Subscribe

PT Mahaka Radio Integra Tbk (MARI.JK)

IDR23.00 +0.00 (-4.17%)
ID JKT Communication Services Broadcasting
Address Menara Imperium Lt. P7 12980
Jakarta, ID
CEO Ade Wahyu Setiawan
IPO 2016-02-11
ISIN ID1000136906

Explore sections of this company profile

Description

PT Mahaka Radio Integra Tbk is an Indonesian company primarily involved in the commercial radio broadcasting industry. The firm owns and manages eight distinct radio stations, including JAK 101 fm, GEN 98.7 fm, GEN 103.1 fm, HOT 93.2 fm, KIS 95.1 fm, MUSTANG 88.0 fm, MOST RADIO 105.8 fm, and NOICE. Established in 2006, its corporate headquarters are located in Jakarta, Indonesia.

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
IDR23.00 +0.00 (-4.17%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2M
Beta
0.55
Float Shares
2.27B
Free Float %
43.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-3.45% +7.69% -3.45% -20.00% -12.50% -9.68% -44.00% -57.58% -91.76% -66.86% -63.64%
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
23.00
Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
-0.09
Distress
Piotroski F-Score
4 / 9
Average
MOAT Score
0 / 10
No MOAT
Composite Rating
D+
Overall Score
1 / 5
Low
DCF Score
1 / 5
Low
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Broadcasting: +0.6%
    -28.0% Q1'26: +102.7% (vs Q1'25)
  • EPS growth Broadcasting: +26.7%
    -83.7% Q1'26: +225.6% (vs Q1'25)
  • FCF margin FCF growth · Broadcasting: +22.9%
    -58.5% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Broadcasting: +5.6%
    -84.0% Q1'26: -11.2% (vs Q1'25)
  • ROIC Broadcasting: +2.6%
    -23.2% Q1'26: -6.6% (vs Q1'25)
  • Share dilution Broadcasting: 0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Broadcasting: -1.02×
    -10.37× Q1'26: 69.72× (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 (0.60) × ERP
WACC = 29% × Ke + 71% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 23.00
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 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Revenue
111.65B
est: 112.00B (-0.3%)
130.04B
est: 130.00B (+0.0%)
145.20B
est: 154.00B (-5.7%)
149.90B
est: 197.00B (-23.9%)
72.88B
est: 231.00B (-68.4%)
69.66B
est: 144.00B (-51.6%)
68.51B
est: 73.00B (-6.2%)
86.24B
est: 96.00B (-10.2%)
97.68B
est: 173.00B (-43.5%)
EBITDA
57.07B
est: -62.97B (+190.6%)
48.82B
est: -73.09B (+166.8%)
55.25B
est: -86.59B (+163.8%)
52.06B
est: -110.77B (+147.0%)
-22.04B
est: -129.88B (+83.0%)
-13.96B
est: -80.97B (+82.8%)
-87.27B
est: -41.04B (-112.6%)
-78.38B
est: -53.98B (-45.2%)
-39.04B
est: -104.16B (+62.5%)
EBIT
55.60B
est: -75.72B (+173.4%)
47.10B
est: -87.89B (+153.6%)
52.60B
est: -104.12B (+150.5%)
48.43B
est: -133.19B (+136.4%)
-30.97B
est: -156.18B (+80.2%)
-21.63B
est: -97.36B (+77.8%)
-95.12B
est: -49.36B (-92.7%)
-98.04B
est: -64.91B (-51.0%)
-63.02B
est: -131.33B (+52.0%)
Net Income
42.60B
est: 40.45B (+5.3%)
31.46B
est: 44.12B (-28.7%)
34.98B
est: 54.10B (-35.3%)
34.10B
est: 71.96B (-52.6%)
-44.92B
est: 89.29B (-150.3%)
-19.74B
est: 21.01B (-194.0%)
-41.53B
est: -40.97B (-1.4%)
-47.31B
est: -28.36B (-66.8%)
-19.62B
est: 1.05B (-1,967.9%)
SGA
54.43B
est: 156.47B (-65.2%)
79.27B
est: 181.62B (-56.4%)
85.32B
est: 215.14B (-60.3%)
89.70B
est: 275.22B (-67.4%)
82.26B
est: 322.72B (-74.5%)
80.80B
est: 201.17B (-59.8%)
137.45B
est: 101.98B (+34.8%)
148.82B
est: 134.12B (+11.0%)
94.21B
est: 235.41B (-60.0%)
EPS
8.20
est: 7.70 (+6.5%)
5.99
est: 8.40 (-28.7%)
6.66
est: 10.30 (-35.3%)
6.49
est: 13.70 (-52.6%)
-8.55
est: 17.00 (-150.3%)
-3.76
est: 4.00 (-194.0%)
-7.91
est: -7.80 (-1.4%)
-9.01
est: -5.40 (-66.9%)
-3.74
est: 0.20 (-1,970.0%)
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-26 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-25 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-22 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-21 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-20 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-19 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-18 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-13 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-12 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-11 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-08 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-07 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-06 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-05 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-05-04 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-30 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-29 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-28 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-27 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-24 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-23 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-22 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-21 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-20 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-17 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5
2026-04-16 D+ 1/5 1/5 1/5 1/5 1/5 1/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-5.70B
OE per share TTM
-1.09
Owner's Yield
-3.88%
Maintenance CapEx ratio
243.45%
Maint CapEx / Avg PPE
19.8%

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.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

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
-1.07B
Shares Outstanding
5.25B

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
Ade Wahyu Setiawan President Director
Aditya Dani Nugraha Legal Manager
Aditya Widijati Bima Putra Head of Internal Audit
Adrian Syarkawie President Director male
Donny Kurniawan Chandra GM of Finance, Company Secretary & Director male
Dwino Wardhana Accounting & Tax Manager
Erick Gofar Legal Manager
Farida Sunarjati Head of Internal Audit Unit female
Geronimo Bosha Business Development Manager
John Michael Hutabarat Human Resources Manager
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