Valuation PT Indosat Ooredoo Hutchison Tbk

Equities

End-of-day quote INDONESIA S.E. Other stock markets 13/09/2024			5-day change	1st Jan Change
10,875.00 ^IDR	0.00%		-0.23%	+16.00%

28/08	PT Telekomunikasi Indonesia International and Indosat Ooredoo Hutchison Partner to Develop the Indonesia Cable System Express 2 (ICE System 2)	CI
21/08	Indosat Ooredoo Hutchison Elevates National Technological Ambition with the Unveiling of Indonesia's First Ai Experience Center	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	1,58,12,746	2,74,41,364	3,36,90,388	4,97,87,189	7,55,87,642	8,76,81,892	-	-
Change	-	73.54%	22.77%	47.78%	51.82%	16%	-	-
Enterprise Value (EV) ¹	40,040	53,479	46,807	49,787	1,24,269	1,29,611	1,25,736	1,20,383
Change	-	33.57%	-12.48%	6.37%	149.6%	4.3%	-2.99%	-4.26%
P/E ratio	10.1x	-38.3x	4.99x	10.5x	16.8x	16.3x	13.6x	11.8x
PBR	1.24x	2.31x	3.67x	-	2.46x	2.59x	2.31x	2.08x
PEG	-	0x	-0x	-0.2x	-3.46x	0.8x	0.7x	0.8x
Capitalization / Revenue	0.61x	0.98x	1.07x	1.06x	1.48x	1.58x	1.48x	1.39x
EV / Revenue	1.53x	1.92x	1.49x	1.06x	2.43x	2.33x	2.12x	1.91x
EV / EBITDA	4.06x	4.68x	3.37x	2.52x	5.19x	4.82x	4.34x	3.89x
EV / EBIT	140x	37.6x	11.9x	8.23x	13.3x	11.3x	9.76x	8.46x
EV / FCF	6,353x	14.5x	29.7x	-	26.6x	18.9x	15.2x	13.2x
FCF Yield	0.02%	6.91%	3.37%	-	3.76%	5.28%	6.57%	7.6%
Dividend per Share ³	-	-	-	-	255.7	289.4	378.7	449.3
Rate of return	-	-	-	-	2.73%	2.66%	3.48%	4.13%
EPS ³	288.7	-131.9	1,242	587.4	558.9	668	800.4	922.7
Distribution rate	-	-	-	-	45.7%	43.3%	47.3%	48.7%
Net sales ¹	26,118	27,926	31,388	46,752	51,229	55,579	59,251	62,945
EBITDA ¹	9,856	11,433	13,886	19,754	23,938	26,867	28,960	30,929
EBIT ¹	286.2	1,422	3,945	6,051	9,317	11,496	12,884	14,238
Net income ¹	1,569	-716.7	6,751	4,723	4,506	5,147	6,301	7,319
Net Debt ¹	24,227	26,038	13,117	-	48,681	41,929	38,054	32,701
Reference price ³	2,910.00	5,050.00	6,200.00	6,175.00	9,375.00	10,875.00	10,875.00	10,875.00
Nbr of stocks (in thousands)	54,33,934	54,33,934	54,33,934	80,62,703	80,62,682	80,62,703	-	-
Announcement Date	24/02/20	19/02/21	22/02/22	13/02/23	07/02/24	-	-	-

¹IDR in Million²IDR in Billions³IDR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
PT INDOSAT OOREDOO HUTCHISON TBK	16.28x	2.33x	4.82x	+2.66%	569.36Cr
T-MOBILE US, INC.	21.91x	3.87x	9.88x	+1.31%	24TCr
AT&T INC.	10.74x	2.25x	6.19x	+5.17%	16TCr
SOFTBANK GROUP CORP.	34.54x	3.89x	14.12x	+0.52%	8.71TCr
KDDI CORPORATION	13.82x	1.94x	6.3x	+3.08%	7.04TCr
VODAFONE GROUP PLC	11.66x	1.36x	4.6x	+5.82%	2.67TCr
CHINA UNICOM HONG KONG LIMITED	8.41x	0.29x	1.11x	+6.99%	2.42TCr
ADVANCED INFO SERVICE	23.51x	4.77x	9.32x	+3.71%	2.33TCr
TELENOR ASA	9.73x	3.33x	7.66x	+7.10%	1.73TCr
VODACOM GROUP LIMITED	11.54x	1.72x	4.6x	+6.09%	1.22TCr
Average	16.21x	2.58x	6.86x	+4.24%	6.59TCr
Weighted average by Cap.	18.67x	3.02x	8.43x	+3.03%