Stock TLKMF PERUSAHAAN PERSEROAN (PERSERO) PT TELEKOMUNIKASI INDONESIA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk OTC Markets

Equities

TLKMF

ID1000129000

Integrated Telecommunications Services

Market Closed - OTC Markets
Other stock markets
 07:00:02 20/06/2024 pm IST 		5-day change 1st Jan Change
0.1571 USD -7.59% Intraday chart for Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk -14.06% -36.58%
21/06 Asian Equities Traded in the US as American Depositary Receipts Decline in Friday Trading MT
17/06 Asian Equities Traded in the US as American Depositary Receipts Open Week Lower in Monday Trading MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 39,32,77,000 32,78,95,937 40,02,11,355 37,14,83,312 39,12,95,756 29,22,33,539 - -
Enterprise Value (EV) 2 4,27,119 3,72,769 4,30,978 3,71,483 4,28,752 3,25,221 3,20,638 3,18,611
P/E ratio 21.1 x 15.8 x 16.2 x 17.9 x 15.9 x 11.1 x 10.5 x 10.3 x
Yield 3.88% 3.81% 4.16% - - 6.47% 6.89% 7.32%
Capitalization / Revenue 2.9 x 2.4 x 2.79 x 2.52 x 2.62 x 1.88 x 1.8 x 1.73 x
EV / Revenue 3.15 x 2.73 x 3.01 x 2.52 x 2.87 x 2.1 x 1.98 x 1.89 x
EV / EBITDA 6.51 x 5.15 x 5.43 x 5.1 x 5.53 x 4.03 x 3.77 x 3.59 x
EV / FCF 21.6 x 10.4 x 11.2 x - 15.9 x 10.3 x 9.53 x 9.05 x
FCF Yield 4.62% 9.59% 8.97% - 6.29% 9.75% 10.5% 11.1%
Price to Book 3.95 x 3.2 x 3.29 x - 2.88 x 2.07 x 1.94 x 1.87 x
Nbr of stocks (in thousands) 9,90,62,217 9,90,62,217 9,90,62,217 9,90,62,217 9,90,62,217 9,90,62,217 - -
Reference price 3 3,970 3,310 4,040 3,750 3,950 2,950 2,950 2,950
Announcement Date 26/05/20 30/04/21 19/04/22 25/03/23 25/03/24 - - -
1IDR in Million2IDR in Billions3IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,35,567 1,36,462 1,43,210 1,47,306 1,49,216 1,55,112 1,62,182 1,68,496
EBITDA 1 65,572 72,397 79,379 72,836 77,579 80,741 84,951 88,671
EBIT 1 42,394 43,505 47,563 39,581 44,384 47,461 50,261 52,173
Operating Margin 31.27% 31.88% 33.21% 26.87% 29.74% 30.6% 30.99% 30.96%
Earnings before Tax (EBT) 1 37,908 38,775 43,678 36,339 40,794 43,682 46,256 47,887
Net income 1 18,663 20,804 24,760 20,753 24,560 26,129 27,994 28,879
Net margin 13.77% 15.25% 17.29% 14.09% 16.46% 16.85% 17.26% 17.14%
EPS 2 188.4 210.0 249.9 209.5 247.9 264.8 280.9 287.8
Free Cash Flow 3 1,97,31,000 3,57,57,000 3,86,41,000 - 2,69,80,000 3,16,97,000 3,36,54,143 3,52,10,000
FCF margin 14,554.43% 26,202.9% 26,982.05% - 18,081.17% 20,434.92% 20,750.79% 20,896.68%
FCF Conversion (EBITDA) 30,090.59% 49,390.17% 48,679.12% - 34,777.45% 39,257.77% 39,615.87% 39,708.6%
FCF Conversion (Net income) 1,05,722.55% 1,71,875.6% 1,56,062.2% - 1,09,853.42% 1,21,309.57% 1,20,218.47% 1,21,920.99%
Dividend per Share 2 154.1 126.0 168.0 - - 190.9 203.3 215.9
Announcement Date 26/05/20 30/04/21 19/04/22 25/03/23 25/03/24 - - -
1IDR in Billions2IDR3IDR in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 66,856 - - 36,775 36,891 38,432 36,090 37,388 37,760 37,978 37,429 38,519 38,704 39,397 - -
EBITDA 1 36,077 - 18,587 - - 16,245 - - 20,096 18,516 19,093 20,471 - - - -
EBIT 1 22,150 - - 12,325 8,637 8,008 11,431 11,588 11,963 9,402 11,008 11,653 11,672 11,612 - -
Operating Margin 33.13% - - 33.51% 23.41% 20.84% 31.67% 30.99% 31.68% 24.76% 29.41% 30.25% 30.16% 29.47% - -
Earnings before Tax (EBT) - - - - - 7,142 - - - 8,512 - - - - - -
Net income 1 10,989 5,888 6,118 7,192 3,271 4,172 6,424 6,332 6,743 5,061 6,053 6,516 6,651 6,791 - -
Net margin 16.44% - - 19.56% 8.87% 10.86% 17.8% 16.94% 17.86% 13.33% 16.17% 16.92% 17.19% 17.24% - -
EPS 2 - 59.44 61.76 72.60 33.02 42.11 64.85 63.92 68.07 51.08 61.10 63.83 64.79 64.35 65.98 65.45
Dividend per Share 2 - - - 150.0 - - - 167.6 - - - 49.31 45.52 49.31 51.99 56.33
Announcement Date 07/08/20 19/04/22 09/05/22 29/07/22 28/10/22 25/03/23 29/04/23 28/07/23 31/10/23 25/03/24 18/04/24 - - - - -
1IDR in Billions2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 33,842 44,873 30,767 - 37,456 32,987 28,404 26,378
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.5161 x 0.6198 x 0.3876 x - 0.4828 x 0.4086 x 0.3344 x 0.2975 x
Free Cash Flow 2 1,97,31,000 3,57,57,000 3,86,41,000 - 2,69,80,000 3,16,97,000 3,36,54,143 3,52,10,000
ROE (net income / shareholders' equity) 18.8% 20.6% 22.1% - 18.5% 18.3% 18.6% 18.2%
ROA (Net income/ Total Assets) 8.73% 8.89% 9.45% - 8.74% 9.19% 9.42% 9.4%
Assets 1 2,13,702 2,34,076 2,62,064 - 2,81,116 2,84,454 2,97,300 3,07,352
Book Value Per Share 3 1,005 1,035 1,228 - 1,370 1,422 1,520 1,578
Cash Flow per Share 3 555.0 659.0 690.0 - 612.0 636.0 710.0 748.0
Capex 1 35,218 29,560 29,712 - 33,601 36,595 37,141 37,955
Capex / Sales 25.98% 21.66% 20.75% - 22.52% 23.59% 22.9% 22.53%
Announcement Date 26/05/20 30/04/21 19/04/22 25/03/23 25/03/24 - - -
1IDR in Billions2IDR in Million3IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
26
Last Close Price
2,950 IDR
Average target price
4,137 IDR
Spread / Average Target
+40.23%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Integrated Telecommunications Services

1st Jan change Capi.
CHINA MOBILE LIMITED Stock China Mobile Limited
+14.66% 21TCr
VERIZON COMMUNICATIONS Stock Verizon Communications
+6.74% 17TCr
DEUTSCHE TELEKOM AG Stock Deutsche Telekom AG
+5.20% 12TCr
NIPPON TELEGRAPH AND TELEPHONE CORPORATION Stock Nippon Telegraph and Telephone Corporation
-14.68% 7.75TCr
CHINA TELECOM CORPORATION LIMITED Stock China Telecom Corporation Limited
+18.72% 7.01TCr
AMÉRICA MÓVIL, S.A.B. DE C.V. Stock América Móvil, S.A.B. de C.V.
-2.86% 5.18TCr
SAUDI TELECOM COMPANY Stock Saudi Telecom Company
-8.66% 4.86TCr
CHARTER COMMUNICATIONS, INC. Stock Charter Communications, Inc.
-25.30% 4.18TCr
EMIRATES TELECOMMUNICATIONS GROUP COMPANY Stock Emirates Telecommunications Group Company
-19.25% 3.76TCr
Other Integrated Telecommunications Services
  1. Stock Market
  2. Equities
  3. TLKM Stock
  4. TLKMF Stock
  5. Financials Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk