Valuation PT Sarana Menara Nusantara Tbk.
Equities
TOWR
ID1000128804
Integrated Telecommunications Services
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 505.00 IDR | +1.41% |
|
0.00% | -13.68% |
| Apr. 06 | PT Sarana Menara Nusantara Tbk., 2025 Earnings Call, Apr 06, 2026 | |
| Apr. 02 | Nomura Adjusts Sarana Menara Nusantara's Price Target to IDR950 From IDR1,150, Keeps at Buy | MT |
Company Valuation: PT Sarana Menara Nusantara Tbk.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 56,023,807 | 54,778,834 | 49,301,051 | 32,774,060 | 34,053,776 | 29,396,849 | - | - |
| Change | - | -2.22% | -10% | -33.52% | 3.9% | -13.68% | - | - |
| Enterprise Value (EV) 1 | 97,905 | 99,408 | 93,804 | 84,133 | 34,054 | 70,568 | 69,990 | 69,740 |
| Change | - | 1.54% | -5.64% | -10.31% | -59.52% | 107.23% | -0.82% | -0.36% |
| P/E ratio | 16.3x | 15.9x | 15.2x | 9.78x | 8.48x | 7.31x | 7x | 6.95x |
| PBR | 4.77x | 3.8x | 3x | 1.72x | - | 1x | 0.9x | 0.83x |
| PEG | - | - | -2.62x | 3.18x | 2.84x | 73.68x | 1.58x | 10.47x |
| Capitalization / Revenue | 6.49x | 4.96x | 4.2x | 2.57x | 2.56x | 2.13x | 2.09x | 2.02x |
| EV / Revenue | 11.3x | 9.01x | 7.99x | 6.61x | 2.56x | 5.12x | 4.98x | 4.78x |
| EV / EBITDA | 13.2x | 10.4x | 9.4x | 7.86x | - | 6.23x | 6.05x | 5.87x |
| EV / EBIT | 17.6x | 13.8x | 13.1x | 11.1x | 4.54x | 8.96x | 8.75x | 8.62x |
| EV / FCF | 24.5x | 29.3x | 21.5x | 17.5x | - | 13.4x | 11.6x | 12.6x |
| FCF Yield | 4.09% | 3.41% | 4.66% | 5.73% | - | 7.44% | 8.65% | 7.93% |
| Dividend per Share 3 | 28.09 | - | 24.1 | - | - | 19.88 | 22.31 | 21.12 |
| Rate of return | 2.5% | - | 2.43% | - | - | 3.94% | 4.42% | 4.18% |
| EPS 3 | 69 | 69 | 65 | 67 | 69 | 69.07 | 72.14 | 72.62 |
| Distribution rate | 40.7% | - | 37.1% | - | - | 28.8% | 30.9% | 29.1% |
| Net sales 1 | 8,635 | 11,036 | 11,740 | 12,736 | 13,328 | 13,792 | 14,065 | 14,584 |
| EBITDA 1 | 7,434 | 9,517 | 9,980 | 10,700 | - | 11,319 | 11,576 | 11,884 |
| EBIT 1 | 5,575 | 7,210 | 7,136 | 7,602 | 7,498 | 7,876 | 8,001 | 8,087 |
| Net income 1 | 3,427 | 3,442 | 3,253 | 3,335 | 3,678 | 3,937 | 4,069 | 4,509 |
| Net Debt 1 | 41,881 | 44,629 | 44,503 | 51,359 | - | 41,171 | 40,593 | 40,343 |
| Reference price 3 | 1,125.00 | 1,100.00 | 990.00 | 655.00 | 585.00 | 505.00 | 505.00 | 505.00 |
| Nbr of stocks (in thousands) | 49,798,940 | 49,798,940 | 49,799,042 | 50,036,733 | 58,211,582 | 58,211,582 | - | - |
| Announcement Date | 4/19/22 | 3/27/23 | 1/15/24 | 3/26/25 | 3/18/26 | - | - | - |
1IDR in Million2IDR in Billions3IDR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.31x | 5.12x | 6.23x | 3.94% | 1.72B | |
| 15.17x | 3.87x | 7.07x | 4.57% | 11.69B | |
| 17.59x | 10.52x | 11.53x | 7.53% | 7.72B | |
| 24.24x | - | - | 1.36% | 3.24B | |
| 8.77x | 8.87x | 9.09x | 9.08% | 3.24B | |
| -6.91x | 3.62x | 9.04x | -.--% | 2.84B | |
| 19.85x | 6.1x | 7.38x | 4.19% | 2.52B | |
| 81.47x | 7.18x | 10.2x | 6.22% | 2.47B | |
| 27.49x | 9.85x | 11.73x | 2.58% | 2.35B | |
| 8.37x | - | - | 8.98% | 1.67B | |
| Average | 20.33x | 6.89x | 9.03x | 4.84% | 3.95B | |
| Weighted average by Cap. | 18.83x | 6.67x | 8.94x | 5.05% |
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
- Equities
- TOWR Stock
- Valuation PT Sarana Menara Nusantara Tbk.
Select your edition
All financial news and data tailored to specific country editions
