Switch theme
Sign up to access all valuation multiples
PT Nusantara Sejahtera Raya Tbk is a company that focuses on screening films and providing F&B to provide a high-quality entertainment experience. Its main business activities consist of cinema business activities, F&B sales, as well as organizing events and advertising. The company has two segments: Movie, food and beverages; and All other segments. It derives maximum revenue from Movie, food and beverages segment.
1988
5.9K+
LTM Revenue $358M
LTM EBITDA $117M
$550M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Cinema XXI has a last 12-month revenue of $358M and a last 12-month EBITDA of $117M.
In the most recent fiscal year, Cinema XXI achieved revenue of $343M and an EBITDA of $114M.
Cinema XXI expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Cinema XXI valuation multiples based on analyst estimates| FY 2023 | FY 2024 | FY 2025 | LTM | NTM | |
|---|---|---|---|---|---|
| Revenue | $314M | $343M | XXX | XXX | XXX |
| Gross Profit | $158M | $188M | XXX | XXX | XXX |
| Gross Margin | 50% | 55% | XXX | XXX | XXX |
| EBITDA | $109M | $114M | XXX | XXX | XXX |
| EBITDA Margin | 35% | 33% | XXX | XXX | XXX |
| Net Profit | $27.7M | $41.3M | XXX | XXX | XXX |
| Net Margin | 9% | 12% | XXX | XXX | XXX |
| Net Debt | n/a | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of April 15, 2025, Cinema XXI's stock price is IDR 114 (or $0).
Cinema XXI has current market cap of IDR 9.50T (or $571M), and EV of IDR 9.15T (or $550M).
See Cinema XXI trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $550M | $571M | XXX | XXX | XXX | XXX | $0.00 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Sign UpAs of April 15, 2025, Cinema XXI has market cap of $571M and EV of $550M.
Cinema XXI's trades at 1.5x LTM EV/Revenue multiple, and 4.7x LTM EBITDA.
Analysts estimate Cinema XXI's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See valuation multiples for Cinema XXI and 10K+ public comps| FY 2024 | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|
| EV | $550M | XXX | XXX | XXX |
| EV/Revenue | 1.6x | XXX | XXX | XXX |
| EV/EBITDA | 4.8x | XXX | XXX | XXX |
| P/E | 13.0x | XXX | XXX | XXX |
| P/E/Growth | 0.3x | XXX | XXX | XXX |
| EV/FCF | 12.5x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Sign UpCinema XXI's NTM/LTM revenue growth is 17%
Cinema XXI's revenue per employee for the last fiscal year averaged $0.1M, while opex per employee averaged $24K for the same period.
Over next 12 months, Cinema XXI's ratio of sales and marketing spend to revenue is estimated to be XXX , while its R&D spend to revenue to be XXX .
Analysts estimate Cinema XXI's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
See operational valuation multiples for Cinema XXI and other 10K+ public comps| FY 2024 | NTM | FY 2025E | FY 2026E | FY 2027E | |
|---|---|---|---|---|---|
| Revenue Growth | 9% | XXX | XXX | XXX | XXX |
| EBITDA Margin | 33% | XXX | XXX | XXX | XXX |
| EBITDA Growth | 5% | XXX | XXX | XXX | XXX |
| Rule of 40 (SaaS-only) | 50% | XXX | XXX | XXX | XXX |
| Revenue per Employee | $0.1M | XXX | XXX | XXX | XXX |
| Opex per Employee | $24K | XXX | XXX | XXX | XXX |
| S&M Expenses to Revenue | 1% | XXX | XXX | XXX | XXX |
| G&A Expenses to Revenue | 1% | XXX | XXX | XXX | XXX |
| R&D Expenses to Revenue | n/a | XXX | XXX | XXX | XXX |
| Opex to Revenue | 41% | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| Basic-Fit | XXX | XXX | XXX | XXX | XXX | XXX |
| Mixed Martial Arts Group | XXX | XXX | XXX | XXX | XXX | XXX |
| Coast Entertainment | XXX | XXX | XXX | XXX | XXX | XXX |
| EVT | XXX | XXX | XXX | XXX | XXX | XXX |
| Cineco Group | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Cinema XXI acquired XXX companies to date.
Last acquisition by Cinema XXI was XXXXXXXX, XXXXX XXXXX XXXXXX . Cinema XXI acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Sign Up| When was Cinema XXI founded? | Cinema XXI was founded in 1988. |
| Where is Cinema XXI headquartered? | Cinema XXI is headquartered in Indonesia. |
| How many employees does Cinema XXI have? | As of today, Cinema XXI has 5.9K+ employees. |
| Is Cinema XXI publicy listed? | Yes, Cinema XXI is a public company listed on IDX. |
| What is the stock symbol of Cinema XXI? | Cinema XXI trades under CNMA ticker. |
| When did Cinema XXI go public? | Cinema XXI went public in 2023. |
| Who are competitors of Cinema XXI? | Similar companies to Cinema XXI include e.g. Basic-Fit, Mixed Martial Arts Group, Coast Entertainment, EVT. |
| What is the current market cap of Cinema XXI? | Cinema XXI's current market cap is $571M |
| What is the current revenue of Cinema XXI? | Cinema XXI's last 12-month revenue is $358M. |
| What is the current EBITDA of Cinema XXI? | Cinema XXI's last 12-month EBITDA is $117M. |
| What is the current EV/Revenue multiple of Cinema XXI? | Current revenue multiple of Cinema XXI is 1.5x. |
| What is the current EV/EBITDA multiple of Cinema XXI? | Current EBITDA multiple of Cinema XXI is 4.7x. |
| What is the current revenue growth of Cinema XXI? | Cinema XXI revenue growth between 2023 and 2024 was 9%. |
| Is Cinema XXI profitable? | Yes, Cinema XXI is EBITDA-positive (as of the last 12 months). |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
