Telekom Indonesia is the largest telecommunication service and network provider in Indonesia. A state-owned company, it provides a wide range of services which include fixed line and fixed wireless telephone connections, mobile cellular communication... More
BHARTI AIRTEL TELEKOM INDO. |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
BHARTI AIRTEL Mar-23 |
TELEKOM INDO. Dec-13 |
BHARTI AIRTEL/ TELEKOM INDO. |
5-Yr Chart Click to enlarge
|
||
High | Rs | 877 | 26 | - | |
Low | Rs | 629 | 18 | - | |
Sales per share (Unadj.) | Rs | 233.2 | 8.5 | - | |
Earnings per share (Unadj.) | Rs | 20.6 | 1.5 | - | |
Cash flow per share (Unadj.) | Rs | 81.6 | 3.1 | - | |
Dividends per share (Unadj.) | Rs | 4.00 | 0 | - | |
Avg Dividend yield | % | 0.5 | 0 | - | |
Book value per share (Unadj.) | Rs | 129.7 | 6.2 | - | |
Shares outstanding (eoy) | m | 5,967.42 | 97,100.90 | - | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 3.2 | 2.5 | 127.2% | |
Avg P/E ratio | x | 36.6 | 14.8 | 246.6% | |
P/CF ratio (eoy) | x | 9.2 | 7.0 | 131.3% | |
Price / Book Value ratio | x | 5.8 | 3.5 | 166.8% | |
Dividend payout | % | 19.4 | 0 | - | |
Avg Mkt Cap | Rs m | 4,493,917 | 2,107,090 | 213.3% | |
No. of employees | `000 | NA | 25.0 | 0.0% | |
Total wages/salary | Rs m | 48,308 | 97,330 | 49.6% | |
Avg. sales/employee | Rs Th | 0 | 33,172.2 | - | |
Avg. wages/employee | Rs Th | 0 | 3,891.5 | - | |
Avg. net profit/employee | Rs Th | 0 | 5,679.5 | - |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 1,391,448 | 829,670 | 167.7% | |
Other income | Rs m | 9,366 | 34,150 | 27.4% | |
Total revenues | Rs m | 1,400,814 | 863,820 | 162.2% | |
Gross profit | Rs m | 713,558 | 410,180 | 174.0% | |
Depreciation | Rs m | 364,318 | 157,800 | 230.9% | |
Interest | Rs m | 192,999 | 15,040 | 1,283.2% | |
Profit before tax | Rs m | 165,607 | 271,490 | 61.0% | |
Minority Interest | Rs m | 0 | -60,850 | -0.0% | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 42,733 | 68,590 | 62.3% | |
Profit after tax | Rs m | 122,874 | 142,050 | 86.5% | |
Gross profit margin | % | 51.3 | 49.4 | 103.7% | |
Effective tax rate | % | 25.8 | 25.3 | 102.1% | |
Net profit margin | % | 8.8 | 17.1 | 51.6% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 575,013 | 330,750 | 173.9% | |
Current liabilities | Rs m | 1,219,638 | 284,370 | 428.9% | |
Net working cap to sales | % | -46.3 | 5.6 | -828.7% | |
Current ratio | x | 0.5 | 1.2 | 40.5% | |
Inventory Days | Days | 126 | 2 | 5,630.6% | |
Debtors Days | Days | 10 | 28 | 37.0% | |
Net fixed assets | Rs m | 3,701,800 | 867,610 | 426.7% | |
Share capital | Rs m | 28,366 | 50,400 | 56.3% | |
Net worth | Rs m | 773,881 | 605,420 | 127.8% | |
Long term debt | Rs m | 1,515,686 | 147,310 | 1,028.9% | |
Total assets | Rs m | 4,276,813 | 1,278,690 | 334.5% | |
Interest coverage | x | 1.9 | 19.1 | 9.8% | |
Debt to equity ratio | x | 2.0 | 0.2 | 804.9% | |
Sales to assets ratio | x | 0.3 | 0.6 | 50.1% | |
Return on assets | % | 7.4 | 12.3 | 60.1% | |
Return on equity | % | 15.9 | 23.5 | 67.7% | |
Return on capital | % | 15.7 | 30.0 | 52.2% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 653,246 | 365,740 | 178.6% | |
From Investments | Rs m | -390,802 | -227,020 | 172.1% | |
From Financial Activity | Rs m | -244,695 | -133,270 | 183.6% | |
Net Cashflow | Rs m | 16,227 | 5,450 | 297.7% |
Compare BHARTI AIRTEL With: VERIZON (US) FRANCE TELECOM (France) CHINA MOBILE (Hong Kong)
Compare BHARTI AIRTEL With: TATA TELESERVICES GTL TATA COMM HATHWAY CABLE MTNL
Asian shares slipped before a Bank of Japan policy decision where authorities are likely to bring an end to the world's last negative rates regime.