PT Intermedia Capital Tbk (ISX:MDIA) Cyclically Adjusted Revenue per Share: Rp64.74 (As of Mar. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

ISX:MDIA PT Intermedia Capital Tbk ISX:MDIA
47 GF Score
Price Rp191.00
GF Value Rp24.98
Valuation Significantly Overvalued
! 8 Warning Signs
View Full Analysis

What is PT Intermedia Capital Tbk Cyclically Adjusted Revenue per Share?

PT Intermedia Capital Tbk ISX:MDIA +9.14% 47 Cyclically Adjusted Revenue per Share is Rp64.74 as of Mar. 2026. GuruFocus rates ISX:MDIA with a GF Score™ of 47/100 and a GF Value™ of Rp24.98 (Significantly Overvalued). The stock has 8 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

PT Intermedia Capital Tbk's adjusted revenue per share for the three months ended in Mar. 2026 was Rp3.614. Add all the adjusted revenue per share for the past 10 years together and divide the count will get our Cyclically Adjusted Revenue per Share, which is Rp64.74 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Intermedia Capital Tbk's average Cyclically Adjusted Revenue Growth Rate was -1.50% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted Revenue Growth Rate using Cyclically Adjusted Revenue per Share data.

As of today (2026-08-01), PT Intermedia Capital Tbk's current stock price is Rp191.00. PT Intermedia Capital Tbk's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2026 was Rp64.74. PT Intermedia Capital Tbk's Cyclically Adjusted PS Ratio of today is 2.95.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of PT Intermedia Capital Tbk was 2.01. The lowest was 0.13. And the median was 0.57.


PT Intermedia Capital Tbk  (ISX:MDIA) Cyclically Adjusted Revenue per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted Revenue per Share may underestimate the company's revenue. Cyclically Adjusted PS Ratio can seem to be too high even the actual PS Ratio is low.

For the Cyclically Adjusted PS Ratio, the revenue per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/S calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted PS Ratio is also called CAPS Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted revenue per share of a company over the past 10 years.

PT Intermedia Capital Tbk's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=191.00/64.74
=2.95

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of PT Intermedia Capital Tbk was 2.01. The lowest was 0.13. And the median was 0.57.


Be Aware

Cyclically Adjusted PS Ratio works better for cyclical companies. It gives you a better idea on the company's real revenue value.


PT Intermedia Capital Tbk Cyclically Adjusted Revenue per Share Related Terms


PT Intermedia Capital Tbk Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for PT Intermedia Capital Tbk's Cyclically Adjusted Revenue per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

PT Intermedia Capital Tbk Cyclically Adjusted Revenue per Share Chart

PT Intermedia Capital Tbk Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 68.23 66.24 64.97

PT Intermedia Capital Tbk Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Cyclically Adjusted Revenue per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 65.75 65.38 65.00 64.97 64.74

ISX:MDIA vs NXST: Cyclically Adjusted Revenue per Share Comparison

For the Broadcasting subindustry, PT Intermedia Capital Tbk's Cyclically Adjusted PS Ratio, along with its competitors' market caps and Cyclically Adjusted PS Ratio data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


PT Intermedia Capital Tbk Cyclically Adjusted PS Ratio vs Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, PT Intermedia Capital Tbk's Cyclically Adjusted PS Ratio distribution charts can be found below:

* The bar in red indicates where PT Intermedia Capital Tbk's Cyclically Adjusted PS Ratio falls into.


ISX:MDIA
47GF Score
PT Intermedia Capital Tbk ISX:MDIA
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Intermedia Capital Tbk Cyclically Adjusted Revenue per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

What is Cyclically Adjusted Revenue per Share? How do we calculate Cyclically Adjusted Revenue per Share?

Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted Revenue per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the revenue per share from 2001 through 2010.

We adjusted the 2001 revenue per share data with the total inflation from 2001 through 2010 to the equivalent revenue in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's revenue is $1 a share in 2001, then the 2001's equivalent revenue in 2010 is $1.4 a share. If Wal-Mart's revenue is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 revenue in 2010 is $1.35. So on and so forth, you get the equivalent revenue per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted Revenue per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, PT Intermedia Capital Tbk's adjusted Revenue per Share data for the three months ended in Mar. 2026 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=3.614/136.5387*136.5387
=3.614

Current CPI (Mar. 2026) = 136.5387.

PT Intermedia Capital Tbk Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201606 12.815 103.212 16.953
201609 10.954 104.142 14.362
201612 11.953 105.222 15.511
201703 13.267 106.476 17.013
201706 13.025 107.722 16.509
201709 117.918 108.020 149.049
201712 12.665 109.017 15.862
201803 12.702 110.097 15.753
201806 14.427 111.085 17.733
201809 115.272 111.135 141.622
201812 7.748 112.430 9.409
201903 8.837 112.829 10.694
201906 10.451 114.730 12.438
201909 10.134 114.905 12.042
201912 8.749 115.486 10.344
202003 8.615 116.252 10.118
202006 7.113 116.630 8.327
202009 7.438 116.397 8.725
202012 9.527 117.318 11.088
202103 8.418 117.840 9.754
202106 9.185 118.184 10.611
202109 7.551 118.262 8.718
202112 9.380 119.516 10.716
202203 9.249 120.948 10.441
202206 8.438 123.322 9.342
202209 7.623 125.298 8.307
202212 6.973 126.098 7.550
202303 5.823 126.953 6.263
202306 4.990 127.663 5.337
202309 4.878 128.151 5.197
202312 4.149 129.395 4.378
202403 4.417 130.607 4.618
202406 3.425 130.792 3.575
202409 4.487 130.361 4.700
202412 4.736 131.432 4.920
202503 4.259 131.948 4.407
202506 3.599 133.241 3.688
202509 4.007 133.819 4.088
202512 3.569 135.271 3.602
202603 3.614 136.539 3.614

Add all the adjusted revenue per share together and divide 10 will get our Cyclically Adjusted Revenue per Share.

What does a Cyclically Adjusted Revenue per Share of Rp64.74 mean?
PT Intermedia Capital Tbk (ISX:MDIA) has a Cyclically Adjusted Revenue per Share of Rp64.74 as of Mar. 2026. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on PT Intermedia Capital Tbk and its competitors.
Is PT Intermedia Capital Tbk's Cyclically Adjusted Revenue per Share too high?
PT Intermedia Capital Tbk's current Cyclically Adjusted Revenue per Share is Rp64.74. Overall, PT Intermedia Capital Tbk has a GF Score™ of 47/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Intermedia Capital Tbk's Cyclically Adjusted Revenue per Share compare to NXST?
PT Intermedia Capital Tbk's Cyclically Adjusted Revenue per Share of Rp64.74 can be compared against companies in the Media - Diversified industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted Revenue per Share for a Media - Diversified company?
A good Cyclically Adjusted Revenue per Share depends on the Media - Diversified industry context. However, Cyclically Adjusted Revenue per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted Revenue per Share mean?
A high Cyclically Adjusted Revenue per Share can signal that a stock is expensive relative to its fundamentals. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on PT Intermedia Capital Tbk and its competitors. PT Intermedia Capital Tbk's current Cyclically Adjusted Revenue per Share is Rp64.74. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Intermedia Capital Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Intermedia Capital Tbk (ISX:MDIA) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp24.98, compared to a current price of Rp191.00 — trading 664.6% above its estimated fair value. The current Cyclically Adjusted Revenue per Share is Rp64.74. PT Intermedia Capital Tbk's overall GF Score™ is 47/100 with 8 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted Revenue per Share calculated?
Cyclically Adjusted Revenue per Share is calculated from a company's financial statements. For PT Intermedia Capital Tbk (ISX:MDIA), the current Cyclically Adjusted Revenue per Share is Rp64.74 as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is PT Intermedia Capital Tbk (ISX:MDIA) Overvalued in 2026?

Based on GuruFocus' analysis, PT Intermedia Capital Tbk stock appears to be overvalued. The current stock price of Rp191.00 is trading 664.6% above its estimated GF Value™ of Rp24.98. GuruFocus considers PT Intermedia Capital Tbk to be Significantly Overvalued.

Key valuation signals for ISX:MDIA:

  • Cyclically Adjusted Revenue per Share: Rp64.74
  • GF Value™: Rp24.98 vs. price of Rp191.00 (664.6% above fair value)
  • GF Score™: 47/100 with 8 warning signs

No single metric tells the full story. See the ISX:MDIA stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


PT Intermedia Capital Tbk Business Description

Address Jalan H.R. Rasuna Said, The Convergence Indonesia, 27th Floor, Kawasan Rasuna Epicentrum, Karet Kuningan, Setiabudi, Jakarta, IDN, 12940
PT Intermedia Capital Tbk is an Indonesian company which is providing broadcast content focusing on family, children, and entertainment through its subsidiaries who manage the free-to-air television channel which is operated under the name ANTV. Its broadcast content includes reality shows, variety shows, comedies, animations, and movies. The company operates its business in two segments namely advertisement and non-advertisement services. The majority of revenue is derived from the advertisement segment.
47GF Score

Get the complete analysis for ISX:MDIA

Cyclically Adjusted Revenue per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

Rp191.00
Price
Rp24.98
GF Value