Stock SUPR PT SOLUSI TUNAS PRATAMA TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Solusi Tunas Pratama Tbk

Equities

SUPR

ID1000120702

Integrated Telecommunications Services

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-04-18 pm EDT 		5-day change 1st Jan Change
39,125 IDR -.--% Intraday chart for PT Solusi Tunas Pratama Tbk -.--% -1.94%
Mar. 28 PT Solusi Tunas Pratama Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 PT Solusi Tunas Pratama 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 7,735,542 3,731,261 4,664,077 17,604,046 38,677,710 45,389,430
Enterprise Value (EV) 1 15,305,326 10,628,204 11,895,452 23,999,868 42,234,490 47,978,644
P/E ratio -6.32 x 16.3 x 6.6 x -255 x 41.3 x 40.2 x
Yield - - - - - -
Capitalization / Revenue 4.07 x 2.11 x 2.43 x 8.48 x 20.5 x 24 x
EV / Revenue 8.06 x 6.01 x 6.19 x 11.6 x 22.4 x 25.4 x
EV / EBITDA 10.6 x 8.29 x 8.68 x 15.8 x 28.5 x 31.8 x
EV / FCF 39.2 x 15.8 x 19.2 x 58.4 x 31 x 56.1 x
FCF Yield 2.55% 6.33% 5.21% 1.71% 3.23% 1.78%
Price to Book 2.6 x 1.25 x 1.28 x 6.3 x 8.44 x 7.95 x
Nbr of stocks (in thousands) 1,137,580 1,137,580 1,137,580 1,137,580 1,137,580 1,137,580
Reference price 2 6,800 3,280 4,100 15,475 34,000 39,900
Announcement Date 4/1/19 5/16/20 4/28/21 4/18/22 3/27/23 3/28/24
1IDR in Million2IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,899,775 1,767,050 1,922,151 2,075,965 1,888,257 1,892,085
EBITDA 1 1,444,925 1,281,796 1,370,020 1,520,275 1,480,405 1,510,142
EBIT 1 1,254,339 1,085,847 1,114,431 1,285,899 1,309,158 1,324,654
Operating Margin 66.03% 61.45% 57.98% 61.94% 69.33% 70.01%
Earnings before Tax (EBT) 1 -1,202,338 241,871 718,686 -387,850 1,065,439 1,147,404
Net income 1 -1,223,843 228,382 706,991 -68,954 936,343 1,128,336
Net margin -64.42% 12.92% 36.78% -3.32% 49.59% 59.63%
EPS 2 -1,076 200.8 621.5 -60.61 823.1 991.9
Free Cash Flow 1 390,610 672,394 619,685 411,087 1,362,621 855,746
FCF margin 20.56% 38.05% 32.24% 19.8% 72.16% 45.23%
FCF Conversion (EBITDA) 27.03% 52.46% 45.23% 27.04% 92.04% 56.67%
FCF Conversion (Net income) - 294.42% 87.65% - 145.53% 75.84%
Dividend per Share - - - - - -
Announcement Date 4/1/19 5/16/20 4/28/21 4/18/22 3/27/23 3/28/24
1IDR in Million2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 7,569,784 6,896,943 7,231,375 6,395,822 3,556,780 2,589,214
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 5.239 x 5.381 x 5.278 x 4.207 x 2.403 x 1.715 x
Free Cash Flow 1 390,610 672,394 619,685 411,087 1,362,621 855,746
ROE (net income / shareholders' equity) -34.7% 7.69% 21.4% -2.75% 24% 21.9%
ROA (Net income/ Total Assets) 6.46% 5.94% 6% 7.05% 7.71% 8.5%
Assets 1 -18,952,273 3,842,292 11,779,257 -977,724 12,151,304 13,279,384
Book Value Per Share 2 2,611 2,614 3,204 2,456 4,027 5,021
Cash Flow per Share 2 129.0 318.0 208.0 522.0 2.080 4.620
Capex 1 164,454 304,037 409,442 394,795 315,111 246,134
Capex / Sales 8.66% 17.21% 21.3% 19.02% 16.69% 13.01%
Announcement Date 4/1/19 5/16/20 4/28/21 4/18/22 3/27/23 3/28/24
1IDR in Million2IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Integrated Telecommunications Services

1st Jan change Capi.
PT SOLUSI TUNAS PRATAMA TBK Stock PT Solusi Tunas Pratama Tbk
-1.94% 2.74B
CHINA MOBILE LIMITED Stock China Mobile Limited
+7.87% 195B
VERIZON COMMUNICATIONS Stock Verizon Communications
+4.75% 169B
DEUTSCHE TELEKOM AG Stock Deutsche Telekom AG
-1.20% 116B
NIPPON TELEGRAPH AND TELEPHONE CORPORATION Stock Nippon Telegraph and Telephone Corporation
-0.87% 90.26B
CHINA TELECOM CORPORATION LIMITED Stock China Telecom Corporation Limited
+15.51% 71.66B
AMÉRICA MÓVIL, S.A.B. DE C.V. Stock América Móvil, S.A.B. de C.V.
+5.15% 58.89B
SAUDI TELECOM COMPANY Stock Saudi Telecom Company
-6.81% 50.58B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY Stock Emirates Telecommunications Group Company
-13.44% 40.25B
CHARTER COMMUNICATIONS, INC. Stock Charter Communications, Inc.
-34.15% 35.71B
Other Integrated Telecommunications Services
  1. Stock Market
  2. Equities
  3. SUPR Stock
  4. Financials PT Solusi Tunas Pratama Tbk