Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  INDONESIA STOCK EXCHANGE  >  Telekomunikasi Indonesia (Persero) TbkPT    TLKM   ID1000129000

TELEKOMUNIKASI INDONESIA (PERSERO) TBKPT

(TLKM)
  Report
SummaryNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in B IDR Estimates in B IDR
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 116 333 128 256 130 784 137 917 149 273 160 019
EBITDA 59 498 69 869 65 318 65 516 72 369 78 327
Operating profit (EBIT) 40 966 49 423 43 912 42 405 47 210 51 168
Pre-Tax Profit (EBT) 38 189 42 659 36 405 39 562 44 471 48 104
Net income 19 352 22 145 18 032 20 655 23 330 25 640
P/E ratio - - - 17,4x 15,4x 14,1x
EPS ( IDR ) 196 224 182 208 235 257
Dividend per Share (  ) - - 168 159 170 189
Yield - - - 4,38% 4,69% 5,21%
Reference price ( IDR ) - - - 3 630,000 3 630,000 3 630,000
Announcement Date 03/06/2017
03:17am
03/14/2018
10:07am
04/30/2019
09:30am
- - -
Finances - Leverage
Actuals in B IDR Estimates in B IDR
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt 2 032 10 327 26 647 33 503 31 602 28 410
Finance - - - - - -
Operating income (EBITDA) 59 498 69 869 65 318 65 516 72 369 78 327
Leverage
(Debt/EBITDA)
0,03x 0,15x 0,41x 0,51x 0,44x 0,36x
Capital Expenditure 28 125 32 294 31 562 35 617 34 648 34 737
Free Cash Flow (FCF) 19 106 000 17 111 000 14 109 000 18 580 833 23 447 000 30 749 167
Book Value Per Share (BVPS) ( IDR ) 837 920 997 1 074 1 140 1 207
Cash Flow per Share ( IDR ) 479 499 461 548 585 630
Announcement Date 03/06/2017
03:17am
03/14/2018
10:07am
04/30/2019
09:30am
- - -
Balance Sheet Analysis
Assessed data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 359 595 846 M IDR -
Entreprise Value (EV) 359 629 350 M IDR 359 627 448 M IDR
Valuation 2019e 2020e
P/E ratio (Price / EPS) 17,4x 15,4x
Capitalization / Revenue 2 607x 2 409x
EV / Revenue 2 608x 2 409x
EV / EBITDA 5 489x 4 969x
Yield (DPS / Price) 4,38% 4,69%
Price to book (Price / BVPS) 3,38x 3,18x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 30,7% 31,6%
Operating Leverage (Delta EBIT / Delta Sales) - 1,38x
Net Margin (Net Profit / Revenue) 15,0% 15,6%
ROA (Net Profit / Asset) 10,0% 11,1%
ROE (Net Profit / Equities) 19,9% 21,9%
Rate of Dividend 76,3% 72,5%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   25,8% 23,2%
Cash Flow / Sales 39,4% 38,8%
Capital Intensity (Assets / Sales) 1,49x 1,41x
Financial Leverage (Net Debt / EBITDA) 0,51x 0,44x
EPS & Dividend