Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk (TLKM)

Basic

  • Market Cap

    IDR 390.31T

  • EV

    IDR 450.65T

  • Shares Out

    99.06B

  • Revenue

    IDR 149.67T

  • Employees

    20,697

Margins

  • Gross

    61.47%

  • EBITDA

    46.59%

  • Operating

    30.93%

  • Pre-Tax

    26.34%

  • Net

    15.82%

  • FCF

    20.48%

Returns (5Yr Avg)

  • ROA

    11.34%

  • ROE

    16.36%

  • ROCE

    24.25%

  • ROIC

    14.14%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    IDR 4,666.35

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    IDR 1,510.87

  • Earnings (Dil)

    IDR 238.95

  • FCF

    IDR 309.36

  • Book Value

    IDR 1,319.3

Growth (CAGR)

  • Rev 3Yr

    4.05%

  • Rev 5Yr

    2.79%

  • Rev 10Yr

    6.23%

  • Dil EPS 3Yr

    7.82%

  • Dil EPS 5Yr

    5.1%

  • Dil EPS 10Yr

    5.13%

  • Rev Fwd 2Yr

    4.14%

  • EBITDA Fwd 2Yr

    8.14%

  • EPS Fwd 2Yr

    2.73%

  • EPS LT Growth Est

    8.5%

Dividends

  • Yield

    —

  • Payout

    70.14%

  • DPS

    IDR 167.6

  • DPS Growth 3Yr

    14.03%

  • DPS Growth 5Yr

    4.56%

  • DPS Growth 10Yr

    8.55%

  • DPS Growth Fwd 2Yr

    5.29%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

130,784,000.0

135,567,000.0

136,462,000.0

143,210,000.0

147,306,000.0

149,670,000.0

Total Revenues % Chg.

2.0%

3.7%

0.7%

4.9%

2.9%

2.5%

Cost of Goods Sold, Total

61,252,000.0

60,315,000.0

50,675,000.0

53,530,000.0

54,658,000.0

57,675,000.0

Gross Profit

69,532,000.0

75,252,000.0

85,787,000.0

89,680,000.0

92,648,000.0

91,995,000.0

Selling General & Admin Expenses, Total

10,351,000.0

10,420,000.0

13,707,000.0

13,957,000.0

13,656,000.0

13,399,000.0

Depreciation & Amortization

21,406,000.0

23,178,000.0

28,788,000.0

31,539,000.0

33,255,000.0

32,318,000.0

Other Operating Expenses

-849,000.0

-629,000.0

-40,000.0

-41,000.0

273,000.0

-9,000.0

Other Operating Expenses, Total

30,908,000.0

32,969,000.0

42,455,000.0

45,455,000.0

47,184,000.0

45,708,000.0

Operating Income

38,624,000.0

42,283,000.0

43,332,000.0

44,225,000.0

45,464,000.0

46,287,000.0

Interest Expense, Total

-3,507,000.0

-4,240,000.0

-4,520,000.0

-4,365,000.0

-4,033,000.0

-4,486,000.0

Interest And Investment Income

1,014,000.0

1,092,000.0

799,000.0

558,000.0

878,000.0

1,009,000.0

Net Interest Expenses

-2,493,000.0

-3,148,000.0

-3,721,000.0

-3,807,000.0

-3,155,000.0

-3,477,000.0

Income (Loss) On Equity Invest.

53,000.0

-166,000.0

-246,000.0

-78,000.0

-87,000.0

-89,000.0

Currency Exchange Gains (Loss)

68,000.0

-86,000.0

-86,000.0

50,000.0

256,000.0

47,000.0

EBT, Excl. Unusual Items

36,252,000.0

38,883,000.0

39,279,000.0

40,390,000.0

42,478,000.0

42,768,000.0

Restructuring Charges

—

—

—

—

—

—

Impairment of Goodwill

—

—

-104,000.0

-277,000.0

—

—

Gain (Loss) On Sale Of Investments

—

-1,172,000.0

-634,000.0

3,432,000.0

-6,438,000.0

-3,536,000.0

Asset Writedown

—

—

—

—

—

—

Insurance Settlements

153,000.0

197,000.0

234,000.0

133,000.0

299,000.0

192,000.0

EBT, Incl. Unusual Items

36,405,000.0

37,908,000.0

38,775,000.0

43,678,000.0

36,339,000.0

39,424,000.0

Income Tax Expense

9,426,000.0

10,316,000.0

9,212,000.0

9,730,000.0

8,659,000.0

9,171,000.0

Earnings From Continuing Operations

26,979,000.0

27,592,000.0

29,563,000.0

33,948,000.0

27,680,000.0

30,253,000.0

Minority Interest

-8,947,000.0

-8,929,000.0

-8,759,000.0

-9,188,000.0

-6,927,000.0

-6,582,000.0

Net Income

18,032,000.0

18,663,000.0

20,804,000.0

24,760,000.0

20,753,000.0

23,671,000.0

Net Income to Common Incl Extra Items

18,032,000.0

18,663,000.0

20,804,000.0

24,760,000.0

20,753,000.0

23,671,000.0

Net Income to Common Excl. Extra Items

18,032,000.0

18,663,000.0

20,804,000.0

24,760,000.0

20,753,000.0

23,671,000.0

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

182.0

188.4

210.0

249.9

209.5

239.0

EPS Diluted

182.0

188.4

210.0

249.9

209.5

239.0

EBITDA

58,804,000.0

64,296,000.0

65,522,000.0

68,830,000.0

71,305,000.0

69,736,000.0