PT Surya Citra Media Tbk (SCMA.JK)

Growth (Per Share)

Revenue 5Y—
Revenue 3Y—
Earnings 5Y—
Earnings 3Y—
Dividend 5Y—
Dividend 3Y—

Capital Efficiency

ROIC—
ROE—
ROA—
ROTA—

Capital Structure

Market Cap8.72T
EV8.72T
Cash—
Current Ratio—
Debt/Equity—
Net Debt/EBITDA—
Show More

Select a metric from the list below to chart it

Income Statement
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
TTM
Revenue
243.2
266.9
278.9
297.7
293.1
329.2
363.5
335.7
390.3
426.5
Revenue % Chg.
64.9%
9.8%
4.5%
6.8%
-1.6%
12.3%
10.4%
-7.6%
16.3%
9.3%
Cost of Revenue
84.6
97.3
100.4
117.3
120.7
142.0
188.4
164.0
190.0
241.9
Gross Profit
158.6
169.6
178.5
180.4
172.4
187.2
175.1
171.7
200.3
184.6
Gross Profit Margin
65.2%
63.5%
64.0%
60.6%
58.8%
56.9%
48.2%
51.2%
51.3%
43.3%
Selling, General, & Admin Expenses
4.9
5.4
6.1
4.9
6.9
7.0
12.9
8.3
13.1
20.9
Other Expenses
37.9
38.0
39.8
43.7
48.8
52.6
74.6
67.3
71.9
89.2
Operating Income
115.7
126.2
132.6
131.8
116.6
127.5
87.6
96.0
115.3
76.0
Operating Income Margin
47.6%
47.3%
47.5%
44.3%
39.8%
38.7%
24.1%
28.6%
29.6%
17.8%
Total Other Income/Expenses Net
0.3
0.0
1.6
1.3
0.7
2.1
2.8
1.9
-1.8
-1.4
Income Before Tax
116.1
126.2
134.2
133.2
117.3
129.6
90.4
97.9
113.6
74.7
Income Before Tax Margin
47.7%
47.3%
48.1%
44.7%
40.0%
39.4%
24.9%
29.2%
29.1%
17.5%
Income Tax Expense
29.5
30.9
33.8
33.6
30.6
32.5
26.4
22.2
25.5
25.2
Net Income
84.2
95.7
100.3
98.8
87.6
97.7
70.4
75.6
88.7
55.3
Net Income Margin
34.6%
35.8%
35.9%
33.2%
29.9%
29.7%
19.4%
22.5%
22.7%
13.0%
Weighted Avg. Shares Out
73,106.8
73,106.8
73,106.8
73,106.8
73,106.8
73,106.8
73,393.8
70,896.5
63,210.0
63,207.4
EPS
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
EPS % Chg.
-6.9%
13.6%
4.8%
-1.5%
-11.3%
11.5%
-28.2%
11.1%
31.6%
-36.0%
Weighted Avg. Shares Out Dil
73,106.8
73,106.8
73,106.8
73,106.8
73,106.8
73,106.8
73,393.8
70,896.5
63,210.0
63,207.4
EPS Diluted
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Interest Income
3.4
4.5
4.4
3.1
1.0
1.6
3.0
1.9
1.1
3.0
Interest Expense
3.1
4.5
2.8
1.9
1.1
0.2
0.2
0.5
3.4
2.7
EBIT
116.4
126.2
135.7
134.4
117.2
131.0
93.2
99.4
111.3
75.0
EBIT Margin
47.9%
47.3%
48.7%
45.1%
40.0%
39.8%
25.6%
29.6%
28.5%
17.6%
Depreciation & Amortization
6.7
6.6
7.9
8.5
12.2
12.7
16.3
16.3
16.1
13.2
EBITDA
123.1
132.8
143.6
142.9
129.4
143.7
109.5
115.6
127.4
88.1
EBITDA Margin
50.6%
49.7%
51.5%
48.0%
44.1%
43.7%
30.1%
34.4%
32.6%
20.7%