Stock LINK PT LINK NET TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Link Net Tbk

Equities

LINK

ID1000131808

Integrated Telecommunications Services

End-of-day quote INDONESIA S.E.
Other stock markets
 23:00:00 07/05/2024 BST 		5-day change 1st Jan Change
935 IDR -1.58% Intraday chart for PT Link Net Tbk -4.59% -29.43%
02-12 PT Link Net Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Link Net Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 14,269,981 11,092,361 6,631,310 11,006,324 7,209,142 3,645,845
Enterprise Value (EV) 1 13,770,853 11,685,324 8,031,467 14,081,042 12,399,357 10,284,050
P/E ratio 18.2 x 12.7 x 7.07 x 12.4 x 29.9 x -6.84 x
Yield 4.74% 4.52% 4.26% 4.83% 1.73% -
Capitalization / Revenue 3.83 x 2.95 x 1.64 x 2.47 x 1.65 x 0.93 x
EV / Revenue 3.69 x 3.11 x 1.98 x 3.15 x 2.84 x 2.62 x
EV / EBITDA 6.8 x 5.38 x 3.57 x 5.98 x 6.67 x 7.12 x
EV / FCF 30.9 x -33.7 x 17.5 x -9.43 x -12.5 x -6.71 x
FCF Yield 3.24% -2.97% 5.72% -10.6% -7.98% -14.9%
Price to Book 3 x 2.41 x 1.43 x 2.1 x 1.45 x 0.84 x
Nbr of stocks (in thousands) 2,912,241 2,801,101 2,751,581 2,751,581 2,751,581 2,751,581
Reference price 2 4,900 3,960 2,410 4,000 2,620 1,325
Announcement Date 28/03/19 04/05/20 08/05/21 31/03/22 08/03/23 12/02/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 3,728,364 3,755,262 4,047,964 4,464,900 4,370,781 3,925,581
EBITDA 1 2,024,509 2,171,761 2,246,940 2,353,811 1,858,579 1,443,899
EBIT 1 1,305,699 1,396,598 1,397,501 1,361,952 625,934 -30,589
Operating Margin 35.02% 37.19% 34.52% 30.5% 14.32% -0.78%
Earnings before Tax (EBT) 1 1,120,496 1,240,307 1,246,629 1,148,877 330,030 -586,245
Net income 1 788,918 894,531 941,706 885,318 240,717 -532,984
Net margin 21.16% 23.82% 23.26% 19.83% 5.51% -13.58%
EPS 2 269.4 310.8 340.9 321.7 87.48 -193.7
Free Cash Flow 1 445,936 -346,653 459,340 -1,493,943 -988,856 -1,532,529
FCF margin 11.96% -9.23% 11.35% -33.46% -22.62% -39.04%
FCF Conversion (EBITDA) 22.03% - 20.44% - - -
FCF Conversion (Net income) 56.52% - 48.78% - - -
Dividend per Share 2 232.0 178.8 102.7 193.0 45.41 -
Announcement Date 28/03/19 04/05/20 08/05/21 31/03/22 08/03/23 12/02/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - 592,963 1,400,157 3,074,718 5,190,215 6,638,205
Net Cash position 1 499,128 - - - - -
Leverage (Debt/EBITDA) - 0.273 x 0.6231 x 1.306 x 2.793 x 4.597 x
Free Cash Flow 1 445,936 -346,653 459,340 -1,493,943 -988,856 -1,532,529
ROE (net income / shareholders' equity) 17% 19% 20.3% 17.9% 4.71% -11.5%
ROA (Net income/ Total Assets) 13.8% 13.8% 12.1% 9.7% 3.66% -0.16%
Assets 1 5,698,875 6,495,571 7,791,258 9,124,826 6,581,463 338,617,535
Book Value Per Share 2 1,632 1,641 1,680 1,908 1,806 1,569
Cash Flow per Share 2 206.0 105.0 131.0 98.40 56.50 86.10
Capex 1 1,069,725 1,672,672 1,665,628 2,907,035 2,629,769 3,201,073
Capex / Sales 28.69% 44.54% 41.15% 65.11% 60.17% 81.54%
Announcement Date 28/03/19 04/05/20 08/05/21 31/03/22 08/03/23 12/02/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Other Integrated Telecommunications Services

1st Jan change Capi.
PT LINK NET TBK Stock PT Link Net Tbk
-29.43% 160M
CHINA MOBILE LIMITED Stock China Mobile Limited
+14.20% 198B
VERIZON COMMUNICATIONS Stock Verizon Communications
+6.19% 167B
DEUTSCHE TELEKOM AG Stock Deutsche Telekom AG
+1.01% 117B
NIPPON TELEGRAPH AND TELEPHONE CORPORATION Stock Nippon Telegraph and Telephone Corporation
-5.80% 90.72B
CHINA TELECOM CORPORATION LIMITED Stock China Telecom Corporation Limited
+19.52% 71.43B
AMÉRICA MÓVIL, S.A.B. DE C.V. Stock América Móvil, S.A.B. de C.V.
+8.13% 61.13B
SAUDI TELECOM COMPANY Stock Saudi Telecom Company
-4.83% 51.1B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY Stock Emirates Telecommunications Group Company
-14.56% 39.73B
CHARTER COMMUNICATIONS, INC. Stock Charter Communications, Inc.
-28.99% 38.02B
Other Integrated Telecommunications Services
  1. Stock Market
  2. Equities
  3. LINK Stock
  4. Financials PT Link Net Tbk