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 21/3/22 30/3/23 26/3/24 24/3/25 16/3/26
1IDR in Million2IDR
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 540M
23.55x3.79x13.24x2.85% 224B
-115.86x18.44x106.47x-.--% 115B
13.01x1.44x7.55x3.69% 108B
15.89x2.91x10.99x5.17% 93.24B
20.57x5.38x13.22x2.77% 61.92B
15.39x2.25x9.54x5.07% 50B
21.69x1.61x10.15x0.88% 40.89B
20.74x1.69x10.38x1.41% 40.43B
18.48x2.37x11.38x4.68% 38.57B
Average 3.72x 4.43x 21.44x 2.95% 77.12B
Weighted average by Cap. -0.84x 5.27x 25.38x 2.87%

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.