PT XLSMART Telecom Sejahtera Tbk

IDX:EXCL Voorraadrapport

Marktkapitalisatie: Rp47.0t

XLSMART Telecom Sejahtera Toekomstige groei

Future criteriumcontroles 3/6

XLSMART Telecom Sejahtera zal naar verwachting groeien in winst en omzet met respectievelijk 100.5% en 4% per jaar. De winst per aandeel zal naar verwachting groeien met 109.4% per jaar. Het rendement op het eigen vermogen zal over 3 jaar naar verwachting 9.6% zijn.

Belangrijke informatie

100.5%

Groei van de winst

109.44%

Groei van de winst per aandeel

Wireless Telecom winstgroei-6.0%
Inkomstengroei4.0%
Toekomstig rendement op eigen vermogen9.56%
Dekking van analisten

Good

Laatst bijgewerkt15 Jun 2026

Recente toekomstige groei-updates

Recent updates

Narratiefupdate • Jun 05

EXCL: Higher Profit Margins And Firm P/E Will Support Future Upside Potential

Analysts have kept the fair value estimate for XLSMART Telecom Sejahtera steady at IDR 4,500, while updating their assumptions to reflect slower projected revenue growth, a higher profit margin, and a lower future P/E multiple. What's in the News No recent news items for XLSMART Telecom Sejahtera are available from the specified sources.
Narratiefupdate • May 18

EXCL: Higher Margin Outlook Will Support More Optimistic Future Prospects

Analysts have revised their fair value estimate for XLSMART Telecom Sejahtera to IDR 3,272.50 from IDR 3,163.75, reflecting updated assumptions that combine a lower future P/E multiple with a higher profit margin outlook while keeping the discount rate unchanged. Valuation Changes Fair Value: Adjusted to IDR 3,272.50 from IDR 3,163.75, reflecting a modest uplift in the central valuation estimate.
Narratiefupdate • Apr 29

EXCL: Steady Assumptions Will Shape Balanced View On Future Prospects

Analysts now set a slightly higher fair value estimate for XLSMART Telecom Sejahtera, lifting the price target from IDR 3,149.75 to IDR 3,163.75. This is supported by relatively unchanged assumptions around discount rate, revenue growth, profit margin, and future P/E expectations.
Narratiefupdate • Apr 15

EXCL: Steady Assumptions Will Guide Balanced View On Prospects

Analysts keep the fair value estimate for XLSMART Telecom Sejahtera steady at IDR 3,149.75 per share, citing essentially unchanged assumptions for the discount rate, revenue growth, profit margin, and future P/E relative to prior research. Valuation Changes Fair Value: IDR 3,149.75 per share, unchanged from the prior estimate.
Narratiefupdate • Apr 01

EXCL: Higher Growth Outlook And Firm P/E Support Future Upside Potential

Analysts have kept their IDR 4,500 price target for XLSMART Telecom Sejahtera unchanged, explaining the steady view as a balance between higher assumed revenue growth of 9.02% and a lower profit margin estimate of 13.57%, which now feeds into an 18.91x future P/E assumption. Valuation Changes Fair Value: IDR 4,500 remains unchanged, indicating no revision to the central price estimate.
Narratiefupdate • Mar 17

EXCL: Fair Value And Margin Outlook Will Shape Balanced 2025 View

Analysts now set their fair value estimate for XLSMART Telecom Sejahtera at IDR 3,149.75 per share, up from IDR 3,134.75, reflecting updated assumptions around profit margin and future P/E while keeping the discount rate broadly unchanged. Valuation Changes Fair Value: IDR 3,134.75 per share to IDR 3,149.75 per share, a small upward adjustment in the valuation range.
Narratiefupdate • Mar 03

EXCL: Higher Fair Value And P/E Will Shape Balanced 2025 Outlook

Analysts now set their price target for XLSMART Telecom Sejahtera at IDR 3,134.75, compared with the prior fair value estimate of IDR 2,884.76. This reflects updated assumptions around discount rates, revenue growth, profit margins, and a higher future P/E framework.
Narratiefupdate • Feb 17

EXCL: Higher Margin Outlook Will Support Future Upside Potential

Analysts have maintained their IDR 4,500 price target for XLSMART Telecom Sejahtera. They cite slightly lower assumed revenue growth, a higher projected profit margin, a modestly reduced discount rate, and a lower future P/E as key offsetting factors supporting this unchanged view.
Narratiefupdate • Feb 02

EXCL: Stronger 2025 Guidance And Firmer Margins Will Support Future Upside

Analysts keep their fair value estimate for XLSMART Telecom Sejahtera steady at Rp4,500, highlighting slightly higher assumed revenue growth of about 10.4%, a modestly stronger profit margin near 23.5%, and a marginally lower future P/E of around 10.7x as the key drivers behind the updated price target narrative. What's in the News Company issues earnings guidance for 2025, with revenue expected to grow broadly in line with the wider market (Key Developments).
Narratiefupdate • Jan 19

EXCL: Higher 2025 Revenue Guidance And Richer P/E Will Support Future Upside

Analysts have lifted their fair value estimate for XLSMART Telecom Sejahtera from Rp4,479.92 to Rp4,500, reflecting updated assumptions around revenue growth, profit margins, and future P/E levels. What's in the News XLSMART Telecom Sejahtera issued earnings guidance for 2025, giving investors a clearer view of management expectations for the year (company guidance).
Narratiefupdate • Jan 05

EXCL: Higher Margin Outlook And Extra Dividend Will Support Future Upside

Analysts have nudged their fair value estimate for XLSMART Telecom Sejahtera slightly higher to Rp4,479.92 from Rp4,470.25, citing updated assumptions that combine more moderate revenue growth expectations with higher projected profit margins and a slightly lower future P/E multiple. What's in the News Management issued earnings guidance for 2025, indicating revenue is expected to move broadly in line with the wider market, with reported growth guided in a 20% to 25% year on year range.
Narratiefupdate • Dec 14

EXCL: Lower Risk Profile And Cable Project Will Drive Stronger Margins

Analysts have raised their price target for XLSMART Telecom Sejahtera from Rp4,120 to Rp4,470, citing a lower perceived risk profile, improved long term profit margins, and a more conservative outlook on revenue growth and valuation multiples. What's in the News Issued 2025 earnings guidance with reported revenue expected to grow 20% to 25% year on year, broadly in line with the market (corporate guidance).
Narratiefupdate • Nov 30

EXCL: Cable Network Expansion And Dividend Plans Will Drive Measured 2025 Prospects

Analysts have slightly raised their price target for XLSMART Telecom Sejahtera from Rp2,849.09 to Rp2,884.76, citing adjustments in profit margin outlook and revenue growth expectations. What's in the News Issued new corporate guidance projecting revenue growth of 20% to 25% year-on-year for 2025, broadly in line with the market forecast (Corporate Guidance: New or Confirmed).
Narratiefupdate • Nov 16

EXCL: Cable Expansion And Profit Margin Improvements Will Support Balanced 2025 Outlook

Analysts have raised their price target for XLSMART Telecom Sejahtera from Rp2,800 to Rp2,849. This change reflects an improved profit margin outlook and a lower discount rate, despite slightly softer revenue growth estimates.
Narratiefupdate • Nov 01

EXCL: Subsea Connectivity Expansion And Shareholder Meeting Will Shape Indonesia’s Digital Future

Analysts have slightly raised their price target for XLSMART Telecom Sejahtera to Rp2,799.55 from Rp2,798.18, citing adjustments in discount rates and updated financial expectations. What's in the News Announcement of a Special/Extraordinary Shareholders Meeting scheduled for November 21, 2025, at XLSMART Tower, Jakarta (Key Developments) XLSMART Telecom Sejahtera participates in a major international submarine cable project, the Candle Submarine Cable System, connecting Japan, Taiwan, the Philippines, Indonesia, Malaysia, and Singapore.
Narratiefupdate • Oct 17

Integrated Networks And Digital Investments Will Expand Indonesia's Connectivity

Analysts have maintained their price target for XLSMART Telecom Sejahtera at Rp2,798, citing very minor adjustments to the discount rate and operating forecasts. These changes do not materially affect the company’s fair value outlook.
Narratiefupdate • Oct 03

Integrated Networks And Digital Investments Will Expand Indonesia's Connectivity

Analysts have raised their price target for XLSMART Telecom Sejahtera from Rp2,728 to Rp2,798. They cited updated financial projections and modest adjustments to key valuation factors as reasons for the change.
Narratiefupdate • Aug 29

Integrated Networks And Digital Investments Will Expand Indonesia's Connectivity

Despite a slight downgrade in consensus revenue growth forecasts, a significant expansion in net profit margin has driven a modest increase in the fair value target for XLSMART Telecom Sejahtera from IDR2,608 to IDR2,665. What's in the News Scheduled a Special/Extraordinary Shareholders Meeting at company headquarters.
User avatar
Nieuw narratief • Feb 18

Merger With Smartfren And Integration Of First Media Will Expand Subscriber Base And Strengthen ISP Position In Indonesia

Strategic mergers and acquisitions strengthen XL Axiata's market position and align with its convergence strategy to boost revenue from expanded broadband and subscriber base.

Winst- en omzetgroeiprognoses

IDX:EXCL - Toekomstschattingen van analisten en financiële gegevens uit het verleden (IDR Millions )
DatumInkomstenInkomstenVrije kasstroomGeldmiddelen uit operationele activiteitenGem. Aantal analisten
12/31/202850,915,3633,791,2773,961,00020,258,63312
12/31/202748,932,3262,944,2752,479,50619,668,92520
12/31/202646,568,258-1,997,6834,292,85117,419,59120
3/31/202645,664,124-5,528,11310,164,67820,025,876N/A
12/31/202542,445,960-4,426,6188,197,85817,501,453N/A
9/30/202539,577,649-2,100,7589,052,51217,735,938N/A
6/30/202536,434,894-429,4257,944,88516,408,874N/A
3/31/202534,554,4891,662,5128,433,37217,130,344N/A
12/31/202434,391,5971,819,0198,336,73317,833,645N/A
9/30/202433,816,2581,573,6707,350,98517,207,322N/A
6/30/202433,609,7211,631,2087,423,09517,577,590N/A
3/31/202433,213,6121,597,1476,180,73816,763,381N/A
12/31/202332,322,6511,256,9655,670,90516,095,538N/A
9/30/202331,414,4391,128,2305,473,16115,949,403N/A
6/30/202330,831,6921,145,2105,325,98714,896,173N/A
3/31/202329,947,2591,171,2385,992,82114,679,022N/A
12/31/202229,141,9941,102,3665,273,42414,104,495N/A
9/30/202228,549,2161,252,6085,472,88913,495,834N/A
6/30/202227,854,6801,186,7596,052,52613,729,733N/A
3/31/202227,248,7461,106,3865,079,82912,991,966N/A
12/31/202126,754,0501,287,8074,670,66211,963,257N/A
9/30/202126,153,137-687,0093,965,22511,380,601N/A
6/30/202125,901,134-655,9633,632,89010,967,740N/A
3/31/202125,759,307-827,5984,141,02811,830,720N/A
12/31/202026,009,095371,5986,183,25913,949,485N/A
9/30/202026,068,2572,289,1747,699,84416,329,636N/A
6/30/202025,957,9592,173,7015,687,95414,639,920N/A
3/31/202025,662,5552,175,0955,495,14314,042,026N/A
12/31/201925,132,628712,579N/A12,357,027N/A
9/30/201924,767,122-2,653,669N/A13,249,752N/A
6/30/201924,149,599-2,932,752N/A12,007,476N/A
3/31/201923,404,671-3,255,130N/A10,087,554N/A
12/31/201822,938,812-3,296,890N/A9,357,786N/A
9/30/201822,864,589-7,629N/A6,723,484N/A
6/30/201822,988,151150,388N/A8,499,345N/A
3/31/201823,111,249344,176N/A9,522,824N/A
12/31/201722,875,662375,244N/A9,612,170N/A
9/30/201722,161,628453,869N/A8,069,528N/A
6/30/201721,421,337293,891N/A8,209,028N/A
3/31/201720,990,964252,754N/A7,802,483N/A
12/31/201621,341,425375,516N/A7,311,992N/A
9/30/201622,037,173640,923N/A7,907,427N/A
6/30/201622,638,4981,050,289N/A8,443,533N/A
3/31/201623,011,372901,999N/A7,935,632N/A
12/31/201522,876,182-25,338N/A7,506,407N/A
9/30/201522,841,351-472,881N/A8,740,104N/A
6/30/201523,004,382-1,209,787N/A7,109,162N/A

Toekomstige groeivoorspellingen analisten

Verdiensten versus spaarpercentage: Er wordt voorspeld dat EXCL de komende 3 jaar winstgevend zal worden, wat wordt beschouwd als een snellere groei dan de spaarquote ( 6.7% ).

Winst versus markt: Er wordt verwacht dat EXCL de komende 3 jaar winstgevend zal worden. Dit wordt gezien als een groei die boven het gemiddelde van de markt ligt.

Hoge groeiwinsten: Er wordt verwacht dat EXCL binnen 3 jaar winstgevend zal worden.

Omzet versus markt: De omzet van EXCL ( 4% per jaar) zal naar verwachting langzamer groeien dan de markt ID ( 14% per jaar).

Hoge groei-inkomsten: De omzet van EXCL ( 4% per jaar) zal naar verwachting langzamer groeien dan 20% per jaar.

Groeiprognoses winst per aandeel

Toekomstig rendement op eigen vermogen

Toekomstige ROE: Het rendement op eigen vermogen EXCL zal naar verwachting over 3 jaar laag zijn ( 9.6 %).

Ontdek groeibedrijven

7D

1Y

7D

1Y

7D

1Y

Bedrijfsanalyse en status van financiële gegevens

GegevensLaatst bijgewerkt (UTC-tijd)
Bedrijfsanalyse2026/06/19 16:54
Aandelenkoers aan het einde van de dag2026/06/19 00:00
Inkomsten2026/03/31
Jaarlijkse inkomsten2025/12/31

Gegevensbronnen

De gegevens die gebruikt zijn in onze bedrijfsanalyse zijn afkomstig van S&P Global Market Intelligence LLC. De volgende gegevens worden gebruikt in ons analysemodel om dit rapport te genereren. De gegevens zijn genormaliseerd, waardoor er een vertraging kan optreden voordat de bron beschikbaar is.

PakketGegevensTijdframeVoorbeeld Amerikaanse bron *
Financiële gegevens bedrijf10 jaar
  • Resultatenrekening
  • Kasstroomoverzicht
  • Balans
Consensus schattingen analisten+3 jaar
  • Financiële prognoses
  • Koersdoelen analisten
Marktprijzen30 jaar
  • Aandelenprijzen
  • Dividenden, splitsingen en acties
Eigendom10 jaar
  • Top aandeelhouders
  • Handel met voorkennis
Beheer10 jaar
  • Leiderschapsteam
  • Raad van bestuur
Belangrijkste ontwikkelingen10 jaar
  • Bedrijfsaankondigingen

* Voorbeeld voor effecten uit de VS, voor niet-Amerikaanse effecten worden gelijkwaardige formulieren en bronnen gebruikt.

Tenzij anders vermeld zijn alle financiële gegevens gebaseerd op een jaarperiode, maar worden ze elk kwartaal bijgewerkt. Dit staat bekend als Trailing Twelve Month (TTM) of Last Twelve Month (LTM) gegevens. Meer informatie.

Analysemodel en Snowflake

Details van het analysemodel dat is gebruikt om dit rapport te genereren zijn beschikbaar op onze Github-pagina, we hebben ook handleidingen over hoe u onze rapporten kunt gebruiken en tutorials op YouTube.

Leer meer over het team van wereldklasse dat het Simply Wall St-analysemodel heeft ontworpen en gebouwd.

Industrie en sector

Onze industrie- en sectormetrics worden elke 6 uur berekend door Simply Wall St, details van ons proces zijn beschikbaar op Github.

Bronnen van analisten

PT XLSMART Telecom Sejahtera Tbk wordt gevolgd door 35 analisten. 20 van deze analisten hebben de schattingen van de omzet of winst ingediend die zijn gebruikt als input voor ons rapport. Inzendingen van analisten worden de hele dag door bijgewerkt.

AnalistInstelling
Anand RamachandranBarclays
Sukriti BansalBofA Global Research
Bob SetiadiCGS International