 | MARI - Mahaka Radio Integra Tbk. | MARI - Mahaka Radio Integra Tbk. | MARI - Mahaka Radio Integra Tbk. | |
| Sector | : | Consumer Cyclicals | ||
| Sub Sector | : | Media and Entertainment | ||
| Industry | : | Media | ||
| Sub Industry | : | Broadcasting | ||
| Index (3) | : | COMPOSITE, IDXCYCLIC, DBX | ||
| Index (3) | : | COMPOSITE, IDXCYCLIC, DBX | ||
| Board | : | 3 Index COMPOSITE, IDXCYCLIC, DBX | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Pre Opening | : | Saham dapat diperdagangan melalui sesi Pre-opening | ||
| Corporate Action | : | - | ||
| Special Notation | : | Ekuitas negatif. | ||
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | ||||||
| C Very Good | ||||||
| D Good | ||||||
| E Fair | |
|||||
| F Poor | ||||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 0 | |
| Rating ROA | 0 | |
| Rating EQUITY | 0 | |
| Rating ROE | 2 | |
| Rating DER | 0 | |
| Rating TOTAL | 0 | |
| MARKET CAPITALIZATION | ||
| Listed Share | 5.252.644.000 | |
| Price | Rp. 50 | |
| Capitalization | Rp. 262.632.200.000 | |
| OWNERSHIP | ||
| Listing Date : 11-Feb-16 | ||
| Lokal 98,99 % | Asing 1,01 % | Lainnya 0,00 % |
| MARI - Mahaka Radio Integra Tbk. | MARI - Mahaka Radio Integra Tbk. | MARI - Mahaka Radio Integra Tbk. | |
| Sector | : | Consumer Cyclicals | ||
| Sub Sector | : | Media and Entertainment | ||
| Industry | : | Media | ||
| Sub Industry | : | Broadcasting | ||
| Index (3) | : | COMPOSITE, IDXCYCLIC, DBX | ||
| Index (3) | : | COMPOSITE, IDXCYCLIC, DBX | ||
| Board | : | 3 Index COMPOSITE, IDXCYCLIC, DBX | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Pre Opening | : | Saham dapat diperdagangan melalui sesi Pre-opening | ||
| Corporate Action | : | - | ||
| Special Notation | : | Ekuitas negatif. | ||
Financial Statements
| Description | 1Q19 | 1Q20 | 1Q21 | 1Q22 | 1Q23 | 1Q24 | 1Q25 | CAGR 5Y(%) |
| Last Price | 256 | 158 | 226 | 306 | 97 | 50 | 50 | |
| Market Cap | 1.3 T | 829.9 B | 1.2 T | 1.6 T | 509.5 B | 262.6 B | 262.6 B | -68.36 |
| BALANCE SHEET | ||||||||
| Cash | 24.7 B | 13.3 B | 26.2 B | 33.0 B | 139.9 B | 39.7 B | 5.7 B | -57.14 |
| Total Asset | 339.0 B | 353.3 B | 309.5 B | 319.0 B | 561.4 B | 457.7 B | 390.2 B | 10.44 |
| S.T.Borrowing | 25.6 B | 44.6 B | 22.6 B | 23.9 B | 33.2 B | 30.0 B | 33.2 B | |
| L.T.Borrowing | 85.1 B | 66.1 B | 95.9 B | 64.2 B | 377.2 B | 388.5 B | 396.4 B | |
| Total Equity | 228.3 B | 242.5 B | 191.0 B | 231.0 B | 151.1 B | 39.3 B | -39.5 B | -116.29 |
| INCOME STATEMENT | ||||||||
| Revenue | 29.7 B | 23.8 B | 12.6 B | 11.6 B | 18.2 B | 22.4 B | 18.4 B | -22.69 |
| Gross Profit | 29.4 B | 23.6 B | 12.1 B | 8.8 B | 13.5 B | 14.6 B | 8.4 B | -64.41 |
| Operating Profit | 9.7 B | -930.4 M | -3.7 B | -13.7 B | -25.2 B | -17.2 B | -15.2 B | 1533.71 |
| Net.Profit | 4.9 B | -2.7 B | -4.0 B | -11.1 B | -9.5 B | -4.7 B | -2.3 B | -14.81 |
| EBITDA | 10.6 B | 93.7 M | -1.9 B | -12.2 B | -21.8 B | -11.6 B | -13.7 B | -14721.13 |
| Interest Expense | 1.5 B | 1.2 B | 1.0 B | 651.2 M | 603.3 M | 470.4 M | 211.8 M | |
| RATIO | ||||||||
| EPS | 0.92 | -0.51 | -0.76 | -2.09 | -1.8 | -0.88 | -0.43 | -15.69 |
| PER | 278.26 x | -309.80 x | -297.37 x | -146.41 x | -53.84 x | -56.82 x | -116.28 x | |
| BVPS | 43.46 | 46.18 | 36.36 | 43.98 | 28.77 | 7.47 | -7.52 | |
| PBV | 5.89 x | 3.42 x | 6.22 x | 6.96 x | 3.37 x | 6.69 x | -6.65 x | |
| ROA | 0.0144 | -0.0076 | -0.013 | -0.0346 | -0.017 | -0.0102 | -0.0058 | -23.68 |
| ROE | 0.0215 | -0.0111 | -0.0211 | -0.0479 | -0.0632 | -0.1187 | 0.0575 | 618.02 |
| EV/EBITDA | 134.69 | 9900.32 | -673.43 | -136.65 | -35.84 | -55.52 | -50.22 | |
| Debt/Equity | 0.48 | 0.46 | 0.62 | 0.38 | 2.72 | 10.66 | -10.88 | |
| Debt/TotalCap | 0.33 | 0.31 | 0.38 | 0.28 | 0.73 | 0.91 | 1.1 | |
| Debt/EBITDA | 10.42 | 1181.95 | -62.36 | -7.24 | -18.86 | -36.23 | -31.43 | |
| EBITDA/IntExps | 7 | 0.08 | -1.86 | -18.68 | -36.07 | -24.56 | -64.54 | -80775.00 |
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | ||||||
| C Very Good | ||||||
| D Good | ||||||
| E Fair | |
|||||
| F Poor | ||||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| MARKET CAPITALIZATION | ||
| Listed Share | 5.252.644.000 | |
| Price | Rp. 50 | |
| Capitalization | Rp. 263 B. | |
| OWNERSHIP | ||
| Listing Date : 11-Feb-16 | ||
| Lokal 98,99 % | Asing 1,01 % | Lainnya 0,00 % |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 0 | |
| Rating ROA | 0 | |
| Rating EQUITY | 0 | |
| Rating ROE | 2 | |
| Rating DER | 0 | |
| Rating TOTAL | 0 | |
EARNING PER SHARE
| MARI - Mahaka Radio Integra Tbk. | MARI - Mahaka Radio Integra Tbk. | MARI - Mahaka Radio Integra Tbk. | |
| Sector | : | Consumer Cyclicals | ||
| Sub Sector | : | Media and Entertainment | ||
| Industry | : | Media | ||
| Sub Industry | : | Broadcasting | ||
| Index (3) | : | COMPOSITE, IDXCYCLIC, DBX | ||
| Index (3) | : | COMPOSITE, IDXCYCLIC, DBX | ||
| Board | : | 3 Index COMPOSITE, IDXCYCLIC, DBX | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Pre Opening | : | Saham dapat diperdagangan melalui sesi Pre-opening | ||
| Corporate Action | : | - | ||
| Special Notation | : | Ekuitas negatif. | ||
| TIME PERIOD : 16-05-2025 | |||
| Close | 50 | Prev Close | 50 |
| Change | - | Range | 50-50 |
| Bid | 0 | Offer | 50 |
| Bid Volume | 0 | Offer Volume | 36884500 |
| Frequency | 11 | Value Rp.: 6.025.000 | |
| EARNING PER SHARE (% PRICE) | |||||
|---|---|---|---|---|---|
| Benchmark to Others : | |||||
| A Exceptional | |||||
| B Excellent | |||||
| C Very Good | |||||
| D Good | |||||
| E Fair | |
||||
| F Poor | |||||
| Percent (%) of Price |
≤ 0 |
0-1.05 | 1.05-2.3 | 2.3-4.23 | > 4.23 |
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | ||||||
| C Very Good | ||||||
| D Good | ||||||
| E Fair | |
|||||
| F Poor | ||||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |