Valuation PT XLSMART Telecom Sejahtera Tbk
Stocks
EXCL
ID1000102502
Wireless Telecommunications Services
|
End-of-day quote
INDONESIA S.E.
2026-09-10
|
5-day change | 1st Jan Change | ||
| 2,700.00 IDR | -1.10% |
|
-0.37% | -28.00% |
Company Valuation: PT XLSMART Telecom Sejahtera Tbk
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 33,818,153 | 27,973,958 | 26,143,886 | 29,411,871 | 64,144,446 | 49,139,629 | - | - |
| Change | - | -17.28% | -6.54% | 12.5% | 118.09% | -23.39% | - | - |
| Enterprise Value (EV) 1 | 66,802 | 66,750 | 35,282 | 40,519 | 124,305 | 110,239 | 110,294 | 109,716 |
| Change | - | -0.08% | -47.14% | 14.84% | 206.79% | -11.32% | 0.05% | -0.52% |
| P/E | 26.2x | 20.4x | 20.4x | 16.2x | -13.6x | -33.9x | 17.2x | 13x |
| PBR | 1.68x | 1.09x | 0.99x | 1.13x | 2.29x | 1.69x | 1.57x | 1.41x |
| PEG | - | -1.5x | -3.06x | 0.4x | 0x | 0.5x | -0x | 0.4x |
| Capitalization / Revenue | 1.26x | 0.96x | 0.81x | 0.86x | 1.51x | 1.05x | 1.01x | 0.97x |
| EV / Revenue | 2.5x | 2.29x | 1.09x | 1.18x | 2.93x | 2.36x | 2.26x | 2.16x |
| EV / EBITDA | 4.94x | 4.69x | 2.22x | 2.27x | 6.99x | 5.22x | 4.74x | 4.49x |
| EV / EBIT | 18.8x | 18.2x | 8.06x | 6.81x | -533x | 44.3x | 14.7x | 13.3x |
| EV / FCF | 14.3x | 12.7x | 6.22x | 4.86x | 15.2x | 18.8x | 27.7x | 14.5x |
| FCF Yield | 6.99% | 7.9% | 16.1% | 20.6% | 6.59% | 5.31% | 3.61% | 6.88% |
| Dividend per Share 3 | 51 | 42 | 48.6 | 85.7 | - | - | 25.28 | 69.79 |
| Rate of return | 1.61% | 1.96% | 2.43% | 3.81% | - | - | 0.94% | 2.58% |
| EPS 3 | 121 | 105 | 98 | 139 | -276 | -79.66 | 157.1 | 207.8 |
| Distribution rate | 42.1% | 40% | 49.6% | 61.7% | - | - | 16.1% | 33.6% |
| Net sales 1 | 26,754 | 29,142 | 32,323 | 34,392 | 42,446 | 46,640 | 48,771 | 50,846 |
| EBITDA 1 | 13,517 | 14,235 | 15,885 | 17,880 | 17,781 | 21,114 | 23,290 | 24,417 |
| EBIT 1 | 3,561 | 3,658 | 4,380 | 5,947 | -233.2 | 2,488 | 7,499 | 8,251 |
| Net income 1 | 1,288 | 1,109 | 1,271 | 1,848 | -4,427 | -1,526 | 2,663 | 3,631 |
| Net Debt 1 | 32,984 | 38,776 | 9,139 | 11,107 | 60,161 | 61,100 | 61,154 | 60,576 |
| Reference price 3 | 3,170.00 | 2,140.00 | 2,000.00 | 2,250.00 | 3,750.00 | 2,700.00 | 2,700.00 | 2,700.00 |
| Nbr of stocks (in thousands) | 10,668,187 | 13,071,943 | 13,071,943 | 13,071,943 | 17,105,186 | 18,199,862 | - | - |
| Announcement Date | 2/21/22 | 2/20/23 | 2/12/24 | 2/5/25 | 2/13/26 | - | - | - |
1IDR in Million2IDR in Billions3IDR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -34.27x | 2.38x | 5.25x | -.--% | 2.83B | |
| 28.38x | 5.15x | 9.02x | 1.8% | 119B | |
| 19.61x | 2.17x | 8.29x | 3.74% | 74.63B | |
| 12.93x | 1.83x | 3.91x | 2.8% | 23.47B | |
| 31.97x | 3.03x | 6.84x | 3.97% | 19.83B | |
| -219.83x | 8.53x | 10.6x | 3.27% | 19.18B | |
| -9.15x | 7.21x | 16.16x | -.--% | 17.67B | |
| 13.74x | 2.69x | 6.99x | 4.76% | 13.43B | |
| 11.42x | 4.82x | 10.43x | 6.55% | 12.4B | |
| 25.06x | 3.43x | 10.22x | 4.09% | 11.9B | |
| Average | -12.01x | 4.12x | 8.77x | 3.1% | 31.45B | |
| Weighted average by Cap. | 6.15x | 4.17x | 8.81x | 2.85% |
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
- Stocks
- EXCL Stock
- Valuation PT XLSMART Telecom Sejahtera Tbk
Select your edition
All financial news and data tailored to specific country editions
