MNC Studios International Tbk PT
PT MNC Digital Entertainment Tbk, together with its subsidiaries, engages in the content, digital, talent management, and other businesses in Indonesia. It operates through Content & IP, Talent; Digital; and Subscription segments. The company owns and operates digital platforms, RCTI+ (AVOD Superapp), Vision+ (SVOD Superapp), and online portals. It also produces, develops, and distributes content… Read more
MNC Studios International Tbk PT (MSIN) - Net Assets
Latest net assets as of September 2025: Rp7.33 Trillion IDR
Based on the latest financial reports, MNC Studios International Tbk PT (MSIN) has net assets worth Rp7.33 Trillion IDR as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp8.41 Trillion) and total liabilities (Rp1.07 Trillion). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Rp7.33 Trillion |
| % of Total Assets | 87.26% |
| Annual Growth Rate | 44.97% |
| 5-Year Change | 330.94% |
| 10-Year Change | 3517.96% |
| Growth Volatility | 71.83 |
MNC Studios International Tbk PT - Net Assets Trend (2014–2024)
This chart illustrates how MNC Studios International Tbk PT's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for MNC Studios International Tbk PT (2014–2024)
The table below shows the annual net assets of MNC Studios International Tbk PT from 2014 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp6.67 Trillion | +15.85% |
| 2023-12-31 | Rp5.76 Trillion | +172.76% |
| 2022-12-31 | Rp2.11 Trillion | -21.52% |
| 2021-12-31 | Rp2.69 Trillion | +73.78% |
| 2020-12-31 | Rp1.55 Trillion | +12.59% |
| 2019-12-31 | Rp1.37 Trillion | +8.14% |
| 2018-12-31 | Rp1.27 Trillion | +210.50% |
| 2017-12-31 | Rp409.36 Billion | +41.49% |
| 2016-12-31 | Rp289.32 Billion | +56.95% |
| 2015-12-31 | Rp184.34 Billion | +13.36% |
| 2014-12-31 | Rp162.61 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to MNC Studios International Tbk PT's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 3108.9% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp1.90 Trillion | 28.96% |
| Common Stock | Rp606.76 Billion | 9.26% |
| Other Comprehensive Income | Rp1.05 Trillion | 15.96% |
| Other Components | Rp3.00 Trillion | 45.81% |
| Total Equity | Rp6.55 Trillion | 100.00% |
MNC Studios International Tbk PT Competitors by Market Cap
The table below lists competitors of MNC Studios International Tbk PT ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Luye Pharma Group Ltd
PINK:LYPHF
|
$527.77 Million |
|
Cohort plc
F:C7K
|
$527.81 Million |
|
Shenzhen Sunwin Intelligent
SHE:300044
|
$527.83 Million |
|
Hyosung TNC Corp
KO:298020
|
$527.87 Million |
|
Wuxi Hodgen Technology Co Ltd
SHE:300279
|
$527.66 Million |
|
Malaysian Pacific Industries
KLSE:3867
|
$527.63 Million |
|
Yunding Technology Co Ltd
SHE:000409
|
$527.49 Million |
|
Fujian Dongbai Group Co Ltd
SHG:600693
|
$527.30 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in MNC Studios International Tbk PT's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 5,744,855,000,000 to 6,549,696,000,000, a change of 804,841,000,000 (14.0%).
- Net income of 398,533,000,000 contributed positively to equity growth.
- New share issuances of 461,022,000,000 increased equity.
- Other comprehensive income increased equity by 401,308,000,000.
- Other factors decreased equity by 456,022,000,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp398.53 Billion | +6.08% |
| Share Issuances | Rp461.02 Billion | +7.04% |
| Other Comprehensive Income | Rp401.31 Billion | +6.13% |
| Other Changes | Rp-456.02 Billion | -6.96% |
| Total Change | Rp- | 14.01% |
Book Value vs Market Value Analysis
This analysis compares MNC Studios International Tbk PT's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 4.86x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has decreased from 109.22x to 4.86x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2015-12-31 | Rp4.81 | Rp525.00 | x |
| 2016-12-31 | Rp5.96 | Rp525.00 | x |
| 2017-12-31 | Rp11.24 | Rp525.00 | x |
| 2018-12-31 | Rp30.18 | Rp525.00 | x |
| 2019-12-31 | Rp26.27 | Rp525.00 | x |
| 2020-12-31 | Rp29.56 | Rp525.00 | x |
| 2021-12-31 | Rp47.46 | Rp525.00 | x |
| 2022-12-31 | Rp36.69 | Rp525.00 | x |
| 2023-12-31 | Rp94.68 | Rp525.00 | x |
| 2024-12-31 | Rp107.95 | Rp525.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently MNC Studios International Tbk PT utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 6.08%
- The company has moderate efficiency in generating returns from equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 11.48%
- • Asset Turnover: 0.46x
- • Equity Multiplier: 1.16x
- Recent ROE (6.08%) is below the historical average (11.33%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2015 | 1.12% | 0.39% | 1.33x | 2.14x | Rp-16.41 Billion |
| 2016 | 1.45% | 0.60% | 1.44x | 1.67x | Rp-24.74 Billion |
| 2017 | 29.69% | 10.92% | 1.27x | 2.14x | Rp80.59 Billion |
| 2018 | 16.66% | 13.96% | 0.77x | 1.54x | Rp84.31 Billion |
| 2019 | 15.47% | 11.87% | 0.85x | 1.54x | Rp74.78 Billion |
| 2020 | 10.86% | 12.02% | 0.60x | 1.50x | Rp13.29 Billion |
| 2021 | 11.20% | 16.55% | 0.27x | 2.50x | Rp32.23 Billion |
| 2022 | 16.18% | 9.66% | 0.54x | 3.11x | Rp129.83 Billion |
| 2023 | 4.60% | 8.94% | 0.44x | 1.17x | Rp-310.49 Billion |
| 2024 | 6.08% | 11.48% | 0.46x | 1.16x | Rp-256.44 Billion |
Industry Comparison
This section compares MNC Studios International Tbk PT's net assets metrics with peer companies in the Entertainment industry.
Industry Context
- Industry: Entertainment
- Average net assets among peers: $6,380,006,182,512
- Average return on equity (ROE) among peers: 4.79%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| MNC Studios International Tbk PT (MSIN) | Rp7.33 Trillion | 1.12% | 0.15x | $527.72 Million |
| Mnc Investama Tbk (BHIT) | $31.41 Trillion | 4.86% | 0.89x | $112.48 Million |
| Graha Layar Prima Tbk (BLTZ) | $1.12 Trillion | 1.11% | 0.55x | $12.93 Million |
| Global Mediacom Tbk (BMTR) | $13.35 Trillion | 4.65% | 0.58x | $60.62 Million |
| Bali Bintang Sejahtera Tbk PT (BOLA) | $-390.39 Million | 0.00% | 0.00x | $31.48 Million |
| PT Nusantara Sejahtera Raya Tbk (CNMA) | $4.60 Trillion | 15.84% | 0.52x | $41.76 Million |
| Dyandra Media International PT (DYAN) | $816.11 Billion | -13.33% | 1.02x | $7.86 Million |
| MD Pictures Tbk PT (FILM) | $99.92 Billion | 24.52% | 0.11x | $605.87 Million |
| MNC Vision Networks PT (IPTV) | $5.67 Trillion | 5.51% | 0.80x | $41.76 Million |
| First Media Tbk (KBLV) | $342.28 Billion | 0.00% | 2.43x | $6.27 Million |