Subscribe

PT Nusantara Sejahtera Raya Tbk (CNMA.JK)

IDR91.00 -2.00 (-2.15%)
ID JKT Communication Services Entertainment
Address Jl. KH Wahid Hasyim No.96A 10340
Jakarta Pusat, ID
CEO Suryo Suherman
IPO 2023-08-02
ISIN ID1000193709

Explore sections of this company profile

Description

PT Nusantara Sejahtera Raya Tbk, along with its affiliated entities, operates in the Indonesian market, primarily focusing on film exhibition and culinary services. Its operations are structured across several divisions, including Cinema, Food and Beverage, Advertising, Digital Platforms, and Events, alongside other ancillary services. Furthermore, the company extends its offerings to include management advisory, facility leasing, and the orchestration of meetings, incentives, conferences, and exhibitions (MICE) events, as well as general event management. Beyond these, it supplies catering, direct cinema-related services, and real estate leasing. Noteworthy digital solutions include m.tix and TIX.ID, which function as online platforms for ticket sales. Established in 1988, its main corporate office is located in Jakarta Pusat, Indonesia. PT Nusantara Sejahtera Raya Tbk is a subsidiary of PT Harkatjaya Bumipersada.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
IDR91.00 -2.00 (-2.15%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
23M
Beta
0.07
Float Shares
8.17B
Free Float %
10.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.98% -3.88% -6.60% -12.39% -11.42% -16.55% -35.27% -68.04% -68.04% -68.04% -68.04%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
91.00
DCF (Unlevered) 1,429.78 +1,471.2%
DCF (Levered) 1,505.75 +1,554.7%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-04 Change
Strong Buy 0 -1
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.06
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
5 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Entertainment: +5.6%
    +2.6% Q1'26: +18.2% (vs Q1'25)
  • EPS growth Entertainment: +31.6%
    -2.5% Q1'26: +88.0% (vs Q1'25)
  • FCF margin FCF growth · Entertainment: +61.7%
    +14.0% Q1'26: -0.7% (vs Q1'25)
  • EBIT margin Entertainment: +7.7%
    +17.6% Q1'26: +2.1% (vs Q1'25)
  • ROIC Entertainment: +5.2%
    +19.4% Q1'26: +2.1% (vs Q1'25)
  • Share dilution Entertainment: +0.0%
    -0.9% Q1'26: -2.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Entertainment: -0.15×
    0.92× Q1'26: 1.87× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.27) × ERP
WACC = 83% × Ke + 17% × Kd (8.7%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,429.78 Current price: 91.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
5.23T
est: 5.76T (-9.2%)
5.71T
est: 5.67T (+0.7%)
5.86T
est: 5.71T (+2.7%)
6.09T
6.09T – 6.09T
+6.7% YoY
6.33T
6.33T – 6.33T
+4.0% YoY
7.01T
7.01T – 7.01T
+10.7% YoY
EBITDA
1.81T
est: 1.81T (0.0%)
1.90T
est: 1.78T (+6.5%)
1.82T
est: 1.80T (+1.5%)
1.91T
1.91T – 1.91T
+6.7% YoY
1.99T
1.99T – 1.99T
+4.0% YoY
2.21T
2.21T – 2.21T
+10.7% YoY
EBIT
1.11T
est: 571.24B (+94.8%)
1.14T
est: 562.67B (+103.0%)
1.03T
est: 566.03B (+82.0%)
603.79B
603.79B – 603.79B
+6.7% YoY
628.18B
628.18B – 628.18B
+4.0% YoY
695.56B
695.56B – 695.56B
+10.7% YoY
Net Income
687.76B
est: 875.70B (-21.5%)
728.95B
est: 714.45B (+2.0%)
704.76B
est: 660.76B (+6.7%)
723.71B
723.71B – 723.71B
+9.5% YoY
775.86B
775.86B – 775.86B
+7.2% YoY
991.14B
991.14B – 991.14B
+27.7% YoY
SGA
105.96B
est: 399.60B (-73.5%)
102.00B
est: 393.61B (-74.1%)
1.59T
est: 395.95B (+301.7%)
422.37B
422.37B – 422.37B
+6.7% YoY
439.43B
439.43B – 439.43B
+4.0% YoY
486.56B
486.56B – 486.56B
+10.7% YoY
EPS
8.76
est: 10.60 (-17.4%)
8.75
est: 8.65 (+1.2%)
8.53
est: 8.00 (+6.6%)
8.76
8.76 – 8.76
+9.5% YoY
9.39
9.39 – 9.39
+7.2% YoY
12.00
12.00 – 12.00
+27.7% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5
2026-05-11 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5
2026-05-08 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5
2026-05-07 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5
2026-05-06 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5
2026-05-05 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5
2026-05-04 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5
2026-04-30 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5
2026-04-29 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5
2026-04-28 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5
2026-04-27 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5
2026-04-24 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5
2026-04-23 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5
2026-04-22 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5
2026-04-21 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5
2026-04-20 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5
2026-04-17 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5
2026-04-16 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5
2026-04-15 A- 4/5 4/5 4/5 5/5 2/5 3/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.23T
OE per share TTM
14.98
Owner's Yield
14.82%
Maintenance CapEx ratio
20.27%
Maint CapEx / Avg PPE
99.1%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
787.40M
Shares Outstanding
81.65B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Arif Suherman Operational Director & Director male
Dody Suhartono Director of Cinema Operations & Director male
Indah Tri Wahyuni Head of Corporate Legal & Corporate Secretary female
Suryo Suherman President Director male
Tri Rudy Anitio Finance & Accounting Director and Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits