Valuation PT XLSMART Telecom Sejahtera Tbk
Stocks
EXCL
ID1000102502
Wireless Telecommunications Services
|
End-of-day quote
INDONESIA S.E.
29/10/2026
|
5-day change | 1st Jan Change | ||
| 1,625.00 IDR | -3.85% |
|
-7.67% | -56.67% |
Company Valuation: PT XLSMART Telecom Sejahtera Tbk
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 33,818,153 | 27,973,958 | 26,143,886 | 29,411,871 | 64,144,446 | 29,574,776 | - | - |
| Change | - | -17.28% | -6.54% | 12.5% | 118.09% | -53.89% | - | - |
| Enterprise Value (EV) 1 | 66,802 | 66,750 | 35,282 | 40,519 | 124,305 | 90,675 | 90,729 | 90,151 |
| Change | - | -0.08% | -47.14% | 14.84% | 206.79% | -27.05% | 0.06% | -0.64% |
| P/E | 26.2x | 20.4x | 20.4x | 16.2x | -13.6x | -21x | 10.8x | 7.75x |
| PBR | 1.68x | 1.09x | 0.99x | 1.13x | 2.29x | 1.02x | 0.95x | 0.86x |
| PEG | - | -1.5x | -3.06x | 0.4x | 0x | 0.3x | -0x | 0.2x |
| Capitalization / Revenue | 1.26x | 0.96x | 0.81x | 0.86x | 1.51x | 0.63x | 0.6x | 0.58x |
| EV / Revenue | 2.5x | 2.29x | 1.09x | 1.18x | 2.93x | 1.94x | 1.86x | 1.76x |
| EV / EBITDA | 4.94x | 4.69x | 2.22x | 2.27x | 6.99x | 4.29x | 3.89x | 3.66x |
| EV / EBIT | 18.8x | 18.2x | 8.06x | 6.81x | -533x | 36.7x | 12x | 10.7x |
| EV / FCF | 14.3x | 12.7x | 6.22x | 4.86x | 15.2x | 17.9x | 22.2x | 11.7x |
| FCF Yield | 6.99% | 7.9% | 16.1% | 20.6% | 6.59% | 5.59% | 4.51% | 8.54% |
| Dividend per Share 3 | 51 | 42 | 48.6 | 85.7 | - | - | 21.11 | 70.63 |
| Rate of return | 1.61% | 1.96% | 2.43% | 3.81% | - | - | 1.3% | 4.35% |
| EPS 3 | 121 | 105 | 98 | 139 | -276 | -77.41 | 150.7 | 209.6 |
| Distribution rate | 42.1% | 40% | 49.6% | 61.7% | - | - | 14% | 33.7% |
| Net sales 1 | 26,754 | 29,142 | 32,323 | 34,392 | 42,446 | 46,645 | 48,893 | 51,244 |
| EBITDA 1 | 13,517 | 14,235 | 15,885 | 17,880 | 17,781 | 21,116 | 23,326 | 24,641 |
| EBIT 1 | 3,561 | 3,658 | 4,380 | 5,947 | -233.2 | 2,474 | 7,583 | 8,409 |
| Net income 1 | 1,288 | 1,109 | 1,271 | 1,848 | -4,427 | -1,596 | 2,678 | 3,642 |
| Net Debt 1 | 32,984 | 38,776 | 9,139 | 11,107 | 60,161 | 61,100 | 61,154 | 60,576 |
| Reference price 3 | 3,170.00 | 2,140.00 | 2,000.00 | 2,250.00 | 3,750.00 | 1,625.00 | 1,625.00 | 1,625.00 |
| Nbr of stocks (in thousands) | 10,668,187 | 13,071,943 | 13,071,943 | 13,071,943 | 17,105,186 | 18,199,862 | - | - |
| Announcement Date | 2/21/22 A | 2/20/23 A | 2/12/24 A | 2/5/25 A | 2/13/26 A | - | - | - |
1IDR in Million2IDR in Billions3IDR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -21.83x | 1.97x | 4.35x | -.--% | 1.69B | |
| 568.9x | 39.98x | 79.8x | - | 1,972B | |
| 35.41x | 5.57x | 23.12x | 0.23% | 169B | |
| 13.52x | 2.56x | 6.46x | 2.8% | 159B | |
| 10.33x | 2.21x | 5.95x | 5.36% | 139B | |
| 30.38x | 5.51x | 9.66x | 1.71% | 128B | |
| 7.33x | 1.31x | 4.75x | 6.15% | 76.6B | |
| 18.2x | 2.11x | 8.01x | 3.83% | 69.93B | |
| 13.99x | 2.31x | 7.55x | 3% | 67.39B | |
| 13.11x | 1.41x | 4.78x | 3.47% | 36B | |
| Average | 68.93x | 6.49x | 15.44x | 2.95% | 281.86B | |
| Weighted average by Cap. | 404.01x | 28.97x | 58.89x | 2.97% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- EXCL Stock
- Valuation PT XLSMART Telecom Sejahtera Tbk
Select your edition
All financial news and data tailored to specific country editions
