PT INDOINTERNET TBK. |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,100 IDR | +0.49% |
|
-0.49% | -18.81% |
| 29/04 | PT Indointernet Tbk. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 26/03 | PT Indointernet Tbk. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 |
|---|---|---|---|
| Capitalization 1 | 94,54,770 | 80,81,000 | 1,02,02,262 |
| Enterprise Value (EV) 1 | 91,28,856 | 78,25,876 | 1,04,78,612 |
| 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) | 20,20,250 | 20,20,250 | 20,20,250 |
| Reference price 2 | 4,680 | 4,000 | 5,050 |
| Announcement Date | 21/03/22 | 30/03/23 | 26/03/24 |
1IDR in Million2IDR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 2,23,825 | 3,44,753 | 4,75,673 | 6,19,942 | 8,22,222 | 9,50,409 |
| EBITDA 1 | 86,180 | 1,32,163 | 1,57,355 | 1,95,598 | 2,88,730 | 3,81,126 |
| EBIT 1 | 70,109 | 1,14,115 | 1,37,625 | 1,52,459 | 2,32,485 | 3,21,358 |
| Operating Margin | 31.32% | 33.1% | 28.93% | 24.59% | 28.28% | 33.81% |
| Earnings before Tax (EBT) 1 | 74,389 | 1,15,508 | 1,53,322 | 1,61,723 | 2,37,228 | 3,23,889 |
| Net income 1 | 73,380 | 1,02,293 | 1,21,777 | 1,23,570 | 1,86,054 | 2,53,100 |
| 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 | -3,57,969 | -55,592 | -1,54,237 |
| 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 | 02/02/21 | 02/02/21 | 22/03/21 | 21/03/22 | 30/03/23 | 26/03/24 |
1IDR in Million2IDR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | 2,76,349 |
| Net Cash position 1 | 1,00,259 | 1,98,803 | 1,04,221 | 3,25,914 | 2,55,124 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | 0.7251 x |
| Free Cash Flow 1 | -27,336 | 54,466 | -23,361 | -3,57,969 | -55,592 | -1,54,237 |
| 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 | 4,81,858 | 5,64,422 | 7,02,834 | 11,71,024 | 18,41,991 | 27,27,812 |
| 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 | 2,02,400 | 4,34,257 | 2,81,675 | 6,96,919 |
| Capex / Sales | 40.76% | 11.53% | 42.55% | 70.05% | 34.26% | 73.33% |
| Announcement Date | 02/02/21 | 02/02/21 | 22/03/21 | 21/03/22 | 30/03/23 | 26/03/24 |
1IDR in Million2IDR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -18.81% | 515M | |
| -12.23% | 194B | |
| +2.84% | 168B | |
| +3.31% | 155B | |
| +7.34% | 101B | |
| +32.80% | 82.99B | |
| +11.09% | 81.93B | |
| -5.80% | 70.47B | |
| -17.06% | 54.89B | |
| -8.05% | 43.26B |
- Stock Market
- Equities
- EDGE Stock
- Financials PT Indointernet Tbk.
