Valuation PT Indointernet Tbk.

Stocks

End-of-day quote INDONESIA S.E. 09/02/2026			5-day change	1st Jan Change
4,790.00 ^IDR	-2.04%		-.--%	+6.21%

10-02	Digital Edge (Hong Kong) Limited completed the acquisition of 0.38% stake in PT Indointernet Tbk. for IDR 88.7 billion.	CI
07-31	PT Indointernet Tbk. Reports Earnings Results for the Half Year Ended June 30, 2026	CI

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	3/21/22 A	3/30/23 A	3/26/24 A	3/24/25 A	3/16/26 A

¹IDR in Million²IDR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PT INDOINTERNET TBK.	-	-	-	-	535M
IBM	25.35x	4.08x	14.18x	2.67%	240B
SALESFORCE, INC.	23.7x	4.96x	12.16x	0.7%	204B
ACCENTURE PLC	16.88x	1.92x	9.87x	2.8%	146B
CLOUDFLARE, INC.	-572.5x	40.7x	167.18x	-.--%	118B
SNOWFLAKE INC.	-131.85x	18.31x	100.69x	-.--%	118B
TATA CONSULTANCY SERVICES LTD.	16.53x	2.98x	11.5x	4.87%	96.4B
RELX PLC	23.25x	6.01x	14.75x	2.43%	69.63B
FUJITSU LIMITED	25.21x	2.1x	13.28x	1.23%	49.6B
INFOSYS LIMITED	15.31x	2.22x	9.43x	4.97%	49.64B
Average	-62.01x	9.25x	39.23x	2.19%	109.14B
Weighted average by Cap.	-59.25x	9.31x	38.71x	1.96%