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
VODAFONE IDEA TELEKOM INDO. |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
VODAFONE IDEA Mar-23 |
TELEKOM INDO. Dec-13 |
VODAFONE IDEA/ TELEKOM INDO. |
5-Yr Chart Click to enlarge
|
||
High | Rs | 12 | 26 | - | |
Low | Rs | 6 | 18 | - | |
Sales per share (Unadj.) | Rs | 8.7 | 8.5 | - | |
Earnings per share (Unadj.) | Rs | -6.0 | 1.5 | - | |
Cash flow per share (Unadj.) | Rs | -1.3 | 3.1 | - | |
Dividends per share (Unadj.) | Rs | 0 | 0 | - | |
Avg Dividend yield | % | 0 | 0 | - | |
Book value per share (Unadj.) | Rs | -15.3 | 6.2 | - | |
Shares outstanding (eoy) | m | 48,679.69 | 97,100.90 | - | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 1.0 | 2.5 | 39.2% | |
Avg P/E ratio | x | -1.4 | 14.8 | -9.7% | |
P/CF ratio (eoy) | x | -6.7 | 7.0 | -95.6% | |
Price / Book Value ratio | x | -0.6 | 3.5 | -16.2% | |
Dividend payout | % | 0 | 0 | - | |
Avg Mkt Cap | Rs m | 419,862 | 2,107,090 | 19.9% | |
No. of employees | `000 | NA | 25.0 | 0.0% | |
Total wages/salary | Rs m | 18,663 | 97,330 | 19.2% | |
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 | 421,772 | 829,670 | 50.8% | |
Other income | Rs m | 3,846 | 34,150 | 11.3% | |
Total revenues | Rs m | 425,618 | 863,820 | 49.3% | |
Gross profit | Rs m | 167,309 | 410,180 | 40.8% | |
Depreciation | Rs m | 230,497 | 157,800 | 146.1% | |
Interest | Rs m | 233,634 | 15,040 | 1,553.4% | |
Profit before tax | Rs m | -292,976 | 271,490 | -107.9% | |
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 | 35 | 68,590 | 0.1% | |
Profit after tax | Rs m | -293,011 | 142,050 | -206.3% | |
Gross profit margin | % | 39.7 | 49.4 | 80.2% | |
Effective tax rate | % | 0 | 25.3 | -0.0% | |
Net profit margin | % | -69.5 | 17.1 | -405.8% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 138,653 | 330,750 | 41.9% | |
Current liabilities | Rs m | 600,344 | 284,370 | 211.1% | |
Net working cap to sales | % | -109.5 | 5.6 | -1,958.2% | |
Current ratio | x | 0.2 | 1.2 | 19.9% | |
Inventory Days | Days | 166 | 2 | 7,418.1% | |
Debtors Days | Days | 19 | 28 | 66.3% | |
Net fixed assets | Rs m | 1,933,263 | 867,610 | 222.8% | |
Share capital | Rs m | 486,797 | 50,400 | 965.9% | |
Net worth | Rs m | -743,629 | 605,420 | -122.8% | |
Long term debt | Rs m | 1,892,901 | 147,310 | 1,285.0% | |
Total assets | Rs m | 2,072,409 | 1,278,690 | 162.1% | |
Interest coverage | x | -0.3 | 19.1 | -1.3% | |
Debt to equity ratio | x | -2.5 | 0.2 | -1,046.2% | |
Sales to assets ratio | x | 0.2 | 0.6 | 31.4% | |
Return on assets | % | -2.9 | 12.3 | -23.3% | |
Return on equity | % | 39.4 | 23.5 | 167.9% | |
Return on capital | % | -5.2 | 30.0 | -17.2% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 188,687 | 365,740 | 51.6% | |
From Investments | Rs m | -54,136 | -227,020 | 23.8% | |
From Financial Activity | Rs m | -146,795 | -133,270 | 110.1% | |
Net Cashflow | Rs m | -12,244 | 5,450 | -224.7% |
Compare VODAFONE IDEA With: VERIZON (US) FRANCE TELECOM (France) CHINA MOBILE (Hong Kong)
Compare VODAFONE IDEA With: GTL BHARTI AIRTEL STEELMAN TELECOM CITY ONLINE KORE DIGITAL
After opening the day on high, Indian share markets reversed the trend as the session progressed and ended the lower.