Helping You Build Wealth With Honest Research
Since 1996. Try Now

MEMBER'S LOGINX

     
Invalid Username / Password
   
     
   
     
 
Invalid Captcha
   
 
 
 
(Please do not use this option on a public machine)
 
     
 
 
 
  Sign Up | Forgot Password?  

BHARTI AIRTEL vs TELEKOM INDO. (Indonesia) - Comparison Results

TELEKOM INDO. (Indonesia)
   Change

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

DO YOU LIKE THESE REPORTS? TELL US!

Financials

 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 Rs87726-   
Low Rs62918-   
Sales per share (Unadj.) Rs233.28.5-  
Earnings per share (Unadj.) Rs20.61.5-  
Cash flow per share (Unadj.) Rs81.63.1-  
Dividends per share (Unadj.) Rs4.000-  
Avg Dividend yield %0.50-  
Book value per share (Unadj.) Rs129.76.2-  
Shares outstanding (eoy) m5,967.4297,100.90-   
Bonus / Rights / Conversions 00-  
Price / Sales ratio x3.22.5 127.2%   
Avg P/E ratio x36.614.8 246.6%  
P/CF ratio (eoy) x9.27.0 131.3%  
Price / Book Value ratio x5.83.5 166.8%  
Dividend payout %19.40-   
Avg Mkt Cap Rs m4,493,9172,107,090 213.3%   
No. of employees `000NA25.0 0.0%   
Total wages/salary Rs m48,30897,330 49.6%   
Avg. sales/employee Rs Th033,172.2-  
Avg. wages/employee Rs Th03,891.5-  
Avg. net profit/employee Rs Th05,679.5-  
INCOME DATA
Net Sales Rs m1,391,448829,670 167.7%  
Other income Rs m9,36634,150 27.4%   
Total revenues Rs m1,400,814863,820 162.2%   
Gross profit Rs m713,558410,180 174.0%  
Depreciation Rs m364,318157,800 230.9%   
Interest Rs m192,99915,040 1,283.2%   
Profit before tax Rs m165,607271,490 61.0%   
Minority Interest Rs m0-60,850 -0.0%   
Prior Period Items Rs m00-   
Extraordinary Inc (Exp) Rs m00-   
Tax Rs m42,73368,590 62.3%   
Profit after tax Rs m122,874142,050 86.5%  
Gross profit margin %51.349.4 103.7%  
Effective tax rate %25.825.3 102.1%   
Net profit margin %8.817.1 51.6%  
BALANCE SHEET DATA
Current assets Rs m575,013330,750 173.9%   
Current liabilities Rs m1,219,638284,370 428.9%   
Net working cap to sales %-46.35.6 -828.7%  
Current ratio x0.51.2 40.5%  
Inventory Days Days1262 5,630.6%  
Debtors Days Days1028 37.0%  
Net fixed assets Rs m3,701,800867,610 426.7%   
Share capital Rs m28,36650,400 56.3%   
"Free" reserves Rs m745,5150-   
Net worth Rs m773,881605,420 127.8%   
Long term debt Rs m1,515,686147,310 1,028.9%   
Total assets Rs m4,276,8131,278,690 334.5%  
Interest coverage x1.919.1 9.8%   
Debt to equity ratio x2.00.2 804.9%  
Sales to assets ratio x0.30.6 50.1%   
Return on assets %7.412.3 60.1%  
Return on equity %15.923.5 67.7%  
Return on capital %15.730.0 52.2%  
Exports to sales %00-   
Imports to sales %00-   
Net fx Rs m-70,1200-   
CASH FLOW
From Operations Rs m653,246365,740 178.6%  
From Investments Rs m-390,802-227,020 172.1%  
From Financial Activity Rs m-244,695-133,270 183.6%  
Net Cashflow Rs m16,2275,450 297.7%  
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster
The reporting currency for TELEKOM INDO. (Indonesia) is Indonesia Rupiahs. All data has been converted at 0.01 Rs / IDR

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  



Today's Market

Sensex Today Trades Lower | Metal & PSB Stocks Shine | TCS, Apollo Tyre Drop 3% Sensex Today Trades Lower | Metal & PSB Stocks Shine | TCS, Apollo Tyre Drop 3%(10:30 am)

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.