Stock DNET PT INDORITEL MAKMUR INTERNASIONAL TBK.
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Indoritel Makmur Internasional Tbk.

Equities

DNET

ID1000063605

Integrated Telecommunications Services

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
4,720 IDR +2.39% Intraday chart for PT Indoritel Makmur Internasional Tbk. +2.16% +0.43%
Mar. 29 PT Indoritel Makmur Internasional Tbk. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Indoritel Makmur Internasional Tbk. Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 46,665,360 43,544,880 49,644,000 46,665,360 58,721,760 66,664,800
Enterprise Value (EV) 1 47,449,767 44,972,493 51,302,990 48,083,196 60,334,995 70,080,358
P/E ratio 161 x 83.3 x 151 x 49.5 x 45.5 x 92.5 x
Yield - - - - - -
Capitalization / Revenue 360 x 169 x 102 x 55.3 x 51.6 x 48 x
EV / Revenue 366 x 174 x 105 x 56.9 x 53 x 50.4 x
EV / EBITDA -2,370 x 1,157 x 211 x 89 x 82.1 x 77 x
EV / FCF -63.9 x -36.8 x -99.9 x -219 x -394 x -542 x
FCF Yield -1.57% -2.72% -1% -0.46% -0.25% -0.18%
Price to Book 5.24 x 4.69 x 5.03 x 4.32 x 4.84 x 5.2 x
Nbr of stocks (in thousands) 14,184,000 14,184,000 14,184,000 14,184,000 14,184,000 14,184,000
Reference price 2 3,290 3,070 3,500 3,290 4,140 4,700
Announcement Date 3/29/19 6/2/20 6/30/21 4/29/22 4/18/23 3/29/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 129,789 257,798 488,887 844,412 1,138,330 1,390,105
EBITDA 1 -20,017 38,854 243,619 540,342 734,842 909,560
EBIT 1 -99,309 -100,052 40,107 266,514 373,099 443,900
Operating Margin -76.52% -38.81% 8.2% 31.56% 32.78% 31.93%
Earnings before Tax (EBT) 1 286,073 540,808 343,400 1,006,490 1,396,582 856,815
Net income 1 289,411 523,050 328,827 943,114 1,289,623 721,040
Net margin 222.99% 202.89% 67.26% 111.69% 113.29% 51.87%
EPS 2 20.40 36.88 23.18 66.49 90.92 50.83
Free Cash Flow 1 -742,985 -1,223,564 -513,418 -219,617 -153,256 -129,183
FCF margin -572.46% -474.62% -105.02% -26.01% -13.46% -9.29%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 3/29/19 6/2/20 6/30/21 4/29/22 4/18/23 3/29/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 784,407 1,427,613 1,658,990 1,417,836 1,613,235 3,415,558
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -39.19 x 36.74 x 6.81 x 2.624 x 2.195 x 3.755 x
Free Cash Flow 1 -742,985 -1,223,564 -513,418 -219,617 -153,256 -129,183
ROE (net income / shareholders' equity) 3.23% 5.59% 3.33% 9.22% 11.5% 6.2%
ROA (Net income/ Total Assets) -0.49% -0.42% 0.15% 0.94% 1.26% 1.4%
Assets 1 -59,293,402 -125,522,017 214,639,167 99,853,256 102,432,327 51,499,179
Book Value Per Share 2 628.0 654.0 696.0 761.0 856.0 904.0
Cash Flow per Share 2 24.10 11.20 12.50 31.00 26.00 64.40
Capex 1 560,954 702,187 499,526 462,790 452,308 760,641
Capex / Sales 432.21% 272.38% 102.18% 54.81% 39.73% 54.72%
Announcement Date 3/29/19 6/2/20 6/30/21 4/29/22 4/18/23 3/29/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Internet Service Providers

1st Jan change Capi.
PT INDORITEL MAKMUR INTERNASIONAL TBK. Stock PT Indoritel Makmur Internasional Tbk.
+0.43% 4.13B
INTERNET INITIATIVE JAPAN INC. Stock Internet Initiative Japan Inc.
-6.69% 3.02B
RUIJIE NETWORKS CO., LTD. Stock Ruijie Networks Co., Ltd.
-7.68% 2.74B
CONVERGE INFORMATION AND COMMUNICATIONS TECHNOLOGY SOLUTIONS, INC. Stock Converge Information and Communications Technology Solutions, Inc.
+7.88% 1.14B
LICT CORPORATION Stock LICT Corporation
-11.60% 272M
FREEBIT CO., LTD. Stock FreeBit Co., Ltd.
-2.68% 180M
BREDBAND2 I SKANDINAVIEN AB Stock Bredband2 i Skandinavien AB
+25.33% 166M
UNIDATA S.P.A. Stock Unidata S.p.A.
-11.93% 112M
ASAHI NET, INC. Stock Asahi Net, Inc.
+3.41% 112M
HWACOM SYSTEMS INC. Stock HwaCom Systems Inc.
+9.04% 88.04M
Internet Service Providers
  1. Stock Market
  2. Equities
  3. DNET Stock
  4. Financials PT Indoritel Makmur Internasional Tbk.