PT INDOINTERNET TBK. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,100 IDR | +0.74% |
|
-1.91% | -18.81% |
| Apr. 29 | PT Indointernet Tbk. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| Mar. 26 | PT Indointernet Tbk. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 |
|---|---|---|---|
| Capitalization 1 | 9,454,770 | 8,081,000 | 10,202,262 |
| Enterprise Value (EV) 1 | 9,128,856 | 7,825,876 | 10,478,612 |
| P/E ratio | 75.2 x | 43.4 x | 40.3 x |
| Yield | - | - | - |
| Capitalization / Revenue | 15.3 x | 9.83 x | 10.7 x |
| EV / Revenue | 14.7 x | 9.52 x | 11 x |
| EV / EBITDA | 46.7 x | 27.1 x | 27.5 x |
| EV / FCF | -25.5 x | -141 x | -67.9 x |
| FCF Yield | -3.92% | -0.71% | -1.47% |
| Price to Book | 9.2 x | 6.7 x | 6.96 x |
| Nbr of stocks (in thousands) | 2,020,250 | 2,020,250 | 2,020,250 |
| Reference price 2 | 4,680 | 4,000 | 5,050 |
| Announcement Date | 3/21/22 | 3/30/23 | 3/26/24 |
1IDR in Million2IDR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 223,825 | 344,753 | 475,673 | 619,942 | 822,222 | 950,409 |
| EBITDA 1 | 86,180 | 132,163 | 157,355 | 195,598 | 288,730 | 381,126 |
| EBIT 1 | 70,109 | 114,115 | 137,625 | 152,459 | 232,485 | 321,358 |
| Operating Margin | 31.32% | 33.1% | 28.93% | 24.59% | 28.28% | 33.81% |
| Earnings before Tax (EBT) 1 | 74,389 | 115,508 | 153,322 | 161,723 | 237,228 | 323,889 |
| Net income 1 | 73,380 | 102,293 | 121,777 | 123,570 | 186,054 | 253,100 |
| Net margin | 32.78% | 29.67% | 25.6% | 19.93% | 22.63% | 26.63% |
| EPS 2 | 45.40 | 63.29 | 75.35 | 62.20 | 92.09 | 125.3 |
| Free Cash Flow 1 | -27,336 | 54,466 | -23,361 | -357,969 | -55,592 | -154,237 |
| FCF margin | -12.21% | 15.8% | -4.91% | -57.74% | -6.76% | -16.23% |
| FCF Conversion (EBITDA) | - | 41.21% | - | - | - | - |
| FCF Conversion (Net income) | - | 53.25% | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 2/2/21 | 2/2/21 | 3/22/21 | 3/21/22 | 3/30/23 | 3/26/24 |
1IDR in Million2IDR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | 276,349 |
| Net Cash position 1 | 100,259 | 198,803 | 104,221 | 325,914 | 255,124 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | 0.7251 x |
| Free Cash Flow 1 | -27,336 | 54,466 | -23,361 | -357,969 | -55,592 | -154,237 |
| ROE (net income / shareholders' equity) | 30.9% | 32.5% | 37.8% | 18.5% | 16.6% | 18.9% |
| ROA (Net income/ Total Assets) | 15.2% | 18.1% | 17.3% | 10.6% | 10.1% | 9.28% |
| Assets 1 | 481,858 | 564,422 | 702,834 | 1,171,024 | 1,841,991 | 2,727,812 |
| Book Value Per Share 2 | 133.0 | 195.0 | 190.0 | 508.0 | 597.0 | 726.0 |
| Cash Flow per Share 2 | 62.00 | 123.0 | 65.40 | 166.0 | 148.0 | 131.0 |
| Capex 1 | 91,231 | 39,761 | 202,400 | 434,257 | 281,675 | 696,919 |
| Capex / Sales | 40.76% | 11.53% | 42.55% | 70.05% | 34.26% | 73.33% |
| Announcement Date | 2/2/21 | 2/2/21 | 3/22/21 | 3/21/22 | 3/30/23 | 3/26/24 |
1IDR in Million2IDR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -18.81% | 516M | |
| -11.47% | 195B | |
| +4.84% | 173B | |
| +2.95% | 155B | |
| +5.22% | 100B | |
| +10.90% | 79.97B | |
| +22.42% | 75.6B | |
| -7.49% | 71.69B | |
| -20.06% | 53.13B | |
| -10.40% | 43.19B |
- Stock Market
- Equities
- EDGE Stock
- Financials PT Indointernet Tbk.