View ValuationTower Bersama Infrastructure 향후 성장Future 기준 점검 0/6Tower Bersama Infrastructure (는) 각각 연간 5.6% 및 2.1% 수익과 수익이 증가할 것으로 예상됩니다. EPS는 연간 4.8% 만큼 성장할 것으로 예상됩니다. 자기자본이익률은 3년 후 13% 로 예상됩니다.핵심 정보5.6%이익 성장률4.83%EPS 성장률Telecom 이익 성장5.4%매출 성장률2.1%향후 자기자본이익률13.00%애널리스트 커버리지Good마지막 업데이트08 May 2026최근 향후 성장 업데이트Price Target Changed • Jul 05Price target decreased by 8.7% to Rp2,066Down from Rp2,261, the current price target is an average from 14 analysts. New target price is 9.9% above last closing price of Rp1,880. Stock is down 6.0% over the past year. The company is forecast to post earnings per share of Rp73.99 for next year compared to Rp69.11 last year.Major Estimate Revision • Apr 20Consensus EPS estimates fall by 16%The consensus outlook for fiscal year 2024 has been updated. 2024 EPS estimate fell from Rp88.17 to Rp73.96 per share. Revenue forecast steady at Rp6.90b. Net income forecast to grow 7.6% next year vs 8.3% growth forecast for Telecom industry in Indonesia. Consensus price target broadly unchanged at Rp2,260. Share price fell 6.4% to Rp1,750 over the past week.Price Target Changed • Sep 06Price target decreased by 9.4% to Rp2,155Down from Rp2,378, the current price target is an average from 13 analysts. New target price is approximately in line with last closing price of Rp2,060. Stock is down 30% over the past year. The company is forecast to post earnings per share of Rp73.83 for next year compared to Rp73.44 last year.Price Target Changed • Jun 15Price target decreased by 7.2% to Rp2,584Down from Rp2,784, the current price target is an average from 14 analysts. New target price is 24% above last closing price of Rp2,080. Stock is down 29% over the past year. The company is forecast to post earnings per share of Rp78.43 for next year compared to Rp73.44 last year.Major Estimate Revision • Jun 01Consensus forecasts updatedThe consensus outlook for 2022 has been updated. 2022 EPS estimate increased from Rp77.51 to Rp89.46. Revenue forecast steady at Rp6.80b. Net income forecast to grow 6.0% next year vs 6.6% growth forecast for Telecom industry in Indonesia. Consensus price target broadly unchanged at Rp3,136. Share price rose 5.7% to Rp2,950 over the past week.Price Target Changed • Jul 02Price target increased to Rp2,793Up from Rp2,602, the current price target is an average from 16 analysts. New target price is 12% below last closing price of Rp3,190. Stock is up 195% over the past year.모든 업데이트 보기Recent updatesBuy Or Sell Opportunity • May 29Now 21% overvaluedOver the last 90 days, the stock has fallen 12% to Rp1,470. The fair value is estimated to be Rp1,213, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has been flat over the last 3 years. Earnings per share has declined by 4.3%. Revenue is forecast to grow by 4.7% in 2 years. Earnings are forecast to grow by 11% in the next 2 years.Reported Earnings • May 01First quarter 2026 earnings released: EPS: Rp17.43 (vs Rp18.52 in 1Q 2025)First quarter 2026 results: EPS: Rp17.43 (down from Rp18.52 in 1Q 2025). Revenue: Rp1.72t (flat on 1Q 2025). Net income: Rp390.1b (down 5.6% from 1Q 2025). Profit margin: 23% (down from 24% in 1Q 2025). Revenue is forecast to grow 2.2% p.a. on average during the next 3 years, compared to a 3.7% growth forecast for the Telecom industry in Asia. Over the last 3 years on average, earnings per share has fallen by 4% per year whereas the company’s share price has fallen by 5% per year.공시 • May 01PT Tower Bersama Infrastructure Tbk, Annual General Meeting, Jun 09, 2026PT Tower Bersama Infrastructure Tbk, Annual General Meeting, Jun 09, 2026.Reported Earnings • Apr 02Full year 2025 earnings released: EPS: Rp63.71 (vs Rp60.38 in FY 2024)Full year 2025 results: EPS: Rp63.71 (up from Rp60.38 in FY 2024). Revenue: Rp6.91t (flat on FY 2024). Net income: Rp1.43t (up 4.8% from FY 2024). Profit margin: 21% (in line with FY 2024). Revenue is forecast to grow 2.0% p.a. on average during the next 3 years, compared to a 3.6% growth forecast for the Telecom industry in Asia. Over the last 3 years on average, earnings per share has fallen by 5% per year whereas the company’s share price has fallen by 8% per year.Buy Or Sell Opportunity • Feb 03Now 22% overvaluedOver the last 90 days, the stock has fallen 18% to Rp1,800. The fair value is estimated to be Rp1,473, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has been flat over the last 3 years. Earnings per share has declined by 6.5%. Revenue is forecast to grow by 4.1% in 2 years. Earnings are forecast to grow by 17% in the next 2 years.Valuation Update With 7 Day Price Move • Jan 28Investor sentiment deteriorates as stock falls 18%After last week's 18% share price decline to Rp1,815, the stock trades at a forward P/E ratio of 27x. Average forward P/E is 15x in the Telecom industry in Asia. Total loss to shareholders of 9.6% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at Rp1,507 per share.Valuation Update With 7 Day Price Move • Dec 23Investor sentiment improves as stock rises 17%After last week's 17% share price gain to Rp2,300, the stock trades at a forward P/E ratio of 31x. Average forward P/E is 14x in the Telecom industry in Asia. Total returns to shareholders of 5.7% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at Rp2,824 per share.Reported Earnings • Nov 03Third quarter 2025 earnings released: EPS: Rp12.80 (vs Rp19.35 in 3Q 2024)Third quarter 2025 results: EPS: Rp12.80 (down from Rp19.35 in 3Q 2024). Revenue: Rp1.71t (flat on 3Q 2024). Net income: Rp285.6b (down 35% from 3Q 2024). Profit margin: 17% (down from 26% in 3Q 2024). Revenue is forecast to grow 1.9% p.a. on average during the next 3 years, compared to a 3.7% growth forecast for the Telecom industry in Asia. Over the last 3 years on average, earnings per share has fallen by 7% per year but the company’s share price has only fallen by 2% per year, which means it has not declined as severely as earnings.Valuation Update With 7 Day Price Move • Oct 31Investor sentiment improves as stock rises 26%After last week's 26% share price gain to Rp2,380, the stock trades at a forward P/E ratio of 33x. Average forward P/E is 14x in the Telecom industry in Asia. Total returns to shareholders of 9.8% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at Rp3,282 per share.Board Change • Oct 24No independent directorsNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 4 experienced directors. 5 highly experienced directors. No independent directors (5 non-independent directors). Independent Commissioner Heri Sunaryadi was the last independent director to join the board, commencing their role in 2022. The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of independent directors. Insufficient board refreshment.공시 • Jul 11Mitratel Reportedly to Weigh Reviving $5.5 Billion Bersama MergerIndonesian telecommunications tower company PT Dayamitra Telekomunikasi Tbk. (IDX:MTEL) is considering reviving a merger with rival PT Tower Bersama Infrastructure Tbk (IDX:TBIG), people familiar with the matter said, which would mark the second such attempt in a decade. The companies, both listed in Jakarta, have held early talks with prospective advisers about the merits of a potential combination that could create an entity worth about IDR 90 trillion ($5.5 billion), the people said, asking not to be identified because the deliberations are private. Shares of Dayamitra, known as Mitratel, have fallen about 17% this year, giving it a market value of roughly IDR 45 trillion. Tower Bersama’s stock has dropped about 4%, valuing it at IDR 45.8 trillion. This would be the second attempt to merge the two tower firms, after a previous plan fell apart in 2015. It would also follow a wave of consolidation in the telecoms sector in Indonesia. Some recent deals include a $6.5 billion merger between PT XL Axiata and PT Smartfren Telecom, and a similar move by CK Hutchison Holdings Ltd. and Qatar’s Ooredoo QPSC, which combined their local businesses in 2022 in a $6 billion transaction to create PT Indosat. Mitratel — which is about 72% controlled by PT Telkom Indonesia Persero — owns and manages more than 39,400 towers, according to its latest annual report. Indonesia’s government holds roughly 52% Telkom through the nation’s sovereign wealth fund Danantara. Tower Bersama, established in 2004 and listed on the Jakarta stock exchange six years later, has more 23,000 telecom sites, according to its website. The company is majority-owned by Bersama Digital Infrastructure Asia Pte, a platform controlled by Provident Capital and PT Saratoga Investama Sedaya. Macquarie Group Ltd.’s asset management arm also holds a significant minority stake in Bersama Digital after it invested around $610 million in 2022. Considerations about a potential merger of Mitratel and Bersama are at an early stage and there’s no certainty there will be a deal, the people said. Representatives for Tower Bersama, Mitratel and Danantara didn’t reply to requests for comment, while Telkom declined to comment.공시 • May 05PT Tower Bersama Infrastructure Tbk, Annual General Meeting, Jun 10, 2025PT Tower Bersama Infrastructure Tbk, Annual General Meeting, Jun 10, 2025.Reported Earnings • Nov 02Third quarter 2024 earnings released: EPS: Rp19.35 (vs Rp18.96 in 3Q 2023)Third quarter 2024 results: EPS: Rp19.35 (up from Rp18.96 in 3Q 2023). Revenue: Rp1.71t (up 2.4% from 3Q 2023). Net income: Rp436.6b (up 1.6% from 3Q 2023). Profit margin: 26% (in line with 3Q 2023). Revenue is forecast to grow 3.5% p.a. on average during the next 3 years, compared to a 4.0% growth forecast for the Telecom industry in Asia. Over the last 3 years on average, earnings per share has fallen by 2% per year but the company’s share price has fallen by 12% per year, which means it is performing significantly worse than earnings.Reported Earnings • Aug 03Second quarter 2024 earnings released: EPS: Rp16.84 (vs Rp15.75 in 2Q 2023)Second quarter 2024 results: EPS: Rp16.84 (up from Rp15.75 in 2Q 2023). Revenue: Rp1.71t (up 2.9% from 2Q 2023). Net income: Rp381.0b (up 6.8% from 2Q 2023). Profit margin: 22% (in line with 2Q 2023). Revenue is forecast to grow 3.1% p.a. on average during the next 3 years, compared to a 4.0% growth forecast for the Telecom industry in Asia. Over the last 3 years on average, earnings per share has increased by 1% per year but the company’s share price has fallen by 14% per year, which means it is significantly lagging earnings.Price Target Changed • Jul 05Price target decreased by 8.7% to Rp2,066Down from Rp2,261, the current price target is an average from 14 analysts. New target price is 9.9% above last closing price of Rp1,880. Stock is down 6.0% over the past year. The company is forecast to post earnings per share of Rp73.99 for next year compared to Rp69.11 last year.Reported Earnings • May 07First quarter 2024 earnings released: EPS: Rp15.45 (vs Rp14.81 in 1Q 2023)First quarter 2024 results: EPS: Rp15.45 (up from Rp14.81 in 1Q 2023). Revenue: Rp1.70t (up 5.4% from 1Q 2023). Net income: Rp349.8b (up 5.4% from 1Q 2023). Profit margin: 21% (in line with 1Q 2023). Revenue is forecast to grow 3.6% p.a. on average during the next 3 years, compared to a 3.9% growth forecast for the Telecom industry in Asia. Over the last 3 years on average, earnings per share has increased by 5% per year but the company’s share price has fallen by 10% per year, which means it is significantly lagging earnings.Major Estimate Revision • Apr 20Consensus EPS estimates fall by 16%The consensus outlook for fiscal year 2024 has been updated. 2024 EPS estimate fell from Rp88.17 to Rp73.96 per share. Revenue forecast steady at Rp6.90b. Net income forecast to grow 7.6% next year vs 8.3% growth forecast for Telecom industry in Indonesia. Consensus price target broadly unchanged at Rp2,260. Share price fell 6.4% to Rp1,750 over the past week.Reported Earnings • Apr 02Full year 2023 earnings: EPS misses analyst expectationsFull year 2023 results: EPS: Rp69.11 (down from Rp73.44 in FY 2022). Revenue: Rp6.64t (up 1.8% from FY 2022). Net income: Rp1.56t (down 4.7% from FY 2022). Profit margin: 24% (down from 25% in FY 2022). The decrease in margin was driven by higher expenses. Revenue was in line with analyst estimates. Earnings per share (EPS) missed analyst estimates by 3.2%. Revenue is forecast to grow 4.3% p.a. on average during the next 3 years, compared to a 3.9% growth forecast for the Telecom industry in Asia. Over the last 3 years on average, earnings per share has increased by 9% per year but the company’s share price has fallen by 3% per year, which means it is significantly lagging earnings.Buy Or Sell Opportunity • Jan 22Now 24% overvaluedOver the last 90 days, the stock has fallen 4.4% to Rp1,960. The fair value is estimated to be Rp1,578, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has grown by 8.0% over the last 3 years. Earnings per share has grown by 13%. Revenue is forecast to grow by 10% in 2 years. Earnings are forecast to grow by 22% in the next 2 years.Reported Earnings • Nov 30Third quarter 2023 earnings released: EPS: Rp18.96 (vs Rp17.51 in 3Q 2022)Third quarter 2023 results: EPS: Rp18.96 (up from Rp17.51 in 3Q 2022). Revenue: Rp1.67t (up 3.4% from 3Q 2022). Net income: Rp429.6b (up 8.3% from 3Q 2022). Profit margin: 26% (up from 25% in 3Q 2022). The increase in margin was driven by higher revenue. Revenue is forecast to grow 4.9% p.a. on average during the next 3 years, compared to a 4.2% growth forecast for the Telecom industry in Asia. Over the last 3 years on average, earnings per share has increased by 13% per year whereas the company’s share price has increased by 10% per year.Price Target Changed • Sep 06Price target decreased by 9.4% to Rp2,155Down from Rp2,378, the current price target is an average from 13 analysts. New target price is approximately in line with last closing price of Rp2,060. Stock is down 30% over the past year. The company is forecast to post earnings per share of Rp73.83 for next year compared to Rp73.44 last year.Reported Earnings • Aug 03Second quarter 2023 earnings released: EPS: Rp15.75 (vs Rp18.36 in 2Q 2022)Second quarter 2023 results: EPS: Rp15.75 (down from Rp18.36 in 2Q 2022). Revenue: Rp1.66t (flat on 2Q 2022). Net income: Rp356.8b (down 13% from 2Q 2022). Profit margin: 22% (down from 25% in 2Q 2022). Revenue is forecast to grow 4.7% p.a. on average during the next 3 years, compared to a 4.1% growth forecast for the Telecom industry in Asia. Over the last 3 years on average, earnings per share has increased by 17% per year whereas the company’s share price has increased by 13% per year.Price Target Changed • Jun 15Price target decreased by 7.2% to Rp2,584Down from Rp2,784, the current price target is an average from 14 analysts. New target price is 24% above last closing price of Rp2,080. Stock is down 29% over the past year. The company is forecast to post earnings per share of Rp78.43 for next year compared to Rp73.44 last year.Buying Opportunity • Nov 28Now 22% undervalued after recent price dropOver the last 90 days, the stock is down 21%. The fair value is estimated to be Rp2,948, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 13% over the last 3 years. Earnings per share has grown by 31%. Revenue is forecast to grow by 12% in 2 years. Earnings is forecast to grow by 19% in the next 2 years.Reported Earnings • Nov 25Third quarter 2022 earnings released: EPS: Rp17.50 (vs Rp20.02 in 3Q 2021)Third quarter 2022 results: EPS: Rp17.50 (down from Rp20.02 in 3Q 2021). Revenue: Rp1.62t (up 1.8% from 3Q 2021). Net income: Rp396.7b (down 5.0% from 3Q 2021). Profit margin: 25% (down from 26% in 3Q 2021). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 6.5% p.a. on average during the next 3 years, compared to a 3.6% growth forecast for the Telecom industry in Asia. Over the last 3 years on average, earnings per share has increased by 31% per year whereas the company’s share price has increased by 30% per year.Board Change • Nov 16No independent directorsFollowing the recent departure of a director, there are no independent directors on the board. The company's board is composed of: No independent directors. 4 non-independent directors. Independent Commissioner Heri Sunaryadi was the last independent director to join the board, commencing their role in 2022. The company's lack of independent directors is a risk according to the Simply Wall St Risk Model.Reported Earnings • Sep 15Second quarter 2022 earnings released: EPS: Rp17.75 (vs Rp17.74 in 2Q 2021)Second quarter 2022 results: EPS: Rp17.75 (up from Rp17.74 in 2Q 2021). Revenue: Rp1.66t (up 7.3% from 2Q 2021). Net income: Rp410.9b (up 3.4% from 2Q 2021). Profit margin: 25% (in line with 2Q 2021). Revenue is forecast to grow 6.5% p.a. on average during the next 3 years, compared to a 6.4% growth forecast for the Telecom industry in Indonesia. Over the last 3 years on average, earnings per share has increased by 32% per year whereas the company’s share price has increased by 34% per year.Major Estimate Revision • Jun 01Consensus forecasts updatedThe consensus outlook for 2022 has been updated. 2022 EPS estimate increased from Rp77.51 to Rp89.46. Revenue forecast steady at Rp6.80b. Net income forecast to grow 6.0% next year vs 6.6% growth forecast for Telecom industry in Indonesia. Consensus price target broadly unchanged at Rp3,136. Share price rose 5.7% to Rp2,950 over the past week.Reported Earnings • May 27First quarter 2022 earnings: EPS exceeds analyst expectationsFirst quarter 2022 results: EPS: Rp19.91 (up from Rp12.75 in 1Q 2021). Revenue: Rp1.64t (up 15% from 1Q 2021). Net income: Rp415.3b (up 56% from 1Q 2021). Profit margin: 25% (up from 19% in 1Q 2021). The increase in margin was driven by higher revenue. Revenue was in line with analyst estimates. Earnings per share (EPS) surpassed analyst estimates by 12%. Over the next year, revenue is forecast to grow 7.1%, compared to a 8.0% growth forecast for the industry in Indonesia. Over the last 3 years on average, earnings per share has increased by 32% per year but the company’s share price has increased by 56% per year, which means it is tracking significantly ahead of earnings growth.Board Change • Apr 27Less than half of directors are independentFollowing the recent departure of a director, there is only 1 independent director on the board. The company's board is composed of: 1 independent director. 4 non-independent directors. Independent Commissioner Ludovicus Wondabio was the last independent director to join the board, commencing their role in 2020. The company's minority of independent directors is a risk according to the Simply Wall St Risk Model.Reported Earnings • Dec 10Third quarter 2021 earnings: EPS and revenues exceed analyst expectationsThird quarter 2021 results: EPS: Rp20.02 (up from Rp11.36 in 3Q 2020). Revenue: Rp1.59t (up 17% from 3Q 2020). Net income: Rp417.7b (up 76% from 3Q 2020). Profit margin: 26% (up from 17% in 3Q 2020). The increase in margin was driven by higher revenue. Revenue exceeded analyst estimates by 1.6%. Earnings per share (EPS) also surpassed analyst estimates by 2.8%. Earnings per share (EPS) surpassed analyst estimates by 2.8%. Over the next year, revenue is forecast to grow 10.0%, compared to a 4.3% growth forecast for the industry in Indonesia. Over the last 3 years on average, earnings per share has increased by 2% per year but the company’s share price has increased by 60% per year, which means it is tracking significantly ahead of earnings growth.Reported Earnings • Sep 06Second quarter 2021 earnings released: EPS Rp19.05 (vs Rp13.51 in 2Q 2020)The company reported a strong second quarter result with improved earnings, revenues and profit margins. Second quarter 2021 results: Revenue: Rp1.55t (up 18% from 2Q 2020). Net income: Rp397.4b (up 41% from 2Q 2020). Profit margin: 26% (up from 21% in 2Q 2020). The increase in margin was driven by higher revenue. Over the last 3 years on average, earnings per share has fallen by 18% per year but the company’s share price has increased by 41% per year, which means it is well ahead of earnings.Price Target Changed • Jul 02Price target increased to Rp2,793Up from Rp2,602, the current price target is an average from 16 analysts. New target price is 12% below last closing price of Rp3,190. Stock is up 195% over the past year.Price Target Changed • Jun 09Price target increased to Rp2,426Up from Rp2,190, the current price target is an average from 14 analysts. New target price is 21% below last closing price of Rp3,090. Stock is up 182% over the past year.Reported Earnings • Jun 08First quarter 2021 earnings released: EPS Rp12.75 (vs Rp10.96 in 1Q 2020)The company reported a solid first quarter result with improved earnings and revenues, although profit margins were flat. First quarter 2021 results: Revenue: Rp1.42t (up 13% from 1Q 2020). Net income: Rp265.9b (up 16% from 1Q 2020). Profit margin: 19% (in line with 1Q 2020). Over the last 3 years on average, earnings per share has fallen by 31% per year but the company’s share price has increased by 44% per year, which means it is well ahead of earnings.Price Target Changed • Jun 03Price target increased to Rp2,218Up from Rp2,062, the current price target is an average from 16 analysts. New target price is 21% below last closing price of Rp2,810. Stock is up 153% over the past year.Valuation Update With 7 Day Price Move • Jun 03Investor sentiment improved over the past weekAfter last week's 16% share price gain to Rp2,810, the stock trades at a forward P/E ratio of 41x. Average forward P/E is 17x in the Telecom industry in Asia. Total returns to shareholders of 202% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at Rp3,666 per share.Major Estimate Revision • May 04Consensus EPS estimates increase to Rp69.36The consensus outlook for earnings per share (EPS) in 2021 has improved. 2021 revenue forecast increased from Rp5.80b to Rp6.07b. EPS estimate increased from Rp60.98 to Rp69.36 per share. Net income forecast to grow 45% next year vs 17% growth forecast for Telecom industry in Indonesia. Consensus price target up from Rp1,878 to Rp2,062. Share price was steady at Rp2,700 over the past week.Price Target Changed • May 02Price target increased to Rp2,031Up from Rp1,878, the current price target is an average from 16 analysts. New target price is 27% below last closing price of Rp2,790. Stock is up 133% over the past year.Reported Earnings • May 01Full year 2020 earnings released: EPS Rp48.40 (vs Rp39.26 in FY 2019)The company reported a strong full year result with improved earnings, revenues and profit margins. Full year 2020 results: Revenue: Rp5.33t (up 13% from FY 2019). Net income: Rp1.01t (up 23% from FY 2019). Profit margin: 19% (up from 17% in FY 2019). The increase in margin was driven by higher revenue. Over the last 3 years on average, earnings per share has fallen by 39% per year but the company’s share price has increased by 38% per year, which means it is well ahead of earnings.Valuation Update With 7 Day Price Move • Apr 15Investor sentiment improved over the past weekAfter last week's 17% share price gain to Rp2,480, the stock trades at a forward P/E ratio of 43x. Average forward P/E is 18x in the Telecom industry in Asia. Total returns to shareholders of 153% over the past three years.Valuation Update With 7 Day Price Move • Feb 08Investor sentiment deteriorated over the past weekAfter last week's 17% share price decline to Rp2,250, the stock is trading at a trailing P/E ratio of 49.2x, down from the previous P/E ratio of 59x. This compares to an average P/E of 25x in the Telecom industry in Indonesia. Total returns to shareholders over the past three years are 114%.Valuation Update With 7 Day Price Move • Jan 20Investor sentiment improved over the past weekAfter last week's 20% share price gain to Rp2,010, the stock is trading at a trailing P/E ratio of 43.9x, up from the previous P/E ratio of 36.7x. This compares to an average P/E of 24x in the Telecom industry in Indonesia. Total returns to shareholders over the past three years are 75%.Valuation Update With 7 Day Price Move • Jan 18Investor sentiment improved over the past weekAfter last week's 16% share price gain to Rp1,870, the stock is trading at a trailing P/E ratio of 40.8x, up from the previous P/E ratio of 35.3x. This compares to an average P/E of 25x in the Telecom industry in Indonesia. Total returns to shareholders over the past three years are 59%.Is New 90 Day High Low • Jan 18New 90-day high: Rp1,870The company is up 29% from its price of Rp1,450 on 21 October 2020. The Indonesian market is up 24% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Telecom industry, which is up 20% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is Rp2,017 per share.Valuation Update With 7 Day Price Move • Dec 23Investor sentiment improved over the past weekAfter last week's 15% share price gain to Rp1,730, the stock is trading at a trailing P/E ratio of 37.8x, up from the previous P/E ratio of 32.8x. This compares to an average P/E of 23x in the Telecom industry in Indonesia. Total returns to shareholders over the past three years are 49%.Is New 90 Day High Low • Dec 21New 90-day high: Rp1,635The company is up 22% from its price of Rp1,340 on 23 September 2020. The Indonesian market is up 23% over the last 90 days, indicating the company underperformed over that time. However, it outperformed the Telecom industry, which is up 19% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is Rp2,164 per share.Is New 90 Day High Low • Dec 04New 90-day high: Rp1,535The company is up 20% from its price of Rp1,275 on 04 September 2020. The Indonesian market is up 10.0% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Telecom industry, which is up 12% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is Rp1,505 per share.Is New 90 Day High Low • Nov 07New 90-day high: Rp1,505The company is up 18% from its price of Rp1,275 on 07 August 2020. The Indonesian market is up 2.0% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Telecom industry, which is down 4.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is Rp1,505 per share.Analyst Estimate Surprise Post Earnings • Oct 27Third-quarter earnings released: Earnings miss expectationsEarnings per share (EPS) missed analyst estimates by 23% at Rp11.36. Revenue is forecast to grow 6.7% over the next year, compared to a 4.0% growth forecast for the Telecom industry in Indonesia.Reported Earnings • Oct 27Third quarter earnings releasedOver the last 12 months the company has reported total profits of Rp955.0b, up 42% from the prior year. Total revenue was Rp5.17t over the last 12 months, up 12% from the prior year.Is New 90 Day High Low • Oct 15New 90-day high: Rp1,450The company is up 29% from its price of Rp1,125 on 17 July 2020. The Indonesian market is up 1.0% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Telecom industry, which is down 5.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is Rp1,449 per share.Is New 90 Day High Low • Sep 23New 90-day high: Rp1,340The company is up 18% from its price of Rp1,140 on 25 June 2020. The Indonesian market is down 1.0% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Telecom industry, which is down 8.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is Rp1,074 per share.이익 및 매출 성장 예측IDX:TBIG - 애널리스트 향후 추정치 및 과거 재무 데이터 (IDR Millions)날짜매출이익자유현금흐름영업현금흐름평균 애널리스트 수12/31/20287,286,6251,645,0002,696,0005,232,000512/31/20277,196,0581,532,0062,463,4234,287,000812/31/20267,031,5401,452,1972,167,7734,816,66783/31/20266,895,8741,403,5373,333,8595,523,334N/A12/31/20256,909,6291,426,8363,275,4805,224,152N/A9/30/20256,903,3071,302,5323,899,7075,678,931N/A6/30/20256,903,7491,453,4723,552,3915,365,659N/A3/31/20256,894,3681,425,1803,162,8485,187,248N/A12/31/20246,867,3991,361,6243,007,1715,129,477N/A9/30/20246,814,6581,609,3012,801,8064,960,807N/A6/30/20246,775,0601,602,3092,722,7874,808,224N/A3/31/20246,727,4541,578,1492,849,2494,863,859N/A12/31/20236,640,6451,560,3072,231,5174,381,589N/A9/30/20236,555,2331,533,1142,095,2334,668,387N/A6/30/20236,500,6781,500,2321,163,2854,191,515N/A3/31/20236,500,7031,554,3071,066,2954,476,232N/A12/31/20226,524,3691,637,5791,471,8304,809,339N/A9/30/20226,539,6831,690,857844,3674,311,352N/A6/30/20226,511,7571,711,8511,400,3744,306,782N/A3/31/20226,398,9551,698,345-1,499,0194,228,027N/A12/31/20216,179,5841,548,975-1,484,2454,465,282N/A9/30/20215,952,2731,343,133-872,3694,055,842N/A6/30/20215,721,7161,162,409-329,5804,433,983N/A3/31/20215,487,9161,046,9912,132,0013,558,222N/A12/31/20205,327,6891,009,6252,431,6333,786,457N/A9/30/20205,166,675954,9572,216,4653,854,835N/A6/30/20204,998,735947,7971,728,6143,500,431N/A3/31/20204,829,583829,9302,033,1204,195,192N/A12/31/20194,698,742819,454N/A3,691,417N/A9/30/20194,619,681669,089N/A3,876,062N/A6/30/20194,516,956659,745N/A3,640,934N/A3/31/20194,412,892665,033N/A2,972,570N/A12/31/20184,318,137680,581N/A3,239,952N/A9/30/20184,215,7472,289,676N/A3,451,453N/A6/30/20184,160,8422,345,064N/A3,359,802N/A3/31/20184,103,4062,348,518N/A4,303,240N/A12/31/20174,023,0852,316,368N/A3,185,893N/A9/30/20173,926,614425,796N/A3,142,652N/A6/30/20173,833,957246,094N/A3,601,509N/A3/31/20173,765,685168,597N/A3,799,374N/A12/31/20163,711,174713,807N/A3,773,978N/A9/30/20163,639,7361,715,959N/A3,443,614N/A6/30/20163,566,9901,796,782N/A2,705,185N/A3/31/20163,495,3361,766,336N/A2,170,349N/A12/31/20153,421,1771,429,903N/A2,218,480N/A9/30/20153,416,132214,382N/A2,266,162N/A6/30/20153,397,610512,208N/A2,997,223N/A더 보기애널리스트 향후 성장 전망수입 대 저축률: TBIG 의 연간 예상 수익 증가율(5.6%)이 saving rate(6.7%) 미만입니다.수익 vs 시장: TBIG 의 연간 수익(5.6%)이 ID 시장(14.3%)보다 느리게 성장할 것으로 예상됩니다.고성장 수익: TBIG 의 수입은 증가할 것으로 예상되지만 상당히 증가하지는 않을 것입니다.수익 대 시장: TBIG 의 수익(연간 2.1%)이 ID 시장(연간 14.2%)보다 느리게 성장할 것으로 예상됩니다.고성장 매출: TBIG 의 수익(연간 2.1%)은 연간 20%보다 느리게 증가할 것으로 예상됩니다.주당순이익 성장 예측향후 자기자본이익률미래 ROE: TBIG의 자본 수익률은 3년 후 13%로 낮을 것으로 예상됩니다.성장 기업 찾아보기7D1Y7D1Y7D1YTelecom 산업의 고성장 기업.View Past Performance기업 분석 및 재무 데이터 상태데이터최종 업데이트 (UTC 시간)기업 분석2026/06/09 08:14종가2026/06/09 00:00수익2026/03/31연간 수익2025/12/31데이터 소스당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.패키지데이터기간미국 소스 예시 *기업 재무제표10년손익계산서현금흐름표대차대조표SEC 양식 10-KSEC 양식 10-Q분석가 컨센서스 추정치+3년재무 예측분석가 목표주가분석가 리서치 보고서Blue Matrix시장 가격30년주가배당, 분할 및 기타 조치ICE 시장 데이터SEC 양식 S-1지분 구조10년주요 주주내부자 거래SEC 양식 4SEC 양식 13D경영진10년리더십 팀이사회SEC 양식 10-KSEC 양식 DEF 14A주요 개발10년회사 공시SEC 양식 8-K* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.분석 모델 및 스노우플레이크이 보고서를 생성하는 데 사용된 분석 모델에 대한 자세한 내용은 당사의 Github 페이지에서 확인하실 수 있습니다. 또한 보고서 활용 방법에 대한 가이드와 YouTube 튜토리얼도 제공합니다.Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.산업 및 섹터 지표산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.분석가 소스PT Tower Bersama Infrastructure Tbk는 20명의 분석가가 다루고 있습니다. 이 중 8명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.분석가기관Roshan BeheraBofA Global ResearchBob SetiadiCGS InternationalArthur PinedaCitigroup Inc17명의 분석가 더 보기
Price Target Changed • Jul 05Price target decreased by 8.7% to Rp2,066Down from Rp2,261, the current price target is an average from 14 analysts. New target price is 9.9% above last closing price of Rp1,880. Stock is down 6.0% over the past year. The company is forecast to post earnings per share of Rp73.99 for next year compared to Rp69.11 last year.
Major Estimate Revision • Apr 20Consensus EPS estimates fall by 16%The consensus outlook for fiscal year 2024 has been updated. 2024 EPS estimate fell from Rp88.17 to Rp73.96 per share. Revenue forecast steady at Rp6.90b. Net income forecast to grow 7.6% next year vs 8.3% growth forecast for Telecom industry in Indonesia. Consensus price target broadly unchanged at Rp2,260. Share price fell 6.4% to Rp1,750 over the past week.
Price Target Changed • Sep 06Price target decreased by 9.4% to Rp2,155Down from Rp2,378, the current price target is an average from 13 analysts. New target price is approximately in line with last closing price of Rp2,060. Stock is down 30% over the past year. The company is forecast to post earnings per share of Rp73.83 for next year compared to Rp73.44 last year.
Price Target Changed • Jun 15Price target decreased by 7.2% to Rp2,584Down from Rp2,784, the current price target is an average from 14 analysts. New target price is 24% above last closing price of Rp2,080. Stock is down 29% over the past year. The company is forecast to post earnings per share of Rp78.43 for next year compared to Rp73.44 last year.
Major Estimate Revision • Jun 01Consensus forecasts updatedThe consensus outlook for 2022 has been updated. 2022 EPS estimate increased from Rp77.51 to Rp89.46. Revenue forecast steady at Rp6.80b. Net income forecast to grow 6.0% next year vs 6.6% growth forecast for Telecom industry in Indonesia. Consensus price target broadly unchanged at Rp3,136. Share price rose 5.7% to Rp2,950 over the past week.
Price Target Changed • Jul 02Price target increased to Rp2,793Up from Rp2,602, the current price target is an average from 16 analysts. New target price is 12% below last closing price of Rp3,190. Stock is up 195% over the past year.
Buy Or Sell Opportunity • May 29Now 21% overvaluedOver the last 90 days, the stock has fallen 12% to Rp1,470. The fair value is estimated to be Rp1,213, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has been flat over the last 3 years. Earnings per share has declined by 4.3%. Revenue is forecast to grow by 4.7% in 2 years. Earnings are forecast to grow by 11% in the next 2 years.
Reported Earnings • May 01First quarter 2026 earnings released: EPS: Rp17.43 (vs Rp18.52 in 1Q 2025)First quarter 2026 results: EPS: Rp17.43 (down from Rp18.52 in 1Q 2025). Revenue: Rp1.72t (flat on 1Q 2025). Net income: Rp390.1b (down 5.6% from 1Q 2025). Profit margin: 23% (down from 24% in 1Q 2025). Revenue is forecast to grow 2.2% p.a. on average during the next 3 years, compared to a 3.7% growth forecast for the Telecom industry in Asia. Over the last 3 years on average, earnings per share has fallen by 4% per year whereas the company’s share price has fallen by 5% per year.
공시 • May 01PT Tower Bersama Infrastructure Tbk, Annual General Meeting, Jun 09, 2026PT Tower Bersama Infrastructure Tbk, Annual General Meeting, Jun 09, 2026.
Reported Earnings • Apr 02Full year 2025 earnings released: EPS: Rp63.71 (vs Rp60.38 in FY 2024)Full year 2025 results: EPS: Rp63.71 (up from Rp60.38 in FY 2024). Revenue: Rp6.91t (flat on FY 2024). Net income: Rp1.43t (up 4.8% from FY 2024). Profit margin: 21% (in line with FY 2024). Revenue is forecast to grow 2.0% p.a. on average during the next 3 years, compared to a 3.6% growth forecast for the Telecom industry in Asia. Over the last 3 years on average, earnings per share has fallen by 5% per year whereas the company’s share price has fallen by 8% per year.
Buy Or Sell Opportunity • Feb 03Now 22% overvaluedOver the last 90 days, the stock has fallen 18% to Rp1,800. The fair value is estimated to be Rp1,473, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has been flat over the last 3 years. Earnings per share has declined by 6.5%. Revenue is forecast to grow by 4.1% in 2 years. Earnings are forecast to grow by 17% in the next 2 years.
Valuation Update With 7 Day Price Move • Jan 28Investor sentiment deteriorates as stock falls 18%After last week's 18% share price decline to Rp1,815, the stock trades at a forward P/E ratio of 27x. Average forward P/E is 15x in the Telecom industry in Asia. Total loss to shareholders of 9.6% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at Rp1,507 per share.
Valuation Update With 7 Day Price Move • Dec 23Investor sentiment improves as stock rises 17%After last week's 17% share price gain to Rp2,300, the stock trades at a forward P/E ratio of 31x. Average forward P/E is 14x in the Telecom industry in Asia. Total returns to shareholders of 5.7% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at Rp2,824 per share.
Reported Earnings • Nov 03Third quarter 2025 earnings released: EPS: Rp12.80 (vs Rp19.35 in 3Q 2024)Third quarter 2025 results: EPS: Rp12.80 (down from Rp19.35 in 3Q 2024). Revenue: Rp1.71t (flat on 3Q 2024). Net income: Rp285.6b (down 35% from 3Q 2024). Profit margin: 17% (down from 26% in 3Q 2024). Revenue is forecast to grow 1.9% p.a. on average during the next 3 years, compared to a 3.7% growth forecast for the Telecom industry in Asia. Over the last 3 years on average, earnings per share has fallen by 7% per year but the company’s share price has only fallen by 2% per year, which means it has not declined as severely as earnings.
Valuation Update With 7 Day Price Move • Oct 31Investor sentiment improves as stock rises 26%After last week's 26% share price gain to Rp2,380, the stock trades at a forward P/E ratio of 33x. Average forward P/E is 14x in the Telecom industry in Asia. Total returns to shareholders of 9.8% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at Rp3,282 per share.
Board Change • Oct 24No independent directorsNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 4 experienced directors. 5 highly experienced directors. No independent directors (5 non-independent directors). Independent Commissioner Heri Sunaryadi was the last independent director to join the board, commencing their role in 2022. The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of independent directors. Insufficient board refreshment.
공시 • Jul 11Mitratel Reportedly to Weigh Reviving $5.5 Billion Bersama MergerIndonesian telecommunications tower company PT Dayamitra Telekomunikasi Tbk. (IDX:MTEL) is considering reviving a merger with rival PT Tower Bersama Infrastructure Tbk (IDX:TBIG), people familiar with the matter said, which would mark the second such attempt in a decade. The companies, both listed in Jakarta, have held early talks with prospective advisers about the merits of a potential combination that could create an entity worth about IDR 90 trillion ($5.5 billion), the people said, asking not to be identified because the deliberations are private. Shares of Dayamitra, known as Mitratel, have fallen about 17% this year, giving it a market value of roughly IDR 45 trillion. Tower Bersama’s stock has dropped about 4%, valuing it at IDR 45.8 trillion. This would be the second attempt to merge the two tower firms, after a previous plan fell apart in 2015. It would also follow a wave of consolidation in the telecoms sector in Indonesia. Some recent deals include a $6.5 billion merger between PT XL Axiata and PT Smartfren Telecom, and a similar move by CK Hutchison Holdings Ltd. and Qatar’s Ooredoo QPSC, which combined their local businesses in 2022 in a $6 billion transaction to create PT Indosat. Mitratel — which is about 72% controlled by PT Telkom Indonesia Persero — owns and manages more than 39,400 towers, according to its latest annual report. Indonesia’s government holds roughly 52% Telkom through the nation’s sovereign wealth fund Danantara. Tower Bersama, established in 2004 and listed on the Jakarta stock exchange six years later, has more 23,000 telecom sites, according to its website. The company is majority-owned by Bersama Digital Infrastructure Asia Pte, a platform controlled by Provident Capital and PT Saratoga Investama Sedaya. Macquarie Group Ltd.’s asset management arm also holds a significant minority stake in Bersama Digital after it invested around $610 million in 2022. Considerations about a potential merger of Mitratel and Bersama are at an early stage and there’s no certainty there will be a deal, the people said. Representatives for Tower Bersama, Mitratel and Danantara didn’t reply to requests for comment, while Telkom declined to comment.
공시 • May 05PT Tower Bersama Infrastructure Tbk, Annual General Meeting, Jun 10, 2025PT Tower Bersama Infrastructure Tbk, Annual General Meeting, Jun 10, 2025.
Reported Earnings • Nov 02Third quarter 2024 earnings released: EPS: Rp19.35 (vs Rp18.96 in 3Q 2023)Third quarter 2024 results: EPS: Rp19.35 (up from Rp18.96 in 3Q 2023). Revenue: Rp1.71t (up 2.4% from 3Q 2023). Net income: Rp436.6b (up 1.6% from 3Q 2023). Profit margin: 26% (in line with 3Q 2023). Revenue is forecast to grow 3.5% p.a. on average during the next 3 years, compared to a 4.0% growth forecast for the Telecom industry in Asia. Over the last 3 years on average, earnings per share has fallen by 2% per year but the company’s share price has fallen by 12% per year, which means it is performing significantly worse than earnings.
Reported Earnings • Aug 03Second quarter 2024 earnings released: EPS: Rp16.84 (vs Rp15.75 in 2Q 2023)Second quarter 2024 results: EPS: Rp16.84 (up from Rp15.75 in 2Q 2023). Revenue: Rp1.71t (up 2.9% from 2Q 2023). Net income: Rp381.0b (up 6.8% from 2Q 2023). Profit margin: 22% (in line with 2Q 2023). Revenue is forecast to grow 3.1% p.a. on average during the next 3 years, compared to a 4.0% growth forecast for the Telecom industry in Asia. Over the last 3 years on average, earnings per share has increased by 1% per year but the company’s share price has fallen by 14% per year, which means it is significantly lagging earnings.
Price Target Changed • Jul 05Price target decreased by 8.7% to Rp2,066Down from Rp2,261, the current price target is an average from 14 analysts. New target price is 9.9% above last closing price of Rp1,880. Stock is down 6.0% over the past year. The company is forecast to post earnings per share of Rp73.99 for next year compared to Rp69.11 last year.
Reported Earnings • May 07First quarter 2024 earnings released: EPS: Rp15.45 (vs Rp14.81 in 1Q 2023)First quarter 2024 results: EPS: Rp15.45 (up from Rp14.81 in 1Q 2023). Revenue: Rp1.70t (up 5.4% from 1Q 2023). Net income: Rp349.8b (up 5.4% from 1Q 2023). Profit margin: 21% (in line with 1Q 2023). Revenue is forecast to grow 3.6% p.a. on average during the next 3 years, compared to a 3.9% growth forecast for the Telecom industry in Asia. Over the last 3 years on average, earnings per share has increased by 5% per year but the company’s share price has fallen by 10% per year, which means it is significantly lagging earnings.
Major Estimate Revision • Apr 20Consensus EPS estimates fall by 16%The consensus outlook for fiscal year 2024 has been updated. 2024 EPS estimate fell from Rp88.17 to Rp73.96 per share. Revenue forecast steady at Rp6.90b. Net income forecast to grow 7.6% next year vs 8.3% growth forecast for Telecom industry in Indonesia. Consensus price target broadly unchanged at Rp2,260. Share price fell 6.4% to Rp1,750 over the past week.
Reported Earnings • Apr 02Full year 2023 earnings: EPS misses analyst expectationsFull year 2023 results: EPS: Rp69.11 (down from Rp73.44 in FY 2022). Revenue: Rp6.64t (up 1.8% from FY 2022). Net income: Rp1.56t (down 4.7% from FY 2022). Profit margin: 24% (down from 25% in FY 2022). The decrease in margin was driven by higher expenses. Revenue was in line with analyst estimates. Earnings per share (EPS) missed analyst estimates by 3.2%. Revenue is forecast to grow 4.3% p.a. on average during the next 3 years, compared to a 3.9% growth forecast for the Telecom industry in Asia. Over the last 3 years on average, earnings per share has increased by 9% per year but the company’s share price has fallen by 3% per year, which means it is significantly lagging earnings.
Buy Or Sell Opportunity • Jan 22Now 24% overvaluedOver the last 90 days, the stock has fallen 4.4% to Rp1,960. The fair value is estimated to be Rp1,578, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has grown by 8.0% over the last 3 years. Earnings per share has grown by 13%. Revenue is forecast to grow by 10% in 2 years. Earnings are forecast to grow by 22% in the next 2 years.
Reported Earnings • Nov 30Third quarter 2023 earnings released: EPS: Rp18.96 (vs Rp17.51 in 3Q 2022)Third quarter 2023 results: EPS: Rp18.96 (up from Rp17.51 in 3Q 2022). Revenue: Rp1.67t (up 3.4% from 3Q 2022). Net income: Rp429.6b (up 8.3% from 3Q 2022). Profit margin: 26% (up from 25% in 3Q 2022). The increase in margin was driven by higher revenue. Revenue is forecast to grow 4.9% p.a. on average during the next 3 years, compared to a 4.2% growth forecast for the Telecom industry in Asia. Over the last 3 years on average, earnings per share has increased by 13% per year whereas the company’s share price has increased by 10% per year.
Price Target Changed • Sep 06Price target decreased by 9.4% to Rp2,155Down from Rp2,378, the current price target is an average from 13 analysts. New target price is approximately in line with last closing price of Rp2,060. Stock is down 30% over the past year. The company is forecast to post earnings per share of Rp73.83 for next year compared to Rp73.44 last year.
Reported Earnings • Aug 03Second quarter 2023 earnings released: EPS: Rp15.75 (vs Rp18.36 in 2Q 2022)Second quarter 2023 results: EPS: Rp15.75 (down from Rp18.36 in 2Q 2022). Revenue: Rp1.66t (flat on 2Q 2022). Net income: Rp356.8b (down 13% from 2Q 2022). Profit margin: 22% (down from 25% in 2Q 2022). Revenue is forecast to grow 4.7% p.a. on average during the next 3 years, compared to a 4.1% growth forecast for the Telecom industry in Asia. Over the last 3 years on average, earnings per share has increased by 17% per year whereas the company’s share price has increased by 13% per year.
Price Target Changed • Jun 15Price target decreased by 7.2% to Rp2,584Down from Rp2,784, the current price target is an average from 14 analysts. New target price is 24% above last closing price of Rp2,080. Stock is down 29% over the past year. The company is forecast to post earnings per share of Rp78.43 for next year compared to Rp73.44 last year.
Buying Opportunity • Nov 28Now 22% undervalued after recent price dropOver the last 90 days, the stock is down 21%. The fair value is estimated to be Rp2,948, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 13% over the last 3 years. Earnings per share has grown by 31%. Revenue is forecast to grow by 12% in 2 years. Earnings is forecast to grow by 19% in the next 2 years.
Reported Earnings • Nov 25Third quarter 2022 earnings released: EPS: Rp17.50 (vs Rp20.02 in 3Q 2021)Third quarter 2022 results: EPS: Rp17.50 (down from Rp20.02 in 3Q 2021). Revenue: Rp1.62t (up 1.8% from 3Q 2021). Net income: Rp396.7b (down 5.0% from 3Q 2021). Profit margin: 25% (down from 26% in 3Q 2021). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 6.5% p.a. on average during the next 3 years, compared to a 3.6% growth forecast for the Telecom industry in Asia. Over the last 3 years on average, earnings per share has increased by 31% per year whereas the company’s share price has increased by 30% per year.
Board Change • Nov 16No independent directorsFollowing the recent departure of a director, there are no independent directors on the board. The company's board is composed of: No independent directors. 4 non-independent directors. Independent Commissioner Heri Sunaryadi was the last independent director to join the board, commencing their role in 2022. The company's lack of independent directors is a risk according to the Simply Wall St Risk Model.
Reported Earnings • Sep 15Second quarter 2022 earnings released: EPS: Rp17.75 (vs Rp17.74 in 2Q 2021)Second quarter 2022 results: EPS: Rp17.75 (up from Rp17.74 in 2Q 2021). Revenue: Rp1.66t (up 7.3% from 2Q 2021). Net income: Rp410.9b (up 3.4% from 2Q 2021). Profit margin: 25% (in line with 2Q 2021). Revenue is forecast to grow 6.5% p.a. on average during the next 3 years, compared to a 6.4% growth forecast for the Telecom industry in Indonesia. Over the last 3 years on average, earnings per share has increased by 32% per year whereas the company’s share price has increased by 34% per year.
Major Estimate Revision • Jun 01Consensus forecasts updatedThe consensus outlook for 2022 has been updated. 2022 EPS estimate increased from Rp77.51 to Rp89.46. Revenue forecast steady at Rp6.80b. Net income forecast to grow 6.0% next year vs 6.6% growth forecast for Telecom industry in Indonesia. Consensus price target broadly unchanged at Rp3,136. Share price rose 5.7% to Rp2,950 over the past week.
Reported Earnings • May 27First quarter 2022 earnings: EPS exceeds analyst expectationsFirst quarter 2022 results: EPS: Rp19.91 (up from Rp12.75 in 1Q 2021). Revenue: Rp1.64t (up 15% from 1Q 2021). Net income: Rp415.3b (up 56% from 1Q 2021). Profit margin: 25% (up from 19% in 1Q 2021). The increase in margin was driven by higher revenue. Revenue was in line with analyst estimates. Earnings per share (EPS) surpassed analyst estimates by 12%. Over the next year, revenue is forecast to grow 7.1%, compared to a 8.0% growth forecast for the industry in Indonesia. Over the last 3 years on average, earnings per share has increased by 32% per year but the company’s share price has increased by 56% per year, which means it is tracking significantly ahead of earnings growth.
Board Change • Apr 27Less than half of directors are independentFollowing the recent departure of a director, there is only 1 independent director on the board. The company's board is composed of: 1 independent director. 4 non-independent directors. Independent Commissioner Ludovicus Wondabio was the last independent director to join the board, commencing their role in 2020. The company's minority of independent directors is a risk according to the Simply Wall St Risk Model.
Reported Earnings • Dec 10Third quarter 2021 earnings: EPS and revenues exceed analyst expectationsThird quarter 2021 results: EPS: Rp20.02 (up from Rp11.36 in 3Q 2020). Revenue: Rp1.59t (up 17% from 3Q 2020). Net income: Rp417.7b (up 76% from 3Q 2020). Profit margin: 26% (up from 17% in 3Q 2020). The increase in margin was driven by higher revenue. Revenue exceeded analyst estimates by 1.6%. Earnings per share (EPS) also surpassed analyst estimates by 2.8%. Earnings per share (EPS) surpassed analyst estimates by 2.8%. Over the next year, revenue is forecast to grow 10.0%, compared to a 4.3% growth forecast for the industry in Indonesia. Over the last 3 years on average, earnings per share has increased by 2% per year but the company’s share price has increased by 60% per year, which means it is tracking significantly ahead of earnings growth.
Reported Earnings • Sep 06Second quarter 2021 earnings released: EPS Rp19.05 (vs Rp13.51 in 2Q 2020)The company reported a strong second quarter result with improved earnings, revenues and profit margins. Second quarter 2021 results: Revenue: Rp1.55t (up 18% from 2Q 2020). Net income: Rp397.4b (up 41% from 2Q 2020). Profit margin: 26% (up from 21% in 2Q 2020). The increase in margin was driven by higher revenue. Over the last 3 years on average, earnings per share has fallen by 18% per year but the company’s share price has increased by 41% per year, which means it is well ahead of earnings.
Price Target Changed • Jul 02Price target increased to Rp2,793Up from Rp2,602, the current price target is an average from 16 analysts. New target price is 12% below last closing price of Rp3,190. Stock is up 195% over the past year.
Price Target Changed • Jun 09Price target increased to Rp2,426Up from Rp2,190, the current price target is an average from 14 analysts. New target price is 21% below last closing price of Rp3,090. Stock is up 182% over the past year.
Reported Earnings • Jun 08First quarter 2021 earnings released: EPS Rp12.75 (vs Rp10.96 in 1Q 2020)The company reported a solid first quarter result with improved earnings and revenues, although profit margins were flat. First quarter 2021 results: Revenue: Rp1.42t (up 13% from 1Q 2020). Net income: Rp265.9b (up 16% from 1Q 2020). Profit margin: 19% (in line with 1Q 2020). Over the last 3 years on average, earnings per share has fallen by 31% per year but the company’s share price has increased by 44% per year, which means it is well ahead of earnings.
Price Target Changed • Jun 03Price target increased to Rp2,218Up from Rp2,062, the current price target is an average from 16 analysts. New target price is 21% below last closing price of Rp2,810. Stock is up 153% over the past year.
Valuation Update With 7 Day Price Move • Jun 03Investor sentiment improved over the past weekAfter last week's 16% share price gain to Rp2,810, the stock trades at a forward P/E ratio of 41x. Average forward P/E is 17x in the Telecom industry in Asia. Total returns to shareholders of 202% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at Rp3,666 per share.
Major Estimate Revision • May 04Consensus EPS estimates increase to Rp69.36The consensus outlook for earnings per share (EPS) in 2021 has improved. 2021 revenue forecast increased from Rp5.80b to Rp6.07b. EPS estimate increased from Rp60.98 to Rp69.36 per share. Net income forecast to grow 45% next year vs 17% growth forecast for Telecom industry in Indonesia. Consensus price target up from Rp1,878 to Rp2,062. Share price was steady at Rp2,700 over the past week.
Price Target Changed • May 02Price target increased to Rp2,031Up from Rp1,878, the current price target is an average from 16 analysts. New target price is 27% below last closing price of Rp2,790. Stock is up 133% over the past year.
Reported Earnings • May 01Full year 2020 earnings released: EPS Rp48.40 (vs Rp39.26 in FY 2019)The company reported a strong full year result with improved earnings, revenues and profit margins. Full year 2020 results: Revenue: Rp5.33t (up 13% from FY 2019). Net income: Rp1.01t (up 23% from FY 2019). Profit margin: 19% (up from 17% in FY 2019). The increase in margin was driven by higher revenue. Over the last 3 years on average, earnings per share has fallen by 39% per year but the company’s share price has increased by 38% per year, which means it is well ahead of earnings.
Valuation Update With 7 Day Price Move • Apr 15Investor sentiment improved over the past weekAfter last week's 17% share price gain to Rp2,480, the stock trades at a forward P/E ratio of 43x. Average forward P/E is 18x in the Telecom industry in Asia. Total returns to shareholders of 153% over the past three years.
Valuation Update With 7 Day Price Move • Feb 08Investor sentiment deteriorated over the past weekAfter last week's 17% share price decline to Rp2,250, the stock is trading at a trailing P/E ratio of 49.2x, down from the previous P/E ratio of 59x. This compares to an average P/E of 25x in the Telecom industry in Indonesia. Total returns to shareholders over the past three years are 114%.
Valuation Update With 7 Day Price Move • Jan 20Investor sentiment improved over the past weekAfter last week's 20% share price gain to Rp2,010, the stock is trading at a trailing P/E ratio of 43.9x, up from the previous P/E ratio of 36.7x. This compares to an average P/E of 24x in the Telecom industry in Indonesia. Total returns to shareholders over the past three years are 75%.
Valuation Update With 7 Day Price Move • Jan 18Investor sentiment improved over the past weekAfter last week's 16% share price gain to Rp1,870, the stock is trading at a trailing P/E ratio of 40.8x, up from the previous P/E ratio of 35.3x. This compares to an average P/E of 25x in the Telecom industry in Indonesia. Total returns to shareholders over the past three years are 59%.
Is New 90 Day High Low • Jan 18New 90-day high: Rp1,870The company is up 29% from its price of Rp1,450 on 21 October 2020. The Indonesian market is up 24% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Telecom industry, which is up 20% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is Rp2,017 per share.
Valuation Update With 7 Day Price Move • Dec 23Investor sentiment improved over the past weekAfter last week's 15% share price gain to Rp1,730, the stock is trading at a trailing P/E ratio of 37.8x, up from the previous P/E ratio of 32.8x. This compares to an average P/E of 23x in the Telecom industry in Indonesia. Total returns to shareholders over the past three years are 49%.
Is New 90 Day High Low • Dec 21New 90-day high: Rp1,635The company is up 22% from its price of Rp1,340 on 23 September 2020. The Indonesian market is up 23% over the last 90 days, indicating the company underperformed over that time. However, it outperformed the Telecom industry, which is up 19% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is Rp2,164 per share.
Is New 90 Day High Low • Dec 04New 90-day high: Rp1,535The company is up 20% from its price of Rp1,275 on 04 September 2020. The Indonesian market is up 10.0% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Telecom industry, which is up 12% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is Rp1,505 per share.
Is New 90 Day High Low • Nov 07New 90-day high: Rp1,505The company is up 18% from its price of Rp1,275 on 07 August 2020. The Indonesian market is up 2.0% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Telecom industry, which is down 4.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is Rp1,505 per share.
Analyst Estimate Surprise Post Earnings • Oct 27Third-quarter earnings released: Earnings miss expectationsEarnings per share (EPS) missed analyst estimates by 23% at Rp11.36. Revenue is forecast to grow 6.7% over the next year, compared to a 4.0% growth forecast for the Telecom industry in Indonesia.
Reported Earnings • Oct 27Third quarter earnings releasedOver the last 12 months the company has reported total profits of Rp955.0b, up 42% from the prior year. Total revenue was Rp5.17t over the last 12 months, up 12% from the prior year.
Is New 90 Day High Low • Oct 15New 90-day high: Rp1,450The company is up 29% from its price of Rp1,125 on 17 July 2020. The Indonesian market is up 1.0% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Telecom industry, which is down 5.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is Rp1,449 per share.
Is New 90 Day High Low • Sep 23New 90-day high: Rp1,340The company is up 18% from its price of Rp1,140 on 25 June 2020. The Indonesian market is down 1.0% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Telecom industry, which is down 8.0% over the same period. According to the Simply Wall St valuation model, the estimated intrinsic value of the company is Rp1,074 per share.