Valuation PT Indosat Ooredoo Hutchison Tbk
Equities
ISAT
ID1000097405
Wireless Telecommunications Services
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,240.00 IDR | +2.75% |
|
-3.45% | -3.45% |
| 01/03 | Nokia Advances Ai-Ran with Nvidia and Partners to Drive Ai-Native 6G | CI |
| 10/02 | BNI Securities Upgrades Indosat to Buy from Hold, Price Target is IDR3,000 | MT |
Company Valuation: PT Indosat Ooredoo Hutchison Tbk
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 3,36,90,388 | 4,97,87,189 | 7,55,87,642 | 7,99,82,011 | 7,48,21,881 | 7,22,41,817 | - | - |
| Change | - | 47.78% | 51.82% | 5.81% | -6.45% | -3.45% | - | - |
| Enterprise Value (EV) 1 | 46,807 | 49,787 | 1,24,269 | 1,30,394 | 74,822 | 1,16,663 | 1,12,607 | 1,14,062 |
| Change | - | 6.37% | 149.6% | 4.93% | -42.62% | 55.92% | -3.48% | 1.29% |
| P/E ratio | 4.99x | 10.5x | 16.8x | 16.3x | 13.6x | 11.8x | 10.5x | 9.16x |
| PBR | 3.67x | - | 2.46x | 2.39x | - | 1.86x | 1.76x | 1.63x |
| PEG | - | -0.2x | -3.46x | 1.82x | 1.1x | 1.1x | 0.9x | 0.6x |
| Capitalization / Revenue | 1.07x | 1.06x | 1.48x | 1.43x | 1.32x | 1.21x | 1.15x | 1.1x |
| EV / Revenue | 1.49x | 1.06x | 2.43x | 2.33x | 1.32x | 1.95x | 1.8x | 1.74x |
| EV / EBITDA | 3.37x | 2.52x | 5.19x | 4.94x | 2.81x | 4.1x | 3.73x | 3.58x |
| EV / EBIT | 11.9x | 8.23x | 13.3x | 12.1x | 6.95x | 9.56x | 8.54x | 7.84x |
| EV / FCF | 29.7x | - | 26.6x | 20.3x | - | 20.2x | 15.3x | 13.2x |
| FCF Yield | 3.37% | - | 3.76% | 4.93% | - | 4.95% | 6.53% | 7.56% |
| Dividend per Share 3 | - | - | 63.92 | - | - | 115.9 | 142.5 | 173.3 |
| Rate of return | - | - | 2.73% | - | - | 5.18% | 6.36% | 7.74% |
| EPS 3 | 310.6 | 146.9 | 139.7 | 152.3 | 170.8 | 190 | 212.5 | 244.6 |
| Distribution rate | - | - | 45.7% | - | - | 61% | 67.1% | 70.9% |
| Net sales 1 | 31,388 | 46,752 | 51,229 | 55,887 | 56,518 | 59,844 | 62,657 | 65,515 |
| EBITDA 1 | 13,886 | 19,754 | 23,938 | 26,375 | 26,597 | 28,431 | 30,215 | 31,888 |
| EBIT 1 | 3,945 | 6,051 | 9,317 | 10,817 | 10,766 | 12,207 | 13,193 | 14,557 |
| Net income 1 | 6,751 | 4,723 | 4,506 | 4,911 | 5,510 | 6,112 | 6,897 | 8,142 |
| Net Debt 1 | 13,117 | - | 48,681 | 50,412 | - | 44,421 | 40,366 | 41,820 |
| Reference price 3 | 1,550.00 | 1,543.75 | 2,343.75 | 2,480.00 | 2,320.00 | 2,240.00 | 2,240.00 | 2,240.00 |
| Nbr of stocks (in thousands) | 2,17,35,734 | 3,22,50,811 | 3,22,50,727 | 3,22,50,811 | 3,22,50,811 | 3,22,50,811 | - | - |
| Announcement Date | 22/02/22 | 13/02/23 | 07/02/24 | 10/02/25 | 09/02/26 | - | - | - |
1IDR in Million2IDR in Billions3IDR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.79x | 1.95x | 4.1x | 5.18% | 427.04Cr | |
| 20.81x | 3.45x | 8.74x | 1.87% | 24TCr | |
| 12.62x | 2.68x | 7.17x | 3.83% | 20TCr | |
| 8.47x | 4.93x | 26.42x | 0.28% | 14TCr | |
| 13.85x | 2.24x | 7.28x | 3.01% | 6.46TCr | |
| 14.86x | 1.35x | 4.75x | 3.82% | 3.38TCr | |
| 20.77x | 5.49x | 10.04x | 4.51% | 3.36TCr | |
| 9.46x | 0.41x | 1.63x | 6.77% | 3TCr | |
| 20.32x | 3.99x | 8.87x | 5.67% | 2.4TCr | |
| 15.28x | 2.14x | 5.69x | 4.6% | 1.84TCr | |
| Average | 14.82x | 2.86x | 8.47x | 3.96% | 7.94TCr | |
| Weighted average by Cap. | 15.11x | 3.27x | 10.85x | 2.76% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- ISAT Stock
- Valuation PT Indosat Ooredoo Hutchison Tbk
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition