PT MNC Digital Entertainment Tbk (IDX:MSIN)
Indonesia · Delayed Price · Currency is IDR 380.00
0.00 (0.00%)
Aug 12, 2026, 4:09 PM WIB
IDX:MSIN Financials Overview
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
| Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Revenue Revenue Growth | 4,012,561 | 3,832,796 | 3,238,780 | 2,952,629 | 3,517,808 | 3,082,075 |
Revenue Growth | 17.16% | 18.34% | 9.69% | -16.07% | 14.14% | 54.94% |
Gross Profit Gross Profit Growth | 1,810,470 | 1,751,195 | 1,637,288 | 894,289 | 1,064,451 | 879,240 |
Operating Income Operating Income Growth | 667,638 | 636,310 | 401,543 | 294,649 | 439,902 | 546,746 |
Net Income Net Income Growth | 1,017,989 | 974,957 | 397,637 | 263,992 | 339,771 | 398,569 |
Earnings Per Share EPS Growth | 16.78 | 16.07 | 6.55 | 4.35 | 5.94 | 7.06 |
EPS Growth | 203.73% | 145.19% | 50.63% | -26.73% | -15.91% | 56.40% |
| Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Online Advertising Online Advertising Growth | 874,643 | 861,052 | 838,972 | 1,396,856 | 1,503,426 | 1,332,129 |
Content, IP & Others Content, IP & Others Growth | 2,723,795 | 2,377,735 | 1,956,312 | 1,560,399 | 2,427,328 | 2,076,450 |
Subscription Subscription Growth | 900,587 | 872,863 | 735,537 | 498,013 | 422,528 | 376,604 |
Elimination Elimination Growth | -486,463 | -278,854 | -292,041 | -502,639 | -835,474 | -703,108 |
Total Total Growth | 4,012,562 | 3,832,796 | 3,238,780 | 2,952,629 | 3,517,808 | 3,082,075 |
| Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Cash & Investments Cash & Investments Growth | 795,410 | 689,148 | 568,246 | 616,602 | 590,886 | 694,116 |
Total Debt Total Debt Growth | 259,041 | 275,556 | 206,433 | 284,221 | 3,729,763 | 532,028 |
Net Cash (Debt) Net Cash Growth | 536,369 | 413,592 | 361,813 | 332,381 | -3,138,877 | 162,088 |
Net Cash Growth | 47.07% | 14.31% | 8.86% | - | - | - |
Net Cash Per Share Net Cash Per Share Growth | 8.84 | 6.82 | 5.96 | 5.48 | -54.85 | 2.87 |
| Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Cash Flow Operating Cash Flow Growth | 607,929 | 433,171 | 402,571 | 589,280 | 740,308 | 208,588 |
Capital Expenditures CapEx Growth | -598,062 | -612,152 | -122,948 | -71,415 | -94,300 | -110,268 |
Free Cash Flow Free Cash Flow Growth | 9,867 | -178,981 | 279,623 | 517,865 | 646,008 | 98,320 |
Free Cash Flow Growth | -95.05% | - | -46.01% | -19.84% | 557.05% | -23.60% |
| Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Gross Margin | 45.12% | 45.69% | 50.55% | 30.29% | 30.26% | 28.53% |
Operating Margin | 16.64% | 16.60% | 12.40% | 9.98% | 12.50% | 17.74% |
Pretax Margin | 26.84% | 27.38% | 14.30% | 10.23% | 12.42% | 16.68% |
Profit Margin | 25.37% | 25.44% | 12.28% | 8.94% | 9.66% | 12.93% |
FCF Margin | 0.25% | -4.67% | 8.63% | 17.54% | 18.36% | 3.19% |
| Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Aug '26 Aug 12, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
PE Ratio | 22.65 | 26.14 | 128.18 | 137.91 | 162.35 | 70.07 |
Forward PE | - | 5.92 | 5.92 | 5.92 | 5.92 | 5.92 |
P/FCF Ratio | 2336.77 | - | 182.27 | 70.30 | 85.39 | 284.06 |
PS Ratio | 5.75 | 6.65 | 15.74 | 12.33 | 15.68 | 9.06 |