Company Valuation: PT Indointernet Tbk.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 9,454,770 8,081,000 10,202,262 7,474,925 9,111,328
Change - -14.53% 26.25% -26.73% 21.89%
Enterprise Value (EV) 1 9,128,856 7,825,876 10,478,612 8,322,764 11,071,390
Change - -14.27% 33.9% -20.57% 33.03%
P/E 75.2x 43.4x 40.3x 32.2x 75.4x
PBR 9.2x 6.7x 6.96x 4.39x 4.99x
PEG -4.3x 0.9x 1.1x -3.88x -1.6x
Capitalization / Revenue 15.3x 9.83x 10.7x 7.35x 10.8x
EV / Revenue 14.7x 9.52x 11x 8.19x 13.1x
EV / EBITDA 46.7x 27.1x 27.5x 19.9x 24.6x
EV / EBIT 59.9x 33.7x 32.6x 26.9x 42.9x
EV / FCF -25.5x -141x -67.9x -12.3x -15.6x
FCF Yield -3.92% -0.71% -1.47% -8.11% -6.39%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 62.2 92.09 125.3 114.9 59.83
Distribution rate - - - - -
Net sales 1 619,942 822,222 950,409 1,016,826 842,117
EBITDA 1 195,598 288,730 381,126 417,512 449,764
EBIT 1 152,459 232,485 321,358 309,461 258,030
Net income 1 123,570 186,054 253,100 232,079 120,864
Net Debt 1 -325,914 -255,124 276,349 847,839 1,960,063
Reference price 2 4,680.00 4,000.00 5,050.00 3,700.00 4,510.00
Nbr of stocks (in thousands) 2,020,250 2,020,250 2,020,250 2,020,250 2,020,250
Announcement Date 21/03/22 30/03/23 26/03/24 24/03/25 16/03/26
1IDR in Million2IDR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 547M
23.13x3.77x13.16x2.87% 222B
14.09x1.55x8.16x3.41% 116B
-114.74x18.24x105.52x-.--% 114B
15.17x2.77x10.47x5.42% 88.66B
20.92x5.47x13.43x2.72% 63.28B
14.99x2.19x9.28x5.2% 48.47B
22.03x1.81x11.13x1.37% 42.34B
21.31x1.62x10.27x0.87% 40.69B
18.17x2.3x11.01x4.81% 37.26B
Average 3.90x 4.41x 21.38x 2.96% 77.29B
Weighted average by Cap. -0.52x 5.20x 25.11x 2.86%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. EDGE Stock
  4. Valuation PT Indointernet Tbk.