New Risk • May 18
New major risk - Market cap size The company's market capitalization is less than US$10m. Market cap: Rp174.1b (US$9.92m) This is considered a major risk. Companies with a small market capitalization are most likely businesses that have not yet released a product to market or are simply a very small company without a wide reach. Either way, risk is elevated with these companies because there is a chance the product may not come to fruition or the company's addressable market or demand may not be as large as expected. In addition, if the company's size is the main factor, it is less likely to have many investors and analysts following it and scrutinizing its performance and outlook. Currently, the following risks have been identified for the company: Major Risks Share price has been highly volatile over the past 3 months (17% average weekly change). Earnings have declined by 33% per year over the past 5 years. Market cap is less than US$10m (Rp174.1b market cap, or US$9.92m). Announcement • Apr 29
PT Yelooo Integra Datanet Tbk, Annual General Meeting, Jun 04, 2026 PT Yelooo Integra Datanet Tbk, Annual General Meeting, Jun 04, 2026. New Risk • Apr 17
New minor risk - Revenue size The company makes less than US$5m in revenue. Total revenue: Rp64b (US$3.7m) This is considered a minor risk. Companies with a small amount of revenue are most likely businesses that have not yet released a product to market or are simply a very small company without a wide reach. Either way, risk is elevated with these companies because there is a chance the product may not come to fruition or the company's addressable market or demand may not be as large as expected. In addition, if the company's size is the main factor, it is less likely to have many investors and analysts following it and scrutinizing its performance and outlook. Currently, the following risks have been identified for the company: Major Risks Share price has been highly volatile over the past 3 months (21% average weekly change). Earnings have declined by 66% per year over the past 5 years. Minor Risks Revenue is less than US$5m (Rp64b revenue, or US$3.7m). Market cap is less than US$100m (Rp223.8b market cap, or US$13.0m). Buy Or Sell Opportunity • Apr 09
Now 25% undervalued after recent price drop Over the last 90 days, the stock has fallen 21% to Rp106. The fair value is estimated to be Rp141, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has declined by 71% over the last 3 years. Meanwhile, the company became loss making. Buy Or Sell Opportunity • Mar 02
Now 25% undervalued after recent price drop Over the last 90 days, the stock has fallen 17% to Rp106. The fair value is estimated to be Rp142, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has declined by 71% over the last 3 years. Meanwhile, the company became loss making. New Risk • Jan 29
New major risk - Market cap size The company's market capitalization is less than US$10m. Market cap: Rp158.8b (US$9.53m) This is considered a major risk. Companies with a small market capitalization are most likely businesses that have not yet released a product to market or are simply a very small company without a wide reach. Either way, risk is elevated with these companies because there is a chance the product may not come to fruition or the company's addressable market or demand may not be as large as expected. In addition, if the company's size is the main factor, it is less likely to have many investors and analysts following it and scrutinizing its performance and outlook. Currently, the following risks have been identified for the company: Major Risks Share price has been highly volatile over the past 3 months (17% average weekly change). Earnings have declined by 33% per year over the past 5 years. Market cap is less than US$10m (Rp158.8b market cap, or US$9.53m). New Risk • Jan 28
New major risk - Share price stability The company's share price has been highly volatile over the past 3 months. It is more volatile than 90% of Indonesian stocks, typically moving 16% a week. This is considered a major risk. Share price volatility increases the risk of potential losses in the short-term as the stock tends to have larger drops in price more frequently than other stocks. It may also indicate the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. Currently, the following risks have been identified for the company: Major Risks Share price has been highly volatile over the past 3 months (16% average weekly change). Earnings have declined by 33% per year over the past 5 years. Minor Risk Market cap is less than US$100m (Rp198.9b market cap, or US$11.9m). Buy Or Sell Opportunity • Jan 22
Now 23% undervalued Over the last 90 days, the stock has risen 52% to Rp99.00. The fair value is estimated to be Rp129, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has declined by 71% over the last 3 years. Meanwhile, the company became loss making. Buy Or Sell Opportunity • Nov 27
Now 26% undervalued Over the last 90 days, the stock has risen 61% to Rp100.00. The fair value is estimated to be Rp135, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has declined by 71% over the last 3 years. Meanwhile, the company became loss making. Reported Earnings • Nov 04
Third quarter 2025 earnings released: EPS: Rp0.14 (vs Rp0.038 in 3Q 2024) Third quarter 2025 results: EPS: Rp0.14 (up from Rp0.038 in 3Q 2024). Revenue: Rp13.5b (down 69% from 3Q 2024). Net income: Rp240.4m (up 228% from 3Q 2024). Profit margin: 1.8% (up from 0.2% in 3Q 2024). Over the last 3 years on average, the company's share price growth rate has exceeded its earnings growth rate by 115 percentage points per year, which is a significant difference in performance. Announcement • May 09
PT Yelooo Integra Datanet Tbk, Annual General Meeting, Jun 16, 2025 PT Yelooo Integra Datanet Tbk, Annual General Meeting, Jun 16, 2025. Buy Or Sell Opportunity • Oct 18
Now 25% overvalued after recent price rise Over the last 90 days, the stock has risen 23% to Rp16.00. The fair value is estimated to be Rp12.85, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has grown by 12% over the last 3 years. Meanwhile, the company became loss making. Buy Or Sell Opportunity • Oct 02
Now 24% overvalued after recent price rise Over the last 90 days, the stock has risen 45% to Rp16.00. The fair value is estimated to be Rp12.87, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has grown by 12% over the last 3 years. Meanwhile, the company became loss making. Buy Or Sell Opportunity • Aug 28
Now 24% overvalued after recent price rise Over the last 90 days, the stock has risen 45% to Rp16.00. The fair value is estimated to be Rp12.87, however this is not to be taken as a sell recommendation but rather should be used as a guide only. Revenue has grown by 12% over the last 3 years. Meanwhile, the company became loss making. New Risk • Jun 10
New major risk - Share price stability The company's share price has been highly volatile over the past 3 months. It is more volatile than 90% of Indonesian stocks, typically moving 13% a week. This is considered a major risk. Share price volatility increases the risk of potential losses in the short-term as the stock tends to have larger drops in price more frequently than other stocks. It may also indicate the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. Currently, the following risks have been identified for the company: Major Risks Debt is not well covered by operating cash flow (1.1% operating cash flow to total debt). Share price has been highly volatile over the past 3 months (13% average weekly change). Market cap is less than US$10m (Rp19.1b market cap, or US$1.17m). Minor Risks Large one-off items impacting financial results. Profit margins are more than 30% lower than last year (0.04% net profit margin). Valuation Update With 7 Day Price Move • Jun 04
Investor sentiment deteriorates as stock falls 17% After last week's 17% share price decline to Rp10.00, the stock trades at a trailing P/E ratio of 37x. Average trailing P/E is 13x in the Specialty Retail industry in Indonesia. Total loss to shareholders of 82% over the past three years. Announcement • Jun 02
PT Yelooo Integra Datanet Tbk, Annual General Meeting, Jun 21, 2024 PT Yelooo Integra Datanet Tbk, Annual General Meeting, Jun 21, 2024. Location: axa tower lantai 28 jalan prof dr. satrio, kav 18 karet kuningan setiabudi, jakarta selatan 12940 kota adm., jakarta selatan dki., jakarta Indonesia New Risk • May 19
New major risk - Financial position The company's debt is not well covered by operating cash flow. Operating cash flow to total debt ratio: 1.1% This is considered a major risk. If the company's operating cash flows are too small relative to the size of their debt, it increases their balance sheet risk. The company has less cash from operations to cover its expenses from servicing large debt and it increases the risk of liquidity issues. It also extends the time it would take for the company to pay back the debt in full, meaning it may not be able to easily pay it all off in a distress scenario. Currently, the following risks have been identified for the company: Major Risks Debt is not well covered by operating cash flow (1.1% operating cash flow to total debt). Market cap is less than US$10m (Rp21.0b market cap, or US$1.33m). Minor Risks Latest financial reports are more than 6 months old (reported September 2023 fiscal period end). Share price has been volatile over the past 3 months (10% average weekly change). Large one-off items impacting financial results. Profit margins are more than 30% lower than last year (0.04% net profit margin). Reported Earnings • May 05
Full year 2023 earnings released: Rp0.30 loss per share (vs Rp0.14 profit in FY 2022) Full year 2023 results: Rp0.30 loss per share (down from Rp0.14 profit in FY 2022). Revenue: Rp771.1b (down 51% from FY 2022). Net loss: Rp566.7m (down 319% from profit in FY 2022). Over the last 3 years on average, earnings per share has fallen by 57% per year but the company’s share price has only fallen by 50% per year, which means it has not declined as severely as earnings. Buy Or Sell Opportunity • Apr 24
Now 23% undervalued after recent price drop Over the last 90 days, the stock has fallen 72% to Rp14.00. The fair value is estimated to be Rp18.15, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 74% over the last 3 years. Meanwhile, the company has become profitable. Valuation Update With 7 Day Price Move • Apr 17
Investor sentiment deteriorates as stock falls 18% After last week's 18% share price decline to Rp18.00, the stock trades at a trailing P/E ratio of 66.6x. Average trailing P/E is 13x in the Specialty Retail industry in Indonesia. Total loss to shareholders of 59% over the past three years. New Risk • Dec 16
New major risk - Financial position The company's debt is not well covered by operating cash flow. Operating cash flow to total debt ratio: 1.1% This is considered a major risk. If the company's operating cash flows are too small relative to the size of their debt, it increases their balance sheet risk. The company has less cash from operations to cover its expenses from servicing large debt and it increases the risk of liquidity issues. It also extends the time it would take for the company to pay back the debt in full, meaning it may not be able to easily pay it all off in a distress scenario. Currently, the following risks have been identified for the company: Major Risks Debt is not well covered by operating cash flow (1.1% operating cash flow to total debt). Market cap is less than US$10m (Rp95.6b market cap, or US$6.14m). Minor Risks Large one-off items impacting financial results. Profit margins are more than 30% lower than last year (0.04% net profit margin). Reported Earnings • Aug 06
Second quarter 2023 earnings released: EPS: Rp0.42 (vs Rp1.71 in 2Q 2022) Second quarter 2023 results: EPS: Rp0.42 (down from Rp1.71 in 2Q 2022). Revenue: Rp210.4b (down 57% from 2Q 2022). Net income: Rp811.4m (down 75% from 2Q 2022). Profit margin: 0.4% (down from 0.7% in 2Q 2022). Over the last 3 years on average, earnings per share has increased by 38% per year but the company’s share price has only increased by 1% per year, which means it is significantly lagging earnings growth. Valuation Update With 7 Day Price Move • Feb 04
Investor sentiment improves as stock rises 20% After last week's 20% share price gain to Rp71.00, the stock trades at a trailing P/E ratio of 9.3x. Average trailing P/E is 12x in the Specialty Retail industry in Indonesia. Total returns to shareholders of 185% over the past three years. Valuation Update With 7 Day Price Move • Dec 26
Investor sentiment deteriorated over the past week After last week's 20% share price decline to Rp63.00, the stock trades at a trailing P/E ratio of 8.2x. Average trailing P/E is 12x in the Specialty Retail industry in Indonesia. Total returns to shareholders of 100% over the past three years. Valuation Update With 7 Day Price Move • Dec 10
Investor sentiment deteriorated over the past week After last week's 17% share price decline to Rp74.00, the stock trades at a trailing P/E ratio of 9.7x. Average trailing P/E is 11x in the Specialty Retail industry in Indonesia. Total returns to shareholders of 135% over the past three years. Reported Earnings • Dec 03
Third quarter 2022 earnings released: EPS: Rp0.33 (vs Rp4.88 in 3Q 2021) Third quarter 2022 results: EPS: Rp0.33 (down from Rp4.88 in 3Q 2021). Revenue: Rp455.8b (up 170% from 3Q 2021). Net income: Rp638.7m (down 66% from 3Q 2021). Profit margin: 0.1% (down from 1.1% in 3Q 2021). The decrease in margin was driven by higher expenses. Over the last 3 years on average, earnings per share has increased by 59% per year but the company’s share price has only increased by 4% per year, which means it is significantly lagging earnings growth. Board Change • Nov 16
No independent directors There are 5 new directors who have joined the board in the last 3 years. Of these new board members, 1 was an independent director. The company's board is composed of: 5 new directors. No experienced directors. No highly experienced directors. No independent directors (3 non-independent directors). Director Andi Bharata is the most experienced director on the board, commencing their role in 2020. Independent Commissioner Richy Fani 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. Lack of board continuity. Lack of experienced directors. Valuation Update With 7 Day Price Move • Sep 23
Investor sentiment improved over the past week After last week's 16% share price gain to Rp104, the stock trades at a trailing P/E ratio of 12.5x. Average trailing P/E is 15x in the Specialty Retail industry in Indonesia. Total returns to shareholders of 92% over the past three years. Valuation Update With 7 Day Price Move • Jun 10
Investor sentiment improved over the past week After last week's 18% share price gain to Rp106, the stock trades at a trailing P/E ratio of 13.5x. Average trailing P/E is 30x in the Specialty Retail industry in Indonesia. Total returns to shareholders of 35% over the past three years. Reported Earnings • Jun 05
First quarter 2022 earnings released: EPS: Rp0.96 (vs Rp3.45 in 1Q 2021) First quarter 2022 results: EPS: Rp0.96. Revenue: Rp113.8b (up 58% from 1Q 2021). Net income: Rp1.84b (up 41% from 1Q 2021). Profit margin: 1.6% (down from 1.8% in 1Q 2021). The decrease in margin was driven by higher expenses. Board Change • Apr 27
Less than half of directors are independent There are 5 new directors who have joined the board in the last 3 years. Of these new board members, 1 was an independent director. The company's board is composed of: 5 new directors. 1 experienced director. No highly experienced directors. 1 independent director (3 non-independent directors). Director Andi Bharata is the most experienced director on the board, commencing their role in 2020. Independent Commissioner Richy Fani 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: Minority of independent directors. Lack of board continuity. Lack of experienced directors. Reported Earnings • Apr 13
Full year 2021 earnings released: EPS: Rp27.49 (vs Rp106 loss in FY 2020) Full year 2021 results: EPS: Rp27.49 (up from Rp106 loss in FY 2020). Revenue: Rp500.1b (up Rp497.8b from FY 2020). Net income: Rp14.5b (up Rp54.7b from FY 2020). Profit margin: 2.9% (up from net loss in FY 2020). The move to profitability was driven by higher revenue. Over the last 3 years on average, the company's share price growth rate has exceeded its earnings growth rate by 54 percentage points per year, which is a significant difference in performance. Reported Earnings • Sep 05
Second quarter 2021 earnings released: Rp19.75 loss per share (vs Rp15.41 loss in 2Q 2020) The company reported a poor second quarter result with increased losses, weaker revenues and weaker control over costs. Second quarter 2021 results: Revenue: Rp8.32b (down 188,654% from 2Q 2020). Net loss: Rp7.51b (loss widened 28% from 2Q 2020). Announcement • Aug 28
PT Yelooo Integra Datanet Tbk (IDX:YELO) agreed to acquire 97.85% stake in PT Abdi Harapan Unggul from PT Artalindo Semesta Nusantara and Roby Tan. PT Yelooo Integra Datanet Tbk (IDX:YELO) agreed to acquire 97.85% stake in PT Abdi Harapan Unggul from PT Artalindo Semesta Nusantara and Roby Tan on August 27, 2021. Pursuant to the terms of the transaction, PT Yelooo Integra Datanet Tbk will acquire 69.85% stake from PT Artalindo Semesta Nusantara and 28% stake from Roby Tan. The transaction will be financed with the funds raised from the rights issue of a maximum of 1.832 billion new shares of PT Yelooo Integra Datanet Tbk. Reported Earnings • Jul 06
First quarter 2021 earnings released: Rp16.11 loss per share (vs Rp12.98 loss in 1Q 2020) First quarter 2021 results: Net loss: Rp6.12b (loss widened 24% from 1Q 2020). Is New 90 Day High Low • Feb 23
New 90-day high: Rp67.00 The company is up 34% from its price of Rp50.00 on 25 November 2020. The Indonesian market is up 8.0% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Specialty Retail industry, which is flat over the same period. Reported Earnings • Feb 21
Full year 2020 earnings released: Rp106 loss per share (vs Rp3.43 profit in FY 2019) Full year 2020 results: Net loss: Rp40.2b (down Rp41.5b from profit in FY 2019). Reported Earnings • Nov 26
Third quarter 2020 earnings released: Rp17.02 loss per share The company reported a poor third quarter result with increased losses and weaker revenues and control over expenses. Third quarter 2020 results: Revenue: Rp31.1m (down 100% from 3Q 2019). Net loss: Rp6.47b (loss widened Rp5.71b from 3Q 2019). Is New 90 Day High Low • Oct 08
New 90-day high: Rp59.00 The company is up 18% from its price of Rp50.00 on 10 July 2020. The Indonesian market is down 1.0% over the last 90 days, indicating the company outperformed over that time. It also outperformed the Specialty Retail industry, which is down 4.0% over the same period. 
