Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk Website

Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk

IDX-TLKM

Basic

  • Market Cap

    IDR 281.34T

  • EV

    IDR 334.37T

  • Shares Out

    99.06B

  • Revenue

    IDR 150.56T

  • Employees

    23,064

Margins

  • Gross

    60.59%

  • EBITDA

    46.49%

  • Operating

    30.07%

  • Pre-Tax

    26.83%

  • Net

    15.98%

  • FCF

    22.97%

Returns (5Yr Avg)

  • ROA

    8.66%

  • ROTA

    17.88%

  • ROE

    16.89%

  • ROCE

    24.02%

  • ROIC

    13.62%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    IDR 4,136.92

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    IDR 30.77T

  • Net Debt

    IDR 30.53T

  • Debt/Equity

    0.37

  • EBIT/Interest

    9.4

Growth (CAGR)

  • Rev 3Yr

    3.39%

  • Rev 5Yr

    2.47%

  • Rev 10Yr

    5.92%

  • Dil EPS 3Yr

    4.71%

  • Dil EPS 5Yr

    5.37%

  • Dil EPS 10Yr

    5.02%

  • Rev Fwd 2Yr

    4.25%

  • EBITDA Fwd 2Yr

    7.54%

  • EPS Fwd 2Yr

    2.73%

  • EPS LT Growth Est

    8.5%

Dividends

  • Yield

  • Payout

    73.51%

  • DPS

    IDR 178.5

  • DPS Growth 3Yr

    12.31%

  • DPS Growth 5Yr

    10.32%

  • DPS Growth 10Yr

    8.35%

  • DPS Growth Fwd 2Yr

    5.29%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Total Revenues

135,567,000

136,462,000

143,210,000

147,306,000

149,216,000

150,555,000

Total Revenues % Chg.

3.7%

0.7%

4.9%

2.9%

1.3%

1.6%

Cost of Goods Sold, Total

60,315,000

50,675,000

53,530,000

54,658,000

58,238,000

59,330,000

Gross Profit

75,252,000

85,787,000

89,680,000

92,648,000

90,978,000

91,225,000

Selling General & Admin Expenses, Total

10,420,000

13,707,000

13,957,000

13,656,000

13,399,000

13,219,000

Depreciation & Amortization

23,178,000

28,788,000

31,714,000

33,129,000

32,569,000

32,773,000

Other Operating Expenses

-629,000

-40,000

691,000

661,000

24,000

-45,000

Other Operating Expenses, Total

32,969,000

42,455,000

46,362,000

47,446,000

45,992,000

45,947,000

Operating Income

42,283,000

43,332,000

43,318,000

45,202,000

44,986,000

45,278,000

Interest Expense, Total

-4,240,000

-4,520,000

-4,394,000

-4,077,000

-4,692,000

-4,816,000

Interest And Investment Income

1,092,000

799,000

558,000

878,000

1,061,000

1,157,000

Net Interest Expenses

-3,148,000

-3,721,000

-3,836,000

-3,199,000

-3,631,000

-3,659,000

Income (Loss) On Equity Invest.

-166,000

-246,000

-78,000

-87,000

1,000

-2,000

Currency Exchange Gains (Loss)

-86,000

-86,000

50,000

256,000

-36,000

148,000

EBT, Excl. Unusual Items

38,883,000

39,279,000

39,454,000

42,172,000

41,320,000

41,765,000

Restructuring Charges

Impairment of Goodwill

-104,000

Gain (Loss) On Sale Of Investments

-1,172,000

-634,000

3,432,000

-6,438,000

-748,000

-1,581,000

Gain (Loss) On Sale Of Assets

720,000

397,000

84,000

84,000

Insurance Settlements

197,000

234,000

133,000

299,000

199,000

133,000

EBT, Incl. Unusual Items

37,908,000

38,775,000

43,739,000

36,430,000

40,855,000

40,401,000

Income Tax Expense

10,316,000

9,212,000

9,640,000

8,710,000

8,787,000

8,961,000

Earnings From Continuing Operations

27,592,000

29,563,000

34,099,000

27,720,000

32,068,000

31,440,000

Minority Interest

-8,929,000

-8,759,000

-9,222,000

-6,984,000

-7,641,000

-7,384,000

Net Income

18,663,000

20,804,000

24,877,000

20,736,000

24,427,000

24,056,000

Net Income to Common Incl Extra Items

18,663,000

20,804,000

24,877,000

20,736,000

24,427,000

24,056,000

Net Income to Common Excl. Extra Items

18,663,000

20,804,000

24,877,000

20,736,000

24,427,000

24,056,000

Total Shares Outstanding

99,062.2

99,062.2

99,062.2

99,062.2

99,062.2

99,062.2

Weighted Avg. Shares Outstanding

99,062.2

99,062.2

99,062.2

99,062.2

99,062.2

99,062.2

Weighted Avg. Shares Outstanding Dil

99,062.2

99,062.2

99,062.2

99,062.2

99,062.2

99,062.2

EPS

188.4

210

251.1

209.3

246.6

242.8

EPS Diluted

188.4

210

251.1

209.3

246.6

242.8

EBITDA

64,296,000

65,522,000

75,032,000

71,042,000

70,168,000

70,000,000

Effective Tax Rate

27.2%

23.8%

22%

23.9%

21.5%

22.2%