Stock IBST PT INTI BANGUN SEJAHTERA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Inti Bangun Sejahtera Tbk

Equities

IBST

ID1000124506

Integrated Telecommunications Services

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-24 pm EDT 		5-day change 1st Jan Change
4,000 IDR -.--% Intraday chart for PT Inti Bangun Sejahtera Tbk -.--% -28.57%
Mar. 27 PT Inti Bangun Sejahtera Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Inti Bangun Sejahtera Tbk Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 11,212,511 8,814,655 9,794,061 7,869,021 7,801,476 7,565,068
Enterprise Value (EV) 1 12,976,137 10,715,970 13,064,427 9,146,460 10,258,529 10,018,391
P/E ratio 76.8 x 68.4 x 146 x 124 x 188 x 198 x
Yield - - - 10.6% - -
Capitalization / Revenue 12.5 x 8.1 x 8.73 x 8.07 x 7.17 x 6.82 x
EV / Revenue 14.5 x 9.85 x 11.6 x 9.38 x 9.43 x 9.03 x
EV / EBITDA 21.8 x 16 x 18.3 x 15.6 x 15.7 x 14.6 x
EV / FCF -20.3 x -87.4 x -108 x -6.44 x -43.3 x 61.7 x
FCF Yield -4.93% -1.14% -0.93% -15.5% -2.31% 1.62%
Price to Book 2.15 x 1.52 x 1.58 x 1.2 x 1.32 x 1.2 x
Nbr of stocks (in thousands) 1,350,905 1,350,905 1,350,905 1,350,905 1,350,905 1,350,905
Reference price 2 8,300 6,525 7,250 5,825 5,775 5,600
Announcement Date 4/1/19 4/3/20 6/7/21 4/29/22 4/6/23 3/27/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 897,613 1,087,963 1,122,276 975,211 1,088,237 1,109,756
EBITDA 1 596,547 670,857 715,056 584,872 654,228 684,241
EBIT 1 332,541 377,891 378,639 253,252 357,945 406,914
Operating Margin 37.05% 34.73% 33.74% 25.97% 32.89% 36.67%
Earnings before Tax (EBT) 1 160,325 158,385 140,714 218,151 106,969 109,984
Net income 1 146,007 128,831 67,204 63,351 41,527 38,295
Net margin 16.27% 11.84% 5.99% 6.5% 3.82% 3.45%
EPS 2 108.1 95.37 49.75 46.90 30.74 28.35
Free Cash Flow 1 -639,795 -122,540 -121,127 -1,420,301 -236,802 162,313
FCF margin -71.28% -11.26% -10.79% -145.64% -21.76% 14.63%
FCF Conversion (EBITDA) - - - - - 23.72%
FCF Conversion (Net income) - - - - - 423.85%
Dividend per Share - - - 618.0 - -
Announcement Date 4/1/19 4/3/20 6/7/21 4/29/22 4/6/23 3/27/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 1,763,626 1,901,315 3,270,367 1,277,439 2,457,053 2,453,324
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.956 x 2.834 x 4.574 x 2.184 x 3.756 x 3.585 x
Free Cash Flow 1 -639,795 -122,540 -121,127 -1,420,301 -236,802 162,313
ROE (net income / shareholders' equity) 3.06% 2.34% 1.12% 0.99% 0.67% 0.63%
ROA (Net income/ Total Assets) 2.95% 2.84% 2.45% 1.59% 2.36% 2.63%
Assets 1 4,946,031 4,532,637 2,741,349 3,994,654 1,761,549 1,456,420
Book Value Per Share 2 3,865 4,295 4,591 4,874 4,361 4,648
Cash Flow per Share 2 207.0 485.0 272.0 885.0 506.0 579.0
Capex 1 907,250 640,396 362,917 1,628,216 496,133 344,932
Capex / Sales 101.07% 58.86% 32.34% 166.96% 45.59% 31.08%
Announcement Date 4/1/19 4/3/20 6/7/21 4/29/22 4/6/23 3/27/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Telecommunications Network Infrastructure

1st Jan change Capi.
PT INTI BANGUN SEJAHTERA TBK Stock PT Inti Bangun Sejahtera Tbk
-28.57% 333M
INWIT S.P.A. Stock Inwit S.p.A.
-11.97% 10.18B
PT DAYAMITRA TELEKOMUNIKASI TBK. Stock PT Dayamitra Telekomunikasi Tbk.
-19.15% 2.89B
STATE GRID INFORMATION & COMMUNICATION CO., LTD. Stock State Grid Information & Communication Co., Ltd.
+13.14% 2.85B
PT TOWER BERSAMA INFRASTRUCTURE TBK Stock PT Tower Bersama Infrastructure Tbk
-5.50% 2.75B
PT SARANA MENARA NUSANTARA TBK. Stock PT Sarana Menara Nusantara Tbk.
-18.69% 2.47B
DIGITAL TELECOMMUNICATIONS INFRASTRUCTURE FUND Stock Digital Telecommunications Infrastructure Fund
+0.65% 2.23B
CHORUS LIMITED Stock Chorus Limited
-8.40% 1.85B
3BB INTERNET INFRASTRUCTURE FUND Stock 3BB Internet Infrastructure Fund
-7.20% 1.25B
EASTONE CENTURY TECHNOLOGY CO.,LTD. Stock Eastone Century Technology Co.,Ltd.
+9.73% 591M
Telecommunications Network Infrastructure
  1. Stock Market
  2. Equities
  3. IBST Stock
  4. Financials PT Inti Bangun Sejahtera Tbk