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: FRANCE TELECOM (France) VERIZON (US) CHINA MOBILE (Hong Kong)
Compare BHARTI AIRTEL With: TATA TELESERVICES CITY ONLINE KORE DIGITAL RAILTEL CORP OF INDIA STEELMAN TELECOM
After opening the day on high, Indian share markets continued the momentum as the session progressed and ended the higher.