Surya Citra Media Tbk PT
IDX:SCMA

Watchlist Manager
Surya Citra Media Tbk PT Logo
Surya Citra Media Tbk PT
IDX:SCMA
Watchlist
Price: 428 IDR Market Closed
Market Cap: 27.1T IDR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+7%
5Y
+40%
10Y
+66%
Operating Income
+
3Y
-47%
5Y
-42%
10Y
-61%
Net Income
+
3Y
-39%
5Y
-31%
10Y
-55%

Earnings Waterfall
Surya Citra Media Tbk PT

Revenue
7T IDR
Cost of Revenue
-4.4T IDR
Gross Profit
2.6T IDR
Operating Expenses
-1.8T IDR
Operating Income
757.8B IDR
Other Expenses
-80.7B IDR
Net Income
677.1B IDR

Income Statement
Surya Citra Media Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Revenue
828 112
N/A
867 194
+5%
914 654
+5%
966 852
+6%
985 021
+2%
1 050 836
+7%
1 077 953
+3%
1 072 351
-1%
1 050 052
-2%
1 011 186
-4%
1 081 154
+7%
1 166 945
+8%
1 201 602
+3%
1 198 055
0%
1 160 508
-3%
1 232 655
+6%
1 308 586
+6%
1 427 747
+9%
1 561 066
+9%
1 726 843
+11%
1 723 946
0%
1 745 538
+1%
1 662 841
-5%
1 571 440
-5%
1 614 415
+3%
1 632 959
+1%
1 781 504
+9%
1 821 737
+2%
1 927 997
+6%
2 038 654
+6%
2 163 935
+6%
2 286 876
+6%
2 306 735
+1%
2 265 138
-2%
2 683 156
+18%
2 965 610
+11%
2 240 085
-24%
3 387 536
+51%
3 587 569
+6%
3 554 310
-1%
3 694 748
+4%
4 089 113
+11%
4 040 136
-1%
4 072 957
+1%
4 075 227
+0%
4 070 664
0%
4 100 070
+1%
4 195 369
+2%
4 237 980
+1%
4 365 158
+3%
4 412 967
+1%
4 450 465
+1%
4 524 136
+2%
4 460 097
-1%
4 599 469
+3%
4 530 576
-1%
4 453 849
-2%
4 605 001
+3%
4 517 118
-2%
4 824 402
+7%
5 276 795
+9%
5 169 348
-2%
5 362 735
+4%
5 424 890
+1%
5 523 362
+2%
5 577 273
+1%
5 118 564
-8%
4 963 003
-3%
5 101 113
+3%
5 200 497
+2%
5 687 020
+9%
5 906 907
+4%
5 930 261
+0%
6 061 147
+2%
6 146 628
+1%
6 491 316
+6%
7 132 534
+10%
7 127 116
0%
7 001 334
-2%
6 971 105
0%
6 513 197
-7%
6 740 942
+3%
6 809 495
+1%
6 866 330
+1%
7 057 824
+3%
7 038 708
0%
7 052 394
+0%
6 960 765
-1%
Gross Profit
Cost of Revenue
(440 992)
(486 183)
(505 406)
(542 733)
(532 414)
(556 500)
(572 157)
(550 598)
(535 163)
(526 835)
(595 823)
(684 229)
(667 762)
(658 432)
(600 376)
(591 331)
(648 001)
(718 780)
(805 256)
(885 957)
(881 101)
(879 787)
(852 767)
(810 956)
(775 058)
(763 075)
(778 515)
(782 275)
(775 741)
(771 771)
(779 835)
(724 440)
(708 995)
(684 079)
(793 175)
(876 272)
(691 302)
(1 057 749)
(1 133 009)
(1 181 940)
(1 285 091)
(1 478 018)
(1 419 349)
(1 498 461)
(1 484 472)
(1 492 744)
(1 563 447)
(1 562 465)
(1 526 191)
(1 531 995)
(1 571 266)
(1 656 086)
(1 782 450)
(1 802 731)
(1 804 149)
(1 806 567)
(1 834 631)
(1 910 497)
(1 941 031)
(2 088 110)
(2 358 400)
(2 274 174)
(2 523 481)
(2 636 666)
(2 862 898)
(2 914 791)
(2 583 797)
(2 411 534)
(2 491 631)
(2 559 727)
(2 876 739)
(2 973 008)
(2 886 525)
(3 047 933)
(3 131 851)
(3 551 502)
(4 430 322)
(4 589 143)
(4 829 085)
(4 906 937)
(4 327 346)
(4 495 771)
(4 412 897)
(4 387 873)
(4 530 524)
(4 535 467)
(4 503 965)
(4 377 677)
Gross Profit
387 120
N/A
381 011
-2%
409 248
+7%
424 119
+4%
452 607
+7%
494 336
+9%
505 796
+2%
521 753
+3%
514 889
-1%
484 351
-6%
485 330
+0%
482 715
-1%
533 840
+11%
539 622
+1%
560 132
+4%
641 324
+14%
660 584
+3%
708 967
+7%
755 810
+7%
840 887
+11%
842 845
+0%
865 752
+3%
810 074
-6%
760 484
-6%
839 358
+10%
869 882
+4%
1 002 988
+15%
1 039 460
+4%
1 152 256
+11%
1 266 883
+10%
1 384 100
+9%
1 562 435
+13%
1 597 739
+2%
1 581 057
-1%
1 889 980
+20%
2 089 337
+11%
1 548 783
-26%
2 329 788
+50%
2 454 560
+5%
2 372 371
-3%
2 409 657
+2%
2 611 094
+8%
2 620 786
+0%
2 574 494
-2%
2 590 755
+1%
2 577 919
0%
2 536 622
-2%
2 632 904
+4%
2 711 788
+3%
2 833 162
+4%
2 841 700
+0%
2 794 378
-2%
2 741 686
-2%
2 657 366
-3%
2 795 320
+5%
2 724 009
-3%
2 619 218
-4%
2 694 505
+3%
2 576 088
-4%
2 736 293
+6%
2 918 395
+7%
2 895 174
-1%
2 839 253
-2%
2 788 223
-2%
2 660 465
-5%
2 662 482
+0%
2 534 767
-5%
2 551 469
+1%
2 609 482
+2%
2 640 771
+1%
2 810 281
+6%
2 933 899
+4%
3 043 736
+4%
3 013 215
-1%
3 014 778
+0%
2 939 815
-2%
2 702 212
-8%
2 537 973
-6%
2 172 248
-14%
2 064 168
-5%
2 185 852
+6%
2 245 171
+3%
2 396 598
+7%
2 478 457
+3%
2 527 301
+2%
2 503 241
-1%
2 548 429
+2%
2 583 088
+1%
Operating Income
Operating Expenses
(211 025)
(219 404)
(228 606)
(236 169)
(238 168)
(246 711)
(268 252)
(279 983)
(307 099)
(304 104)
(307 178)
(322 510)
(313 644)
(313 683)
(313 579)
(316 671)
(338 766)
(353 491)
(345 062)
(380 776)
(383 575)
(411 277)
(407 494)
(385 671)
(361 872)
(340 942)
(348 421)
(349 884)
(361 849)
(382 729)
(404 536)
(403 770)
(374 945)
(353 867)
(458 174)
(534 271)
(343 920)
(611 678)
(659 775)
(624 792)
(650 871)
(726 114)
(655 588)
(680 281)
(662 760)
(654 732)
(650 233)
(666 652)
(697 240)
(750 489)
(759 014)
(741 995)
(738 344)
(734 828)
(761 880)
(773 946)
(848 980)
(856 519)
(869 602)
(902 866)
(1 078 336)
(980 890)
(1 146 032)
(1 265 135)
(1 331 934)
(1 394 001)
(1 291 317)
(1 238 723)
(1 150 667)
(1 167 510)
(1 186 737)
(1 260 731)
(1 297 815)
(1 360 903)
(1 449 627)
(1 522 108)
(1 603 892)
(1 736 534)
(1 799 934)
(1 771 799)
(1 849 937)
(1 759 403)
(1 770 972)
(1 853 874)
(1 874 551)
(1 903 088)
(1 890 113)
(1 825 315)
Selling, General & Administrative
(173 408)
(181 244)
(189 585)
(196 104)
(197 502)
(205 579)
(227 085)
(239 326)
(267 130)
(274 325)
(287 540)
(312 867)
(313 644)
(313 681)
(313 577)
(316 670)
(338 766)
(353 492)
(345 062)
(380 775)
(383 575)
(411 276)
(407 494)
(385 672)
(361 872)
(340 942)
(348 421)
(349 883)
(361 849)
(382 729)
(404 536)
(403 770)
(384 393)
(364 325)
(474 070)
(555 030)
(312 017)
(596 455)
(612 489)
(583 833)
(603 378)
(648 760)
(591 943)
(586 072)
(561 959)
(574 446)
(560 238)
(576 661)
(580 842)
(615 057)
(622 020)
(590 480)
(608 928)
(609 785)
(629 507)
(645 248)
(704 001)
(714 113)
(724 135)
(752 139)
(925 803)
(828 017)
(982 215)
(1 059 998)
(1 028 717)
(1 115 299)
(988 653)
(988 318)
(1 009 488)
(1 004 857)
(1 098 929)
(1 154 727)
(1 188 207)
(1 324 090)
(1 437 035)
(1 529 201)
(1 605 388)
(1 614 575)
(1 591 331)
(1 568 652)
(1 648 279)
(1 644 096)
(1 677 969)
(1 678 007)
(1 610 025)
(1 609 363)
(1 545 993)
(1 551 823)
Depreciation & Amortization
(37 616)
(38 158)
(39 021)
(40 065)
(40 666)
(41 134)
(41 168)
(40 657)
(39 970)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(58 810)
(38 130)
(71 402)
(99 374)
(101 105)
(109 826)
(100 784)
(97 657)
(100 730)
(105 252)
(110 278)
(117 105)
(120 098)
(125 667)
(129 439)
(127 378)
(129 420)
(128 896)
(128 158)
(131 336)
(135 886)
(137 507)
(140 066)
(143 006)
(144 030)
(142 503)
(145 949)
(146 745)
(148 458)
(150 606)
(149 051)
(149 371)
(144 623)
(142 183)
(145 227)
(148 370)
(160 653)
(167 973)
(172 255)
(176 884)
(178 871)
(185 352)
(190 175)
(194 661)
(199 464)
(202 832)
(205 547)
(208 407)
(206 728)
(203 295)
(202 833)
(200 137)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
(29 779)
(19 638)
(9 643)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9 448
10 458
15 896
20 759
26 906
22 905
24 114
58 415
53 611
32 471
37 139
3 448
(71)
24 965
20 281
27 112
3 699
(9 766)
(7 556)
(24 138)
4
3 851
(4 216)
2 639
(9 093)
(4 900)
(5 402)
(7 722)
(8 503)
(10 370)
(17 867)
(58 391)
(154 759)
(128 097)
(153 613)
(101 033)
3 444
(20 471)
57 418
42 366
51 044
131 160
159 663
183 977
180 367
63 393
(18 428)
(8 486)
(2 194)
87 525
112 545
32 541
(57 798)
(90 429)
(141 287)
(73 355)
Operating Income
176 095
N/A
161 608
-8%
180 641
+12%
187 950
+4%
214 439
+14%
247 624
+15%
237 544
-4%
241 769
+2%
207 789
-14%
180 247
-13%
178 153
-1%
160 206
-10%
220 196
+37%
225 942
+3%
246 556
+9%
324 656
+32%
321 818
-1%
355 477
+10%
410 748
+16%
460 110
+12%
459 270
0%
454 473
-1%
402 579
-11%
374 812
-7%
477 485
+27%
528 941
+11%
654 567
+24%
689 577
+5%
790 407
+15%
884 154
+12%
979 564
+11%
1 158 665
+18%
1 222 795
+6%
1 227 191
+0%
1 431 806
+17%
1 555 067
+9%
1 204 863
-23%
1 718 110
+43%
1 794 785
+4%
1 747 577
-3%
1 758 786
+1%
1 884 979
+7%
1 965 198
+4%
1 894 215
-4%
1 927 995
+2%
1 923 188
0%
1 886 390
-2%
1 966 251
+4%
2 014 548
+2%
2 082 673
+3%
2 082 686
+0%
2 052 384
-1%
2 003 342
-2%
1 922 538
-4%
2 033 440
+6%
1 950 063
-4%
1 770 238
-9%
1 837 985
+4%
1 706 485
-7%
1 833 426
+7%
1 840 059
+0%
1 914 284
+4%
1 693 221
-12%
1 523 089
-10%
1 328 531
-13%
1 268 481
-5%
1 243 451
-2%
1 312 746
+6%
1 458 815
+11%
1 473 260
+1%
1 623 544
+10%
1 673 168
+3%
1 745 921
+4%
1 652 311
-5%
1 565 151
-5%
1 417 707
-9%
1 098 321
-23%
801 438
-27%
372 314
-54%
292 369
-21%
335 915
+15%
485 768
+45%
625 627
+29%
624 583
0%
652 749
+5%
600 154
-8%
658 316
+10%
757 773
+15%
Pre-Tax Income
Interest Income Expense
(24 690)
(35 775)
(47 740)
(49 121)
(49 943)
(47 787)
(41 860)
(35 958)
(36 931)
(38 951)
(37 326)
(42 567)
(43 070)
(39 888)
(36 856)
(43 620)
(50 659)
(61 314)
(73 076)
(64 463)
(43 304)
(25 380)
(22 759)
(25 059)
(40 745)
(50 012)
(41 712)
(40 868)
(34 518)
(30 392)
(26 578)
(20 287)
(17 504)
(15 813)
(34 888)
(36 693)
(5 396)
(20 913)
(2 815)
1 997
5 309
254
1 557
3 460
(857)
4 549
11 675
15 390
23 918
20 118
17 999
18 173
20 210
12 695
7 063
2 251
9 932
19 626
32 065
39 035
35 073
43 262
45 497
49 065
42 497
37 722
31 314
30 015
28 623
12 584
(4 733)
(20 352)
(26 787)
(26 978)
(19 176)
(14 095)
(6 509)
9 863
29 192
49 362
79 973
98 563
129 144
147 734
147 094
148 670
129 713
122 384
Non-Reccuring Items
(40 730)
(40 810)
(40 516)
(40 971)
(40 516)
(40 516)
(40 516)
(40 516)
(40 516)
(40 516)
(40 516)
(40 516)
(40 516)
(40 516)
(40 516)
(40 516)
(40 516)
(40 516)
(40 516)
(40 516)
(40 516)
(40 516)
(40 516)
(40 516)
(40 516)
(40 516)
(40 516)
(40 516)
(40 516)
(30 387)
(20 258)
(10 129)
(1 944)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
185
2 624
1 504
1 873
3 750
2 854
4 305
(15 943)
2 627
2 408
3 182
2 038
2 022
1 111
227
662
1 446
1 245
1 312
6 500
6 009
6 946
7 008
3 514
4 141
3 393
3 695
3 113
2 683
2 416
2 501
1 772
1 412
1 927
5 067
Total Other Income
21 530
19 869
19 255
19 704
(19 631)
(18 444)
(16 291)
(16 418)
(14 832)
(22 310)
(22 264)
(22 394)
(4 700)
2 956
994
(2 533)
(21 959)
(21 225)
(35 285)
(34 483)
(26 578)
(30 298)
(8 340)
(3 659)
12 286
13 224
7 584
(6 534)
6 323
10 320
11 201
29 049
0
(1 518)
(2 186)
(7 211)
0
0
1
2
0
2
0
(1)
0
(1)
0
0
0
1
0
0
0
(1)
(1)
(1)
0
(1)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
132 206
N/A
104 891
-21%
111 640
+6%
117 562
+5%
104 350
-11%
140 879
+35%
138 878
-1%
148 879
+7%
115 510
-22%
78 471
-32%
78 048
-1%
54 730
-30%
131 910
+141%
148 493
+13%
170 176
+15%
237 985
+40%
208 684
-12%
232 421
+11%
261 871
+13%
320 648
+22%
348 872
+9%
358 279
+3%
330 964
-8%
305 579
-8%
408 511
+34%
451 638
+11%
579 924
+28%
601 659
+4%
721 696
+20%
833 695
+16%
943 929
+13%
1 157 298
+23%
1 203 347
+4%
1 209 860
+1%
1 394 732
+15%
1 511 163
+8%
1 199 467
-21%
1 697 197
+41%
1 791 971
+6%
1 749 576
-2%
1 764 095
+1%
1 885 235
+7%
1 966 755
+4%
1 897 674
-4%
1 927 138
+2%
1 927 736
+0%
1 898 065
-2%
1 981 641
+4%
2 038 467
+3%
2 102 792
+3%
2 100 685
0%
2 070 557
-1%
2 023 552
-2%
1 935 417
-4%
2 043 126
+6%
1 953 817
-4%
1 782 044
-9%
1 861 360
+4%
1 741 403
-6%
1 876 765
+8%
1 859 188
-1%
1 960 172
+5%
1 741 126
-11%
1 575 335
-10%
1 373 066
-13%
1 308 224
-5%
1 275 875
-2%
1 342 989
+5%
1 488 100
+11%
1 487 290
0%
1 620 056
+9%
1 654 128
+2%
1 725 634
+4%
1 631 342
-5%
1 552 921
-5%
1 410 620
-9%
1 095 326
-22%
815 442
-26%
404 899
-50%
345 426
-15%
419 000
+21%
587 014
+40%
757 186
+29%
774 818
+2%
801 615
+3%
750 236
-6%
789 956
+5%
885 224
+12%
Net Income
Tax Provision
(63 170)
(56 290)
(60 909)
(61 906)
(50 489)
(61 011)
(58 641)
(61 808)
(50 104)
(41 347)
(40 796)
(33 929)
(59 599)
(61 794)
(69 422)
(92 547)
(81 683)
(86 551)
(100 174)
(121 801)
(140 912)
(147 789)
(132 662)
(113 258)
(123 057)
(128 698)
(156 804)
(158 977)
(191 569)
(217 041)
(241 608)
(289 555)
(290 760)
(290 822)
(332 956)
(364 987)
(286 455)
(412 248)
(444 332)
(432 641)
(448 139)
(479 643)
(498 770)
(483 931)
(469 441)
(468 078)
(455 124)
(478 402)
(513 470)
(532 161)
(531 945)
(519 992)
(509 923)
(484 080)
(523 971)
(510 791)
(464 295)
(486 816)
(432 781)
(469 180)
(465 833)
(498 270)
(470 425)
(425 398)
(401 447)
(402 688)
(381 333)
(372 268)
(338 037)
(316 167)
(325 009)
(328 065)
(387 648)
(380 749)
(396 991)
(418 077)
(415 451)
(387 580)
(326 236)
(304 476)
(263 135)
(286 958)
(292 133)
(284 364)
(316 536)
(315 099)
(321 312)
(312 389)
Income from Continuing Operations
69 036
48 599
50 728
55 654
53 861
79 868
80 237
87 070
65 406
37 124
37 253
20 802
72 310
86 700
100 755
145 439
127 001
145 870
161 697
198 848
207 961
210 493
198 304
192 321
285 453
322 938
423 119
442 682
530 127
616 654
702 321
867 744
912 588
919 040
1 061 778
1 146 177
913 013
1 284 950
1 347 640
1 316 936
1 315 956
1 405 592
1 467 985
1 413 742
1 457 696
1 459 658
1 442 941
1 503 240
1 524 997
1 570 631
1 568 740
1 550 565
1 513 629
1 451 337
1 519 155
1 443 026
1 317 748
1 374 545
1 308 623
1 407 587
1 393 355
1 461 902
1 270 701
1 149 937
971 618
905 536
894 542
970 721
1 150 063
1 171 123
1 295 047
1 326 063
1 337 986
1 250 593
1 155 930
992 543
679 875
427 862
78 663
40 950
155 865
300 056
465 054
490 454
485 079
435 137
468 644
572 835
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
118
124
115
118
0
0
(29)
(3 874)
(6 218)
(8 376)
(4 800)
955
5 369
11 097
11 503
8 015
1 939
(5 489)
(9 036)
(18 891)
(10 212)
(8 217)
(13 743)
(1 482)
13 711
14 992
28 403
19 265
9 720
16 163
25 054
26 131
19 002
(3 351)
(5 939)
5 638
(1 721)
(2 767)
(20 239)
(27 369)
9 478
50 180
80 589
121 728
166 486
200 318
220 622
211 238
178 744
158 397
127 846
116 905
109 775
122 863
119 271
104 243
Net Income (Common)
69 036
N/A
48 599
-30%
50 728
+4%
55 654
+10%
53 861
-3%
79 868
+48%
80 237
+0%
87 070
+9%
65 406
-25%
37 124
-43%
37 253
+0%
20 802
-44%
72 310
+248%
86 700
+20%
100 755
+16%
145 439
+44%
127 001
-13%
145 870
+15%
161 697
+11%
198 848
+23%
207 961
+5%
210 493
+1%
198 304
-6%
192 321
-3%
285 453
+48%
322 938
+13%
423 119
+31%
442 682
+5%
530 127
+20%
616 654
+16%
702 321
+14%
867 744
+24%
912 705
+5%
919 163
+1%
1 043 033
+13%
1 115 213
+7%
913 013
-18%
1 237 801
+36%
1 289 291
+4%
1 266 964
-2%
1 279 679
+1%
1 367 157
+7%
1 463 185
+7%
1 414 697
-3%
1 454 928
+3%
1 461 137
+0%
1 443 396
-1%
1 496 796
+4%
1 523 524
+2%
1 560 300
+2%
1 556 293
0%
1 531 674
-2%
1 500 932
-2%
1 440 636
-4%
1 502 927
+4%
1 439 059
-4%
1 331 459
-7%
1 389 537
+4%
1 337 026
-4%
1 426 851
+7%
1 484 762
+4%
1 525 533
+3%
1 422 768
-7%
1 303 081
-8%
1 070 167
-18%
981 732
-8%
888 604
-9%
976 359
+10%
1 148 342
+18%
1 168 356
+2%
1 274 808
+9%
1 298 694
+2%
1 347 464
+4%
1 300 773
-3%
1 236 519
-5%
1 114 271
-10%
846 361
-24%
628 180
-26%
299 285
-52%
252 189
-16%
334 609
+33%
458 453
+37%
592 900
+29%
607 359
+2%
594 854
-2%
558 000
-6%
587 915
+5%
677 078
+15%
EPS (Diluted)
7.28
N/A
5.12
-30%
5.29
+3%
5.83
+10%
5.66
-3%
8.37
+48%
8.42
+1%
9.13
+8%
6.85
-25%
3.92
-43%
3.84
-2%
2.16
-44%
7.54
+249%
9
+19%
10.43
+16%
15.04
+44%
13.15
-13%
15.08
+15%
16.69
+11%
20.55
+23%
21.6
+5%
21.92
+1%
20.54
-6%
19.88
-3%
29.59
+49%
33.35
+13%
43.81
+31%
45.36
+4%
54.62
+20%
63.34
+16%
72.83
+15%
89.07
+22%
93.94
+5%
95.08
+1%
53.65
-44%
76.29
+42%
93.98
+23%
126.95
+35%
66.14
-48%
86.65
+31%
87.52
+1%
93.5
+7%
100.07
+7%
96.76
-3%
99.51
+3%
99.93
+0%
98.72
-1%
102.37
+4%
104.2
+2%
106.72
+2%
106.44
0%
104.75
-2%
20.53
-80%
98.52
+380%
102.78
+4%
98.42
-4%
18.21
-81%
95.04
+422%
91.45
-4%
97.59
+7%
20.31
-79%
104.34
+414%
97.16
-7%
88.46
-9%
14.58
-84%
66.69
+357%
61.22
-8%
13.83
-77%
16.2
+17%
18.47
+14%
20.16
+9%
20.54
+2%
21.32
+4%
20.58
-3%
19.57
-5%
17.63
-10%
13.39
-24%
9.94
-26%
4.74
-52%
3.99
-16%
5.29
+33%
7.24
+37%
9.36
+29%
9.58
+2%
9.39
-2%
8.8
-6%
9.27
+5%
10.67
+15%

See Also

Summary
SCMA intrinsic value, competitors valuation, and company profile.
DCF Valuation
SCMA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SCMA stock valuation using valuation multiples.
Wall Street Estimates
SCMA price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SCMA stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 303,200+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.