Valuation PT Indosat Tbk

Stocks

End-of-day quote INDONESIA S.E. Other stock markets 21/07/2026			5-day change	1st Jan Change
1,945.00 ^IDR	+1.83%		+4.57%	-16.16%

02/07	Arsari Group and Northstar Group Services, Inc. completed the acquisition of 55% stake in Fiber optic business of Indosat Ooredoo Hutchison.	CI
25/06	Currenc Group Suspends Indonesian Digital Payments Subsidiary Operations	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,36,90,388	4,97,87,189	7,55,87,642	7,99,82,011	7,48,21,881	6,27,27,827	-	-
Change	-	47.78%	51.82%	5.81%	-6.45%	-16.16%	-	-
Enterprise Value (EV) ¹	46,807	49,787	1,24,269	1,30,394	1,24,662	1,08,722	1,07,129	1,05,355
Change	-	6.37%	149.6%	4.93%	-4.4%	-12.79%	-1.47%	-1.66%
P/E	4.99x	10.5x	16.8x	16.3x	13.6x	9.88x	8.99x	8.21x
PBR	3.67x	-	2.46x	2.39x	2.06x	1.59x	1.53x	1.43x
PEG	-	-0.2x	-3.46x	1.82x	1.1x	0.6x	0.91x	0.87x
Capitalization / Revenue	1.07x	1.06x	1.48x	1.43x	1.32x	1.04x	0.99x	0.95x
EV / Revenue	1.49x	1.06x	2.43x	2.33x	2.21x	1.8x	1.7x	1.59x
EV / EBITDA	3.37x	2.52x	5.19x	4.94x	4.69x	3.8x	3.53x	3.29x
EV / EBIT	11.9x	8.23x	13.3x	12.1x	11.6x	8.82x	8.07x	7.45x
EV / FCF	29.7x	-	26.6x	20.3x	13.7x	26.9x	17.6x	12.6x
FCF Yield	3.37%	-	3.76%	4.93%	7.3%	3.72%	5.68%	7.94%
Dividend per Share ³	-	-	63.92	-	-	125.1	142.2	167.3
Rate of return	-	-	2.73%	-	-	6.43%	7.31%	8.6%
EPS ³	310.6	146.9	139.7	152.3	170.8	196.9	216.4	236.8
Distribution rate	-	-	45.7%	-	-	63.5%	65.7%	70.7%
Net sales ¹	31,388	46,752	51,229	55,887	56,518	60,424	63,202	66,193
EBITDA ¹	13,886	19,754	23,938	26,375	26,597	28,624	30,308	31,991
EBIT ¹	3,945	6,051	9,317	10,817	10,766	12,332	13,274	14,142
Net income ¹	6,751	4,723	4,506	4,911	5,510	6,437	6,968	7,700
Net Debt ¹	13,117	-	48,681	50,412	49,840	45,994	44,401	42,627
Reference price ³	1,550.00	1,543.75	2,343.75	2,480.00	2,320.00	1,945.00	1,945.00	1,945.00
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PT INDOSAT TBK	9.7x	1.78x	3.76x	6.55%	343.04Cr
SPACEX (SPACE EXPLORATION TECHNOLOGIES)	-182.48x	39.2x	90.15x	-	1,57900Cr
T-MOBILE US, INC.	18.66x	3.11x	7.91x	2.11%	21TCr
SOFTBANK GROUP CORP.	32.11x	6.24x	28.25x	0.2%	19TCr
AT&T INC.	9.59x	2.3x	6.2x	5.06%	15TCr
KDDI CORPORATION	14.54x	2.34x	7.79x	2.93%	6.72TCr
VODAFONE GROUP PLC	14.13x	1.34x	4.6x	3.57%	3.56TCr
ADVANCED INFO SERVICE	21.67x	5.78x	10.59x	4.37%	3.38TCr
TELENOR ASA	12.95x	3.14x	7.02x	7.35%	1.87TCr
VODACOM GROUP LIMITED	11.87x	1.89x	4.61x	5.58%	1.78TCr
Average	-3.73x	6.71x	17.09x	4.19%	23.1TCr
Weighted average by Cap.	-118.58x	27.96x	65.63x	2.72%