Company Valuation: PT Indointernet Tbk.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 94,54,770 80,81,000 1,02,02,262 74,74,925 91,11,328
Change - -14.53% 26.25% -26.73% 21.89%
Enterprise Value (EV) 1 91,28,856 78,25,876 1,04,78,612 83,22,764 1,10,71,390
Change - -14.27% 33.9% -20.57% 33.03%
P/E 75.2x 43.4x 40.3x 32.2x 75.4x
PBR 9.2x 6.7x 6.96x 4.39x 4.99x
PEG -4.3x 0.9x 1.1x -3.88x -1.6x
Capitalization / Revenue 15.3x 9.83x 10.7x 7.35x 10.8x
EV / Revenue 14.7x 9.52x 11x 8.19x 13.1x
EV / EBITDA 46.7x 27.1x 27.5x 19.9x 24.6x
EV / EBIT 59.9x 33.7x 32.6x 26.9x 42.9x
EV / FCF -25.5x -141x -67.9x -12.3x -15.6x
FCF Yield -3.92% -0.71% -1.47% -8.11% -6.39%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 62.2 92.09 125.3 114.9 59.83
Distribution rate - - - - -
Net sales 1 6,19,942 8,22,222 9,50,409 10,16,826 8,42,117
EBITDA 1 1,95,598 2,88,730 3,81,126 4,17,512 4,49,764
EBIT 1 1,52,459 2,32,485 3,21,358 3,09,461 2,58,030
Net income 1 1,23,570 1,86,054 2,53,100 2,32,079 1,20,864
Net Debt 1 -3,25,914 -2,55,124 2,76,349 8,47,839 19,60,063
Reference price 2 4,680.00 4,000.00 5,050.00 3,700.00 4,510.00
Nbr of stocks (in thousands) 20,20,250 20,20,250 20,20,250 20,20,250 20,20,250
Announcement Date 21/03/22 30/03/23 26/03/24 24/03/25 16/03/26
1IDR in Million2IDR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 54Cr
23.09x3.73x13.03x2.9% 22TCr
-114.18x18.14x104.54x-.--% 11TCr
12.82x1.41x7.43x3.73% 11TCr
14.77x2.7x10.18x5.57% 8.61TCr
19.89x5.24x12.87x2.86% 6.01TCr
14.6x2.12x9.01x5.33% 4.71TCr
20.29x1.66x10.25x1.44% 3.91TCr
20.58x1.57x9.93x0.92% 3.86TCr
17.68x2.29x10.64x4.89% 3.67TCr
Average 3.28x 4.32x 20.87x 3.07% 7.46TCr
Weighted average by Cap. -1.43x 5.19x 25.05x 2.96%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. EDGE Stock
  4. Valuation PT Indointernet Tbk.