PT SARANA MENARA NUSANTARA TBK. 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 | ||
| 670.00 IDR | +0.75% |
|
+3.08% | +2.29% |
| Nov. 04 | PT Sarana Menara Nusantara Tbk., Q3 2024 Earnings Call, Nov 04, 2024 | |
| Oct. 30 | PT Sarana Menara Nusantara Tbk. Reports Earnings Results for the Nine Months Ended September 30, 2024 | CI |
Company Valuation: PT Sarana Menara Nusantara Tbk.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 40,467,143 | 48,096,380 | 56,023,807 | 54,778,834 | 49,301,051 | 33,524,611 | 33,524,611 | - |
| Change | - | 18.85% | 16.48% | -2.22% | -10% | -32% | 0% | - |
| Enterprise Value (EV) 1 | 55,115 | 66,934 | 97,905 | 99,408 | 93,804 | 77,079 | 76,125 | 74,348 |
| Change | - | 21.44% | 46.27% | 1.54% | -5.64% | -17.83% | -1.24% | -2.33% |
| P/E ratio | 17.5x | 16.8x | 16.3x | 15.9x | 15.2x | 10x | 9.55x | 8.87x |
| PBR | 4.63x | 4.82x | 4.77x | 3.8x | 3x | 1.8x | 1.59x | 1.43x |
| PEG | - | 0.7x | 0.8x | - | -2.62x | 3.43x | 1.96x | 1.16x |
| Capitalization / Revenue | 6.27x | 6.46x | 6.49x | 4.96x | 4.2x | 2.7x | 2.56x | 2.46x |
| EV / Revenue | 8.54x | 8.99x | 11.3x | 9.01x | 7.99x | 6.21x | 5.82x | 5.45x |
| EV / EBITDA | 10.2x | 10.5x | 13.2x | 10.4x | 9.4x | 7.39x | 6.97x | 6.55x |
| EV / EBIT | 13.7x | 14.1x | 17.6x | 13.8x | 13.1x | 10.4x | 9.85x | 9.28x |
| EV / FCF | -42.6x | 33.3x | 24.5x | 29.3x | 21.5x | 12.5x | 10.8x | 9.2x |
| FCF Yield | -2.35% | 3.01% | 4.09% | 3.41% | 4.66% | 7.97% | 9.26% | 10.9% |
| Dividend per Share 3 | 23.86 | 6 | 28.09 | - | 24.1 | 25.34 | 27.68 | 29.46 |
| Rate of return | 2.96% | 0.63% | 2.5% | - | 2.43% | 3.78% | 4.13% | 4.4% |
| EPS 3 | 46 | 57 | 69 | 69 | 65 | 66.9 | 70.16 | 75.52 |
| Distribution rate | 51.9% | 10.5% | 40.7% | - | 37.1% | 37.9% | 39.4% | 39% |
| Net sales 1 | 6,454 | 7,445 | 8,635 | 11,036 | 11,740 | 12,410 | 13,070 | 13,649 |
| EBITDA 1 | 5,385 | 6,405 | 7,434 | 9,517 | 9,980 | 10,435 | 10,918 | 11,350 |
| EBIT 1 | 4,036 | 4,761 | 5,575 | 7,210 | 7,136 | 7,397 | 7,728 | 8,015 |
| Net income 1 | 2,342 | 2,836 | 3,427 | 3,442 | 3,253 | 3,334 | 3,589 | 3,818 |
| Net Debt 1 | 14,648 | 18,838 | 41,881 | 44,629 | 44,503 | 43,555 | 42,600 | 40,823 |
| Reference price 3 | 805.00 | 960.00 | 1,125.00 | 1,100.00 | 990.00 | 670.00 | 670.00 | 670.00 |
| Nbr of stocks (in thousands) | 50,269,743 | 50,100,396 | 49,798,940 | 49,798,940 | 49,799,042 | 50,036,733 | 50,036,733 | - |
| Announcement Date | 4/13/20 | 4/30/21 | 4/19/22 | 3/27/23 | 1/15/24 | - | - | - |
1IDR in Million2IDR in Billions3IDR
Estimates
P/E ratio, Detailed evolution
| P/E ratio | EV / Sales | EV / EBITDA | Yield | Capi. ($) | ||
|---|---|---|---|---|---|---|
| 9.94x | 6.19x | 7.36x | +3.81% | 2.03B | ||
| 12.25x | 3.84x | 6.38x | +3.67% | 11.49B | ||
| 25.06x | 13.37x | 14.63x | +5.01% | 9.79B | ||
| 25.43x | 7.47x | 9.13x | +3.13% | 3.25B | ||
| 23.05x | - | - | +1.32% | 3B | ||
| 28.81x | 10.95x | 12.84x | +2.33% | 2.87B | ||
| 8.35x | 7.64x | 7.82x | +10.61% | 2.6B | ||
| 149.2x | 6.61x | 9.53x | +6.56% | 2.17B | ||
| 10.13x | 6.74x | 7.48x | +13.16% | 1.21B | ||
| Average | 32.47x | 7.85x | 9.40x | +5.51% | 4.27B | |
| Weighted average by Cap. | 26.00x | 8.07x | 9.83x | +4.62% |
Year-on-year evolution of the PER
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.