PT INDOSAT OOREDOO HUTCHISON TBK Financials PT Indosat Ooredoo Hutchison Tbk
Equities
ISAT
ID1000097405
Wireless Telecommunications Services
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11,100 IDR | -0.89% |
|
+4.72% | +18.40% |
| Apr. 05 | Nvidia, Indosat plan $200 million AI centre investment in Indonesia, government says | RE |
| Apr. 04 | Global markets live: Novo Nordisk, Ocado, Walt Disney, Apple, Tesla... |  |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 15,812,746 | 27,441,364 | 33,690,388 | 49,787,189 | 75,587,642 | 89,495,768 | - | - |
| Enterprise Value (EV) 2 | 40,040 | 53,479 | 46,807 | 49,787 | 124,269 | 133,336 | 126,130 | 126,581 |
| P/E ratio | 10.1 x | -38.3 x | 4.99 x | 10.5 x | 16.8 x | 17.6 x | 14.4 x | 11.4 x |
| Yield | - | - | - | - | 2.73% | 2.52% | 3.23% | 4.05% |
| Capitalization / Revenue | 0.61 x | 0.98 x | 1.07 x | 1.06 x | 1.48 x | 1.63 x | 1.53 x | 1.44 x |
| EV / Revenue | 1.53 x | 1.92 x | 1.49 x | 1.06 x | 2.43 x | 2.43 x | 2.16 x | 2.04 x |
| EV / EBITDA | 4.06 x | 4.68 x | 3.37 x | 2.52 x | 5.19 x | 5.06 x | 4.44 x | 4.14 x |
| EV / FCF | 6,353 x | 14.5 x | 29.7 x | - | 26.6 x | 16.9 x | 19.4 x | 16.6 x |
| FCF Yield | 0.02% | 6.91% | 3.37% | - | 3.76% | 5.91% | 5.16% | 6.02% |
| Price to Book | 1.24 x | 2.31 x | 3.67 x | - | 2.46 x | 2.66 x | 2.39 x | 2.15 x |
| Nbr of stocks (in thousands) | 5,433,934 | 5,433,934 | 5,433,934 | 8,062,703 | 8,062,682 | 8,062,682 | - | - |
| Reference price 3 | 2,910 | 5,050 | 6,200 | 6,175 | 9,375 | 11,100 | 11,100 | 11,100 |
| Announcement Date | 2/24/20 | 2/19/21 | 2/22/22 | 2/13/23 | 2/7/24 | - | - | - |
1IDR in Million2IDR in Billions3IDR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 26,118 | 27,926 | 31,388 | 46,752 | 51,229 | 54,919 | 58,354 | 62,043 |
| EBITDA 1 | 9,856 | 11,433 | 13,886 | 19,754 | 23,938 | 26,352 | 28,426 | 30,560 |
| EBIT 1 | 286.2 | 1,422 | 3,945 | 6,051 | 9,317 | 11,108 | 12,383 | 14,148 |
| Operating Margin | 1.1% | 5.09% | 12.57% | 12.94% | 18.19% | 20.23% | 21.22% | 22.8% |
| Earnings before Tax (EBT) 1 | 1,587 | -599.5 | 7,507 | 6,536 | 5,932 | 6,707 | 8,217 | 10,424 |
| Net income 1 | 1,569 | -716.7 | 6,751 | 4,723 | 4,506 | 4,937 | 5,997 | 7,537 |
| Net margin | 6.01% | -2.57% | 21.51% | 10.1% | 8.8% | 8.99% | 10.28% | 12.15% |
| EPS 2 | 288.7 | -131.9 | 1,242 | 587.4 | 558.9 | 631.4 | 768.5 | 972.3 |
| Free Cash Flow 3 | 6,303 | 3,696,315 | 1,576,673 | - | 4,670,996 | 7,885,734 | 6,513,055 | 7,623,333 |
| FCF margin | 24.13% | 13,236.27% | 5,023.17% | - | 9,117.91% | 14,358.88% | 11,161.27% | 12,287.19% |
| FCF Conversion (EBITDA) | 63.95% | 32,329.78% | 11,354.41% | - | 19,512.92% | 29,925.12% | 22,912.71% | 24,945.45% |
| FCF Conversion (Net income) | 401.72% | - | 23,354.66% | - | 103,652.68% | 159,735.55% | 108,613.8% | 101,144.05% |
| Dividend per Share 2 | - | - | - | - | 255.7 | 279.9 | 358.5 | 449.5 |
| Announcement Date | 2/24/20 | 2/19/21 | 2/22/22 | 2/13/23 | 2/7/24 | - | - | - |
1IDR in Billions2IDR3IDR in Million
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 S1 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 13,452 | - | - | - | - | - | - | - | - | - | 13,766 | 13,237 | - | - | - |
| EBITDA 1 | 4,425 | - | - | - | - | - | - | - | - | - | 6,471 | 6,337 | - | - | - |
| EBIT 1 | - | - | - | - | - | - | - | - | - | - | 2,781 | 2,767 | - | - | - |
| Operating Margin | - | - | - | - | - | - | - | - | - | - | 20.2% | 20.9% | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income 1 | -341.1 | 202.2 | 951 | - | 3,132 | 427.3 | 1,036 | 929.1 | 979.4 | 878.7 | 1,719 | 1,149 | - | - | - |
| Net margin | -2.54% | - | - | - | - | - | - | - | - | - | 12.49% | 8.68% | - | - | - |
| EPS | - | 37.22 | 174.9 | - | 390.4 | 52.41 | 128.4 | 115.2 | 121.5 | 109.0 | 213.2 | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | 255.7 | - | - | - | 223.1 |
| Announcement Date | 7/29/20 | 10/28/21 | 2/22/22 | 4/28/22 | 7/29/22 | 10/26/22 | 2/13/23 | 5/2/23 | 7/31/23 | 10/26/23 | 2/7/24 | - | - | - | - |
1IDR in Billions2IDR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 24,227 | 26,038 | 13,117 | - | 48,681 | 43,840 | 36,634 | 37,085 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 2.458 x | 2.277 x | 0.9446 x | - | 2.034 x | 1.664 x | 1.289 x | 1.214 x |
| Free Cash Flow 2 | 6,303 | 3,696,315 | 1,576,673 | - | 4,670,996 | 7,885,734 | 6,513,055 | 7,623,333 |
| ROE (net income / shareholders' equity) | -12.8% | -5.83% | 64.1% | - | 11.9% | 15.6% | 17.1% | 18.8% |
| ROA (Net income/ Total Assets) | -2.65% | -1.14% | 10.7% | - | 3.95% | 4.82% | 5.64% | 6.47% |
| Assets 1 | -59,297 | 62,798 | 63,088 | - | 114,190 | 102,341 | 106,239 | 116,440 |
| Book Value Per Share 3 | 2,341 | 2,185 | 1,689 | - | 3,813 | 4,167 | 4,642 | 5,171 |
| Cash Flow per Share 3 | 1,949 | 2,033 | 2,019 | - | 2,193 | 2,559 | 2,773 | 3,076 |
| Capex 1 | 10,582 | 7,352 | 9,395 | - | 13,009 | 12,823 | 13,017 | 13,159 |
| Capex / Sales | 40.52% | 26.33% | 29.93% | - | 25.39% | 23.35% | 22.31% | 21.21% |
| Announcement Date | 2/24/20 | 2/19/21 | 2/22/22 | 2/13/23 | 2/7/24 | - | - | - |
1IDR in Billions2IDR in Million3IDR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C+
Sell
Buy
Mean consensus
BUY
Number of Analysts
20
Last Close Price
11,100
IDR
Average target price
11,956
IDR
Spread / Average Target
+7.71%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +18.40% | 5.52B | |
| +2.26% | 193B | |
| -0.18% | 120B | |
| +23.66% | 72.46B | |
| -2.36% | 57.97B | |
| +24.90% | 23.92B | |
| +9.95% | 16.07B | |
| -10.14% | 15.66B | |
| +4.97% | 9.6B | |
| -15.58% | 9.2B |
- Stock Market
- Equities
- ISAT Stock
- Financials PT Indosat Ooredoo Hutchison Tbk
