Valuation PT XLSMART Telecom Sejahtera Tbk
Stocks
EXCL
ID1000102502
Wireless Telecommunications Services
|
End-of-day quote
INDONESIA S.E.
2026-10-26
|
5-day change | 1st Jan Change | ||
| 1,795.00 IDR | -2.45% |
|
+6.21% | -52.13% |
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 | 32,668,753 | - | - |
| Change | - | -17.28% | -6.54% | 12.5% | 118.09% | -49.07% | - | - |
| Enterprise Value (EV) 1 | 66,802 | 66,750 | 35,282 | 40,519 | 124,305 | 93,769 | 93,823 | 93,245 |
| Change | - | -0.08% | -47.14% | 14.84% | 206.79% | -24.57% | 0.06% | -0.62% |
| P/E | 26.2x | 20.4x | 20.4x | 16.2x | -13.6x | -23.2x | 11.9x | 8.56x |
| PBR | 1.68x | 1.09x | 0.99x | 1.13x | 2.29x | 1.13x | 1.05x | 0.95x |
| PEG | - | -1.5x | -3.06x | 0.4x | 0x | 0.3x | -0x | 0.2x |
| Capitalization / Revenue | 1.26x | 0.96x | 0.81x | 0.86x | 1.51x | 0.7x | 0.67x | 0.64x |
| EV / Revenue | 2.5x | 2.29x | 1.09x | 1.18x | 2.93x | 2.01x | 1.92x | 1.82x |
| EV / EBITDA | 4.94x | 4.69x | 2.22x | 2.27x | 6.99x | 4.44x | 4.02x | 3.78x |
| EV / EBIT | 18.8x | 18.2x | 8.06x | 6.81x | -533x | 37.9x | 12.4x | 11.1x |
| EV / FCF | 14.3x | 12.7x | 6.22x | 4.86x | 15.2x | 18.5x | 22.9x | 12.1x |
| FCF Yield | 6.99% | 7.9% | 16.1% | 20.6% | 6.59% | 5.41% | 4.36% | 8.26% |
| Dividend per Share 3 | 51 | 42 | 48.6 | 85.7 | - | - | 21.11 | 70.63 |
| Rate of return | 1.61% | 1.96% | 2.43% | 3.81% | - | - | 1.18% | 3.93% |
| EPS 3 | 121 | 105 | 98 | 139 | -276 | -77.41 | 150.7 | 209.6 |
| Distribution rate | 42.1% | 40% | 49.6% | 61.7% | - | - | 14% | 33.7% |
| Net sales 1 | 26,754 | 29,142 | 32,323 | 34,392 | 42,446 | 46,645 | 48,893 | 51,244 |
| EBITDA 1 | 13,517 | 14,235 | 15,885 | 17,880 | 17,781 | 21,116 | 23,326 | 24,641 |
| EBIT 1 | 3,561 | 3,658 | 4,380 | 5,947 | -233.2 | 2,474 | 7,583 | 8,409 |
| Net income 1 | 1,288 | 1,109 | 1,271 | 1,848 | -4,427 | -1,596 | 2,678 | 3,642 |
| 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 | 1,795.00 | 1,795.00 | 1,795.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -23.19x | 2.01x | 4.44x | -.--% | 1.81B | |
| 692.76x | 40.55x | 83.77x | - | 1,995B | |
| 13.41x | 2.54x | 6.42x | 2.83% | 158B | |
| 32.24x | 5.29x | 21.96x | 0.26% | 154B | |
| 10.41x | 2.22x | 5.97x | 5.32% | 140B | |
| 29.87x | 5.43x | 9.51x | 1.74% | 126B | |
| 7.5x | 1.33x | 4.8x | 5.99% | 78.3B | |
| 18.73x | 2.16x | 8.17x | 3.72% | 72.23B | |
| 14.34x | 2.35x | 7.68x | 2.93% | 69.35B | |
| 13.19x | 1.41x | 4.8x | 3.44% | 36.35B | |
| Average | 80.93x | 6.53x | 15.75x | 2.91% | 283.1B | |
| Weighted average by Cap. | 493.74x | 29.52x | 61.90x | 3.01% |
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
