Loading...

You're on the old version of Simply Wall St. We will no longer be supporting this site, so we recommend you switch to our brand new platform.

Global Mediacom

BST:06L
Snowflake Description

Undervalued with solid track record.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
06L
BST
IDR3,385B
Market Cap
  1. Home
  2. DE
  3. Media
Company description

PT. Global Mediacom Tbk operates as an integrated media company in Indonesia and internationally. The last earnings update was 161 days ago. More info.


Add to Portfolio Compare Print
  • Global Mediacom has significant price volatility in the past 3 months.
06L Share Price and Events
7 Day Returns
400%
BST:06L
6.3%
DE Media
7.2%
DE Market
1 Year Returns
-79%
BST:06L
-19.2%
DE Media
-14.3%
DE Market
06L Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Global Mediacom (06L) 400% -87.5% -80.8% -79% -91.1% -97.6%
DE Media 6.3% -11.5% -23.6% -19.2% -48.1% -55%
DE Market 7.2% -3.5% -22% -14.3% -19.9% -25.7%
1 Year Return vs Industry and Market
  • 06L underperformed the Media industry which returned -19.2% over the past year.
  • 06L underperformed the Market in Germany which returned -14.3% over the past year.
Price Volatility
06L
Industry
5yr Volatility vs Market

06L Value

 Is Global Mediacom undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Global Mediacom to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Global Mediacom.

BST:06L Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Extrapolated from most recent financials. See below
Discount Rate (Cost of Equity) See below 14.3%
Perpetual Growth Rate 10-Year DE Government Bond Rate -0.4%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for BST:06L
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate -0.4%
Equity Risk Premium S&P Global 7.9%
Media Unlevered Beta Simply Wall St/ S&P Global 0.68
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.675 (1 + (1- 25%) (320.06%))
1.869
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.87
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= -0.39% + (1.869 * 7.85%)
14.28%

Discounted Cash Flow Calculation for BST:06L using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Global Mediacom is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

BST:06L DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (IDR, Millions) Source Present Value
Discounted (@ 14.28%)
2020 2,003,454.37 Est @ -1.32% 1,753,141.37
2021 1,982,624.49 Est @ -1.04% 1,518,152.61
2022 1,965,875.50 Est @ -0.84% 1,317,250.76
2023 1,951,950.18 Est @ -0.71% 1,144,507.54
2024 1,939,987.72 Est @ -0.61% 995,374.23
2025 1,929,395.53 Est @ -0.55% 866,255.81
2026 1,919,764.09 Est @ -0.5% 754,241.18
2027 1,910,809.61 Est @ -0.47% 656,927.24
2028 1,902,335.06 Est @ -0.44% 572,300.80
2029 1,894,203.46 Est @ -0.43% 498,656.46
Present value of next 10 years cash flows IDR10,076,807.00
BST:06L DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= IDR1,894,203.46 × (1 + -0.39%) ÷ (14.28% – -0.39%)
IDR12,863,511.72
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= IDR12,863,511.72 ÷ (1 + 14.28%)10
IDR3,386,369.69
BST:06L Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= IDR10,076,807.00 + IDR3,386,369.69
IDR13,463,176.69
Equity Value per Share
(IDR)
= Total value / Shares Outstanding
= IDR13,463,176.69 / 14,979.23
IDR898.79
BST:06L Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in BST:06L represents 1.0E-5x of IDX:BMTR
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
1.0E-5x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (IDR) x Listing Adjustment Factor
= IDR 898.79 x 1.0E-5
€0.01
Value per share (EUR) From above. €0.01
Current discount Discount to share price of €0.00
= -1 x (€0.00 - €0.01) / €0.01
74.9%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Global Mediacom is available for.
Intrinsic value
>50%
Share price is €0.0025 vs Future cash flow value of €0.00994
Current Discount Checks
For Global Mediacom to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Global Mediacom's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Global Mediacom's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Global Mediacom's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Global Mediacom's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
BST:06L PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-09-30) in IDR IDR94.05
IDX:BMTR Share Price ** IDX (2020-04-09) in IDR IDR226
Germany Media Industry PE Ratio Median Figure of 12 Publicly-Listed Media Companies 25.01x
Germany Market PE Ratio Median Figure of 403 Publicly-Listed Companies 17.05x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Global Mediacom.

BST:06L PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= IDX:BMTR Share Price ÷ EPS (both in IDR)

= 226 ÷ 94.05

2.4x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Global Mediacom is good value based on earnings compared to the DE Media industry average.
  • Global Mediacom is good value based on earnings compared to the Germany market.
Price based on expected Growth
Does Global Mediacom's expected growth come at a high price?
Raw Data
BST:06L PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 2.4x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts
Not available
Germany Media Industry PEG Ratio Median Figure of 7 Publicly-Listed Media Companies 1.44x
Germany Market PEG Ratio Median Figure of 256 Publicly-Listed Companies 1.24x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for Global Mediacom, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Global Mediacom's assets?
Raw Data
BST:06L PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-09-30) in IDR IDR753.54
IDX:BMTR Share Price * IDX (2020-04-09) in IDR IDR226
Germany Media Industry PB Ratio Median Figure of 14 Publicly-Listed Media Companies 2.34x
Germany Market PB Ratio Median Figure of 573 Publicly-Listed Companies 1.5x
BST:06L PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= IDX:BMTR Share Price ÷ Book Value per Share (both in IDR)

= 226 ÷ 753.54

0.3x

* Primary Listing of Global Mediacom.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Global Mediacom is good value based on assets compared to the DE Media industry average.
X
Value checks
We assess Global Mediacom's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Media industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Media industry average (and greater than 0)? (1 check)
  5. Global Mediacom has a total score of 5/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

06L Future Performance

 How is Global Mediacom expected to perform in the next 1 to 3 years based on estimates from 0 analysts?

In this section we usually present revenue and earnings growth projections based on the consensus estimates of professional analysts to help investors understand the company’s ability to generate profit. But as Global Mediacom has not provided enough past data and has no analyst forecast, its future earnings cannot be reliably calculated by extrapolating past data or using analyst predictions.

This is quite a rare situation as 97% of companies covered by Simply Wall St do have past financial data. You can see them here.

Show me the analysis anyway

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
19.7%
Expected Media industry annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Global Mediacom expected to grow at an attractive rate?
  • Unable to compare Global Mediacom's earnings growth to the low risk savings rate as no estimate data is available.
Growth vs Market Checks
  • Unable to compare Global Mediacom's earnings growth to the Germany market average as no estimate data is available.
  • Unable to compare Global Mediacom's revenue growth to the Germany market average as no estimate data is available.
Annual Growth Rates Comparison
Raw Data
BST:06L Future Growth Rates Data Sources
Data Point Source Value (per year)
Germany Media Industry Earnings Growth Rate Market Cap Weighted Average 19.7%
Germany Media Industry Revenue Growth Rate Market Cap Weighted Average 2.4%
Germany Market Earnings Growth Rate Market Cap Weighted Average 14.2%
Germany Market Revenue Growth Rate Market Cap Weighted Average 3.9%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
BST:06L Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (6 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
All numbers in IDR Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
BST:06L Future Estimates Data
Date (Data in IDR Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2020-04-09
BST:06L Past Financials Data
Date (Data in IDR Millions) Revenue Cash Flow Net Income *
2019-09-30 12,680,990 4,537,374 1,352,009
2019-06-30 12,377,395 4,736,499 1,176,877
2019-03-31 12,029,091 4,634,970 1,009,318
2018-12-31 11,695,216 4,167,980 826,633
2018-09-30 11,325,852 4,516,717 401,436
2018-06-30 11,013,892 4,386,185 426,891
2018-03-31 10,913,628 4,241,958 504,634
2017-12-31 10,829,450 4,372,376 493,835
2017-09-30 10,287,596 4,137,468 -132,386
2017-06-30 10,405,737 4,265,674 -120,589
2017-03-31 10,458,375 4,416,742 61,258
2016-12-31 10,459,641 4,290,388 203,902

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Unable to determine if Global Mediacom is high growth as no earnings estimate data is available.
  • Unable to determine if Global Mediacom is high growth as no revenue estimate data is available.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
BST:06L Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (6 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below

All data from Global Mediacom Company Filings, last reported 6 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BST:06L Future Estimates Data
Date (Data in IDR Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2020-04-09
BST:06L Past Financials Data
Date (Data in IDR Millions) EPS *
2019-09-30 94.05
2019-06-30 83.73
2019-03-31 72.72
2018-12-31 59.71
2018-09-30 29.04
2018-06-30 30.87
2018-03-31 36.45
2017-12-31 35.67
2017-09-30 -9.56
2017-06-30 -8.77
2017-03-31 4.44
2016-12-31 14.69

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Unable to establish if Global Mediacom will efficiently use shareholders’ funds in the future without estimates of Return on Equity.

Next steps:

  1. Examine whether Global Mediacom is trading at Global Mediacom'san attractive price based on how much it is expected to earn in the future, and relative to its industry peers and the wider market.
  2. Global Mediacom's future outlook can be gauged by looking at industry trends and market size, and determining how well-positioned the company is compared to its competitors. Take a look at other high-growth Media companies here
  3. Global Mediacom's competitive advantages and company strategy can generally be found in its financial reports archived here.
  4. Use fundamentals to screen for another stock to analyse from our database of over 75,000 companies worldwide
X
Future performance checks
We assess Global Mediacom's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Germany market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Global Mediacom has a total score of 0/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

06L Past Performance

  How has Global Mediacom performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Global Mediacom's growth in the last year to its industry (Media).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Global Mediacom has delivered over 20% year on year earnings growth in the past 5 years.
  • Global Mediacom's 1-year earnings growth exceeds its 5-year average (236.8% vs 21.7%)
  • Global Mediacom's earnings growth has exceeded the DE Media industry average in the past year (236.8% vs 17%).
Earnings and Revenue History
Global Mediacom's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Global Mediacom Company Filings, last reported 6 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

BST:06L Past Revenue, Cash Flow and Net Income Data
Date (Data in IDR Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-09-30 12,680,990.00 1,352,009.00 1,998,239.00
2019-06-30 12,377,395.00 1,176,877.00 2,017,536.00
2019-03-31 12,029,091.00 1,009,318.00 1,983,816.00
2018-12-31 11,695,216.00 826,633.00 1,953,306.00
2018-09-30 11,325,852.00 401,436.00 2,029,926.00
2018-06-30 11,013,892.00 426,891.00 2,048,856.00
2018-03-31 10,913,628.00 504,634.00 1,992,826.00
2017-12-31 10,829,450.00 493,835.00 2,044,504.00
2017-09-30 10,287,596.00 -132,386.00 1,924,163.00
2017-06-30 10,405,737.00 -120,589.00 1,879,359.00
2017-03-31 10,458,375.00 61,258.00 1,962,500.00
2016-12-31 10,459,641.00 203,902.00 1,915,647.00
2016-09-30 10,738,219.00 1,015,450.00 1,858,255.00
2016-06-30 10,603,157.00 513,998.00 1,906,866.00
2016-03-31 10,415,521.00 192,625.00 1,880,896.00
2015-12-31 10,581,319.00 70,246.00 1,813,923.00
2015-09-30 10,854,428.00 -115,647.00 1,536,431.00
2015-06-30 10,906,576.00 391,241.00 1,572,682.00
2015-03-31 10,880,506.00 488,916.00 1,538,879.00
2014-12-31 10,657,152.00 702,919.00 1,497,909.00
2014-09-30 10,702,781.00 678,155.00 1,456,251.00
2014-06-30 10,477,990.00 494,683.00 1,416,103.00
2014-03-31 10,273,654.00 631,993.00 1,427,631.00
2013-12-31 10,019,977.00 620,395.00 1,412,636.00
2013-09-30 9,969,696.00 1,050,163.00 1,461,341.00
2013-06-30 9,591,117.00 1,402,859.00 1,407,247.00

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Global Mediacom has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Global Mediacom used its assets more efficiently than the DE Media industry average last year based on Return on Assets.
  • Global Mediacom has improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Global Mediacom's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Media industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Global Mediacom has a total score of 5/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

06L Health

 How is Global Mediacom's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Global Mediacom's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Global Mediacom is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Global Mediacom's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Global Mediacom's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is not covered by short term assets, assets are 0.9x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Global Mediacom Company Filings, last reported 6 months ago.

BST:06L Past Debt and Equity Data
Date (Data in IDR Millions) Total Equity Total Debt Cash & Short Term Investments
2019-09-30 17,070,214.00 10,733,137.00 1,799,469.00
2019-06-30 15,690,891.00 10,766,918.00 1,605,120.00
2019-03-31 14,862,487.00 11,276,753.00 1,476,281.00
2018-12-31 14,302,462.00 11,896,537.00 1,773,269.00
2018-09-30 14,106,541.00 12,075,416.00 2,310,241.00
2018-06-30 14,494,130.00 11,768,709.00 2,447,422.00
2018-03-31 14,341,205.00 11,202,483.00 2,315,973.00
2017-12-31 14,126,359.00 10,553,130.00 1,822,071.00
2017-09-30 13,903,980.00 10,333,274.00 2,166,392.00
2017-06-30 13,529,589.00 10,011,123.00 2,118,151.00
2017-03-31 13,912,332.00 7,990,682.00 2,529,413.00
2016-12-31 13,911,984.00 8,082,970.00 2,352,947.00
2016-09-30 15,550,456.00 7,725,978.00 2,452,273.00
2016-06-30 15,303,577.00 7,987,576.00 2,314,483.00
2016-03-31 15,215,285.00 8,043,824.00 2,473,174.00
2015-12-31 15,395,108.00 8,065,740.00 2,459,141.00
2015-09-30 15,137,348.00 8,402,629.00 2,778,330.00
2015-06-30 15,745,094.00 7,674,675.00 3,152,667.00
2015-03-31 16,349,193.00 7,482,655.00 4,142,927.00
2014-12-31 15,885,992.00 7,146,990.00 3,756,135.00
2014-09-30 15,664,799.00 6,964,254.00 5,533,250.00
2014-06-30 15,188,923.00 4,064,569.00 2,855,365.00
2014-03-31 14,410,573.00 3,990,258.00 3,328,865.00
2013-12-31 13,353,037.00 4,306,551.00 3,537,874.00
2013-09-30 14,373,617.00 3,543,638.00 2,884,160.00
2013-06-30 15,387,793.00 3,560,334.00 6,012,939.00
  • Global Mediacom's level of debt (62.9%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (44.5% vs 62.9% today).
  • Debt is well covered by operating cash flow (42.3%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 4.1x coverage).
X
Financial health checks
We assess Global Mediacom's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Global Mediacom has a total score of 4/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

06L Dividends

 What is Global Mediacom's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from Global Mediacom dividends.
If you bought €2,000 of Global Mediacom shares you are expected to receive €0 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Unable to evaluate Global Mediacom's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate Global Mediacom's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
BST:06L Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
Germany Media Industry Average Dividend Yield Market Cap Weighted Average of 8 Stocks 6.7%
Germany Market Average Dividend Yield Market Cap Weighted Average of 314 Stocks 3.6%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.6%
Germany Top 25% Dividend Yield 75th Percentile 4.7%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

BST:06L Future Dividends Estimate Data
Date (Data in IDR) Dividend per Share (annual) Avg. No. Analysts
2020-04-09
BST:06L Past Annualized Dividends Data
Date (Data in IDR) Dividend per share (annual) Avg. Yield (%)
2019-10-31 0.000 0.000
2019-07-31 0.000 0.000
2019-04-30 0.000 0.000
2019-04-01 0.000 0.000
2018-03-28 5.000 1.257
2017-07-31 5.000 0.865
2017-07-03 5.000 0.895
2017-04-17 5.000 0.832
2016-08-01 5.000 0.740
2016-04-08 5.000 0.469
2016-04-07 5.000 0.457
2015-07-31 25.000 2.664
2015-03-31 25.000 1.899
2014-10-31 25.000 1.459
2014-07-25 25.000 1.311
2014-04-01 25.000 1.170
2013-10-30 24.000 1.212
2013-07-31 24.000 1.255
2013-04-03 24.000 1.071
2012-10-19 14.000 0.596
2012-07-19 14.000 0.738
2012-04-02 14.000 0.897
2011-10-31 10.000 0.912
2011-07-29 10.000 1.244
2011-04-05 10.000 1.250
2010-07-30 5.000 0.982
2010-04-08 5.000 1.379
2010-04-06 5.000 1.220
2009-06-18 3.500 1.256

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as Global Mediacom has not reported any payouts.
  • Unable to verify if Global Mediacom's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of Global Mediacom's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as Global Mediacom has not reported any payouts.
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess Global Mediacom's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Global Mediacom afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Global Mediacom has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

06L Management

 What is the CEO of Global Mediacom's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Hary Tanoesoedibjo
AGE 54
TENURE AS CEO 18 years
CEO Bio

Mr. Hary Tanoesoedibjo, MBA has been the Chief Executive Officer of MNC Media Investment Ltd since May 31, 2009. Mr. Tanoesoedibjo serves as the President Director at PT MNC Land Tbk. Mr. Tanoesoedibjo is the Founder of Seputar Indonesia. He has been the President Director of PT MNC Land Tbk (PT Global Land Development Tbk) since April 21, 2011. He is the President Commissioner at PT. Media Nusantara Citra Tbk. He was the Chief Executive Officer at PT Media Nusantara Citra Tbk since March 2004 and served as Group President. He served as the President Director at PT Media Nusantara Citra Tbk since March 2004. He has been the President Director of PT Global Land Development Tbk since April 21, 2011. He has been the President Director, Chief Executive Officer and Group President of PT Global Mediacom Tbk. and PT Smartfren Telecom Tbk since April 30, 2002, April 2002 and July 2004 respectively. He has had a distinguished career as an Investment Banker and personally develops and oversees corporate strategy for all of the business units under his command. He is credited with successfully transforming MNC and its parent PT Global Mediacom Tbk. He served as the President Director of PT MNC Investama Tbk (Alternate Name: PT. Bhakti Investama Tbk) since 2009. He has been the President Director at PT Rajawali Citra Televisi Indonesia since August 2003. He founded the Bhakti group in 1989. He has been the President Commissioner AT PT MNC Investama Tbk since 2016. He has been the President Commissioner of PT. MNC Securities since February 2004. He served as the President Commissioner of PT MNC Kapital Indonesia Tbk since 1999 until September 30, 2016. He served as the President Commissioner of Indonesia Air Transport Tbk since December 2008. He served as the President Commisioners of PT AGIS Tbk and PT MNC Land Tbk. He served as the President of Commissioner and Commissioner of PT Global Land Development Tbk since 1999. He was President Commissioner at PT MNC Kapital Indonesia Tbk. He served as a Vice President Commissioner of PT Global Mediacom Tbk and PT Bhakti Investama Tbk. He served as a Commissioner of PT Bhakti Investama Tbk. He has been Chairman of MNC Media Investment Ltd since April 2008 and also serves as its Director. He has been a Director of MNC International Ltd. since March 2007 and PT Global Mediacom Tbk. since 2002. He served as the President Commissioner at PT. MNC Sky Vision, Tbk. since December 1, 2006 until 2019 and served as its Commissioner until 2019. He serves as a Director of MNC International Middle East Limited. He serves as a Commissioner of PT Bhakti Capital Indonesia Tbk. He serves as a Member of Advisory Board at Yello Media Limited. He presided as a Commissioner of Surabaya Stock Exchange and as Consultant for Jakarta Initiative. He served as a Director of PT Media Nusantara Citra Tbk since March 2004. He served as a Commissioner of PT Global Mediacom Tbk. He served as a Commissioner of PT Smartfren Telecom Tbk since July 2004. He is the General Treasurer of National Sports Committee (KONI). Mr. Tanoesoedibjo holds a Bachelor of Commerce in Corporate Finance from Carleton University, Ottawa, Canada in 1988 and an M.B.A. in Portfolio Management from Ottawa University, Ottawa, Canada in 1989.

CEO Compensation
  • Insufficient data for Hary to compare compensation growth.
  • Insufficient data for Hary to establish whether their remuneration is reasonable compared to companies of similar size in Germany.
Management Team

Hary Tanoesoedibjo

TITLE
President Director
AGE
54
TENURE
18 yrs

David Audy

TITLE
Head of Business Development & Investor Relations and Director
AGE
40

Chris Siswandi

TITLE
Head of Group Corporate Legal & Director
AGE
52

Indra Prastomiyono

TITLE
Head of Group Governance
AGE
58

Harangan Pokki

TITLE
Head of Internal Audit Unit
AGE
39
TENURE
1.8 yrs

Syafril Nasution

TITLE
Group Corporate Secretary & Director
AGE
58

Ray Wijaya

TITLE
Corporate Secretary
AGE
52
Board of Directors Tenure

Average tenure and age of the Global Mediacom board of directors in years:

6.2
Average Tenure
58
Average Age
  • The tenure for the Global Mediacom board of directors is about average.
Board of Directors

Hary Tanoesoedibjo

TITLE
President Director
AGE
54
TENURE
18 yrs

David Audy

TITLE
Head of Business Development & Investor Relations and Director
AGE
40
TENURE
7.5 yrs

Chris Siswandi

TITLE
Head of Group Corporate Legal & Director
AGE
52
TENURE
4.8 yrs

Indra Prastomiyono

TITLE
Head of Group Governance
AGE
58
TENURE
12 yrs

Syafril Nasution

TITLE
Group Corporate Secretary & Director
AGE
58
TENURE
4.9 yrs

Rosano Barack

TITLE
President Commissioner
AGE
66
TENURE
21.9 yrs

John Prasetio

TITLE
Independent Commissioner
AGE
69
TENURE
4.9 yrs

Beti Santoso

TITLE
Independent Commissioner
AGE
60
TENURE
4.8 yrs

Ruby Panjaitan

TITLE
Director
AGE
50
TENURE
0.2 yrs

Mohamed Ganie

TITLE
Independent Commissioner
AGE
64
TENURE
13.8 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month open market individual insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
X
Management checks
We assess Global Mediacom's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Global Mediacom has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

06L News

Simply Wall St News

06L Company Info

Description

PT. Global Mediacom Tbk operates as an integrated media company in Indonesia and internationally. The company operates through Advertising and Content, Pay TV and Broadband, and Others segments. It operates 4 free-to-air TV stations, including RCTI, MNCTV, GTV, and iNews, as well as 20 local pay-TV channels; and provides content production and content library services. The company also operates Okezone.com, an online news and entertainment portal that publishes approximately 700-800 new items and provides online TV streaming service; metube.id, an entertainment video portal; misteraladin.com, an online travel service for ticket sales, accommodation, and travel packages; thefthing.com, an online shopping portal; and mncshop.co.id, an online shopping center, as well as operates newspaper and radio station networks. In addition, it offers talent management and advertising services; IPTV and DTH services; animation games and parenting services; TV production services; and print media, printing, multimedia, and other services. The company was formerly known as PT Bimantara Citra Tbk. and changed its name to PT. Global Mediacom Tbk in March 2007. The company was founded in 1981 and is based in Jakarta, Indonesia. PT. Global Mediacom Tbk is a subsidiary of PT MNC Investama Tbk.

Details
Name: PT. Global Mediacom Tbk
06L
Exchange: BST
Founded: 1981
IDR192,942,451
14,979,225,486
Website: http://mediacom.co.id
Address: PT. Global Mediacom Tbk
MNC Tower 26th Floor,
Jl. Kebon Sirih Kav. 17 - 19,
Jakarta,
Jakarta Raya, 10340,
Indonesia
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
IDX BMTR Ordinary Shares Indonesia Stock Exchange ID IDR 17. Jul 1995
OTCPK PTGO.F Ordinary Shares Pink Sheets LLC US USD 17. Jul 1995
BST 06L Ordinary Shares Boerse-Stuttgart DE EUR 17. Jul 1995
Number of employees
Current staff
Staff numbers
11,296
Global Mediacom employees.
Industry
Broadcasting
Media
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2020/04/09 21:30
End of day share price update: 2020/04/09 00:00
Last estimates confirmation: 2019/12/05
Last earnings filing: 2019/10/31
Last earnings reported: 2019/09/30
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.