PT XL Axiata Tbk

DB:E5F Stock Report

Market Cap: €1.7b

XL Axiata Future Growth

Future criteria checks 2/6

XL Axiata is forecast to grow earnings and revenue by 19.2% and 5.8% per annum respectively. EPS is expected to grow by 21.1% per annum. Return on equity is forecast to be 8.7% in 3 years.

Key information

19.2%

Earnings growth rate

21.1%

EPS growth rate

Wireless Telecom earnings growth11.2%
Revenue growth rate5.8%
Future return on equity8.7%
Analyst coverage

Good

Last updated25 Dec 2024

Recent future growth updates

No updates

Recent updates

Earnings and Revenue Growth Forecasts

DB:E5F - Analysts future estimates and past financials data (IDR Millions)
DateRevenueEarningsFree Cash FlowCash from OpAvg. No. Analysts
12/31/202638,534,4562,493,22910,426,60016,426,10014
12/31/202536,728,9032,295,01610,374,90015,608,21315
12/31/202434,256,9561,832,16410,510,53317,818,94314
9/30/202433,816,2581,587,8187,350,98517,207,322N/A
6/30/202433,609,7211,645,3567,423,09517,577,590N/A
3/31/202433,213,6121,609,2966,180,73816,763,381N/A
12/31/202332,322,6511,271,1135,670,90516,095,538N/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
12/31/202229,141,9941,109,4405,273,42414,104,495N/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
12/31/201925,132,628712,5793,260,89012,357,027N/A
9/30/201924,767,122-2,653,6694,203,11713,249,752N/A
6/30/201924,149,599-2,932,7523,120,30712,007,476N/A
3/31/201923,404,671-3,255,1302,296,56010,087,554N/A
12/31/201822,938,812-3,296,8903,084,0339,357,786N/A
9/30/201822,864,589-7,6291,557,4346,723,484N/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
3/31/201523,428,313-1,940,770N/A8,412,232N/A
12/31/201423,460,015-803,714N/A8,540,116N/A
9/30/201422,997,338-721,566N/A7,579,695N/A
6/30/201422,521,257-82,424N/A8,485,329N/A
3/31/201421,756,0531,096,287N/A7,540,302N/A
12/31/201321,265,0601,032,817N/A7,166,911N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: E5F's forecast earnings growth (19.2% per year) is above the savings rate (1%).

Earnings vs Market: E5F's earnings (19.2% per year) are forecast to grow slower than the German market (20.6% per year).

High Growth Earnings: E5F's earnings are forecast to grow, but not significantly.

Revenue vs Market: E5F's revenue (5.8% per year) is forecast to grow faster than the German market (5.7% per year).

High Growth Revenue: E5F's revenue (5.8% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: E5F's Return on Equity is forecast to be low in 3 years time (8.7%).

Discover growth companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/27 21:54
End of Day Share Price 2024/12/27 00:00
Earnings2024/09/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

PT XL Axiata Tbk is covered by 48 analysts. 15 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Anand RamachandranBarclays
Choong Chen FoongBNP Paribas Securities (Asia)
Sukriti BansalBofA Global Research