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 (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 536M
27.94x4.49x15.67x2.35% 270B
-91.57x14.47x83.76x-.--% 90.62B
10.05x1.1x5.78x4.8% 82.75B
13.42x2.44x9.2x6.12% 78.49B
19x5.01x12.36x2.99% 57.15B
13.87x2.02x8.47x5.61% 45.32B
19.09x1.53x9.63x1.5% 35.95B
20.08x1.48x9.43x0.99% 35.58B
15.86x2.03x9.43x5.45% 33.03B
Average 5.30x 3.84x 18.19x 3.31% 72.97B
Weighted average by Cap. 6.55x 4.61x 20.72x 3.03%

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.