2H23 Preview. We expect FILM to produce better results in 2H23 than the previous semester. Our analysis stems from FILM’s ambitious projects scheduled for release in 2H23, such as including Kisah Tanah Jawa, Do You See What I See, and Danur 4, while several highly anticipated titles, like KKN di Desa Penari 2 dan Layangan Putus the Movie, are scheduled for release in 2024. We expect these projects to become positive catalysts for FILM in the future, and we believe market players will react positively to them. In addition, FILM’s margins from cinema movies have improved considerably, as was shown by its margin from KKN di Desa Penari (>70%). Therefore, we expect FILM to book an FY23F net profit of IDR 145 billion and an EBITDA of IDR 274 billion, reflecting a 74.3% EBITDA margin.
Expect better things from FILM. FILM managed to book positive QoQ revenue growth in 2Q23 (+36% qoq to IDR 144 billion) thanks to the success of Sewu Dino, the best-selling Indonesian movie in 2023, with 4.8 million viewers. Also, it is worth noting that the YoY drop was mainly caused by the high base effect from KKN di Desa Penari’s success last year. This year, FILM is focusing its efforts on rebuilding its cinema business; hence, the bulk of its revenue comes from cinema. However, we noticed that FILM might receive substantial gains from IP monetization as FILM plans to produce even more IPs in the future. We included this potential in our forecast and revised our projections of FY24F revenue to IDR 723 billion, EBITDA to IDR 489 billion, and net profit to IDR 276 billion.
BUY, TP IDR 3,800. As we rollover our valuation to FY24F, we reiterate our BUY rating on FILM with a higher TP of IDR 3,800 (DCF based; 9.5% WACC, 5% Tg). We have taken into account FILM’s ability to generate significant cash flow from its IP in making our valuation. Risks: Lower-than-expected ticket sales and digital revenue.
Samuel Sekuritas Indonesia is a leading Indonesian securities brokerage firm. Established in 1997, the firm has grown to become one of the most respected and trusted financial services companies in the country. With a wide range of services and products, Samuel Sekuritas Indonesia has become a trusted partner to many investors, both institutional and individual.
The company offers a variety of financial services, including equity, debt and derivative securities brokerage services, research and portfolio management, asset management and capital market services, as well as a range of other investment solutions. Samuel Sekuritas Indonesia is also a leader in providing financial education and training, and has established itself as a leading provider of investor relations services.
The company has a strong research capability and is committed to providing its clients with up-to-date and reliable market analysis and recommendations. It also has a team of experienced and knowledgeable professionals who are dedicated to providing quality service to its clients. As a result, Samuel Sekuritas Indonesia has become a preferred partner for many investors in Indonesia.
In addition to its financial services, Samuel Sekuritas Indonesia also offers a range of other services, such as corporate finance and advisory services, mergers and acquisitions, and venture capital.