Stock TBIG PT TOWER BERSAMA INFRASTRUCTURE TBK
Add to a list
To use this feature you must be a member
Log inSign up

Financials PT Tower Bersama Infrastructure Tbk

Equities

TBIG

ID1000116908

Integrated Telecommunications Services

End-of-day quote INDONESIA S.E.
Other stock markets
 06:00:00 2024-05-07 pm EDT 		5-day change 1st Jan Change
1,895 IDR -0.26% Intraday chart for PT Tower Bersama Infrastructure Tbk -0.26% -9.33%
May. 03 PT Tower Bersama Infrastructure Tbk Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Mar. 28 PT Tower Bersama Infrastructure Tbk Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 26,606,196 35,258,618 63,811,609 52,074,423 47,310,366 42,896,241 - -
Enterprise Value (EV) 2 49,041 58,625 92,608 52,074 47,310 70,460 70,214 69,996
P/E ratio 31.3 x 33.7 x 39.7 x 31.3 x 30.2 x 25.1 x 22.7 x 21.3 x
Yield - 1.96% 1.22% - - 2.4% 2.61% 2.55%
Capitalization / Revenue 5.66 x 6.62 x 10.3 x 7.98 x 7.12 x 6.2 x 5.95 x 5.8 x
EV / Revenue 10.4 x 11 x 15 x 7.98 x 7.12 x 10.2 x 9.73 x 9.46 x
EV / EBITDA 12.2 x 12.9 x 17.4 x 9.72 x 8.42 x 11.9 x 11.3 x 11 x
EV / FCF 29.7 x 33.8 x -34.2 x - - 39.8 x 29 x 43.6 x
FCF Yield 3.37% 2.96% -2.93% - - 2.52% 3.45% 2.29%
Price to Book 5.14 x 4.05 x 6.88 x - - 3.55 x 3.34 x 3.18 x
Nbr of stocks (in thousands) 21,631,054 21,631,054 21,631,054 22,641,054 22,636,539 22,636,539 - -
Reference price 3 1,230 1,630 2,950 2,300 2,090 1,895 1,895 1,895
Announcement Date 3/27/20 4/27/21 3/21/22 3/31/23 3/28/24 - - -
1IDR in Million2IDR in Billions3IDR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 4,699 5,328 6,180 6,524 6,641 6,921 7,215 7,396
EBITDA 1 4,011 4,549 5,337 5,359 5,616 5,943 6,195 6,359
EBIT 1 3,369 3,816 4,306 4,282 4,234 4,450 4,646 4,728
Operating Margin 71.7% 71.63% 69.68% 65.64% 63.76% 64.31% 64.39% 63.93%
Earnings before Tax (EBT) 1 1,223 1,509 1,936 1,912 1,805 2,359 2,569 2,843
Net income 1 819.5 1,010 1,549 1,638 1,560 1,709 1,891 2,079
Net margin 17.44% 18.95% 25.07% 25.1% 23.5% 24.7% 26.21% 28.11%
EPS 2 39.26 48.40 74.25 73.44 69.11 75.58 83.39 89.11
Free Cash Flow 3 1,651,932 1,734,570 -2,710,962 - - 1,772,514 2,424,893 1,605,000
FCF margin 35,156.9% 32,557.64% -43,869.65% - - 25,611.46% 33,607.6% 21,700.78%
FCF Conversion (EBITDA) 41,189.6% 38,128.31% - - - 29,823.65% 39,144.7% 25,238.64%
FCF Conversion (Net income) 201,589.35% 171,803.39% - - - 103,691.43% 128,239.38% 77,210.84%
Dividend per Share 2 - 32.00 36.00 - - 45.50 49.51 48.25
Announcement Date 3/27/20 4/27/21 3/21/22 3/31/23 3/28/24 - - -
1IDR in Billions2IDR3IDR in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q2 2024 Q3 2024 Q4
Net sales 2,577 - - - - - - - - - - - -
EBITDA 1 2,211 1,390 1,408 1,418 1,405 1,128 1,397 1,485 1,443 1,330 1,506 1,512 1,520
EBIT 1,883 - - - - - - - - - - - -
Operating Margin 73.05% - - - - - - - - - - - -
Earnings before Tax (EBT) - - - - - - - - - - - - -
Net income 510.5 468 415.3 410.9 396.7 414.7 332 356.8 476.1 395.4 - - -
Net margin 19.81% - - - - - - - - - - - -
EPS - 22.43 19.91 17.63 17.48 18.42 14.81 15.76 18.97 19.57 - - -
Dividend per Share 2 - 36.00 - - - - - - - - - - 34.42
Announcement Date 7/30/20 3/21/22 5/25/22 9/12/22 11/22/22 3/31/23 5/2/23 7/31/23 11/28/23 3/28/24 - - -
1IDR in Billions2IDR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 22,435 23,367 28,796 - - 27,563 27,318 27,100
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 5.594 x 5.136 x 5.396 x - - 4.638 x 4.41 x 4.261 x
Free Cash Flow 2 1,651,932 1,734,570 -2,710,962 - - 1,772,514 2,424,893 1,605,000
ROE (net income / shareholders' equity) 19.6% 14.7% 17.2% - - 14% 14.5% 14.4%
ROA (Net income/ Total Assets) 2.73% 3% 3.95% - - 4.08% 4.52% 6.44%
Assets 1 29,995 33,697 39,196 - - 41,891 41,823 32,278
Book Value Per Share 3 239.0 403.0 429.0 - - 534.0 567.0 597.0
Cash Flow per Share 3 177.0 182.0 214.0 - - 187.0 217.0 -
Capex 1 2,039 2,052 7,176 - - 2,143 2,272 2,539
Capex / Sales 43.4% 38.51% 116.13% - - 30.97% 31.49% 34.33%
Announcement Date 3/27/20 4/27/21 3/21/22 3/31/23 3/28/24 - - -
1IDR in Billions2IDR in Million3IDR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for PT Tower Bersama Infrastructure Tbk

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
15
Last Close Price
1,895 IDR
Average target price
2,272 IDR
Spread / Average Target
+19.89%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Telecommunications Network Infrastructure

1st Jan change Capi.
PT TOWER BERSAMA INFRASTRUCTURE TBK Stock PT Tower Bersama Infrastructure Tbk
-9.33% 2.67B
INDUS TOWERS LIMITED Stock Indus Towers Limited
+66.06% 10.66B
INWIT S.P.A. Stock Inwit S.p.A.
-9.43% 10.54B
STATE GRID INFORMATION & COMMUNICATION CO., LTD. Stock State Grid Information & Communication Co., Ltd.
+26.67% 3.19B
PT DAYAMITRA TELEKOMUNIKASI TBK. Stock PT Dayamitra Telekomunikasi Tbk.
-19.15% 2.93B
PT SARANA MENARA NUSANTARA TBK. Stock PT Sarana Menara Nusantara Tbk.
-19.70% 2.46B
DIGITAL TELECOMMUNICATIONS INFRASTRUCTURE FUND Stock Digital Telecommunications Infrastructure Fund
+3.23% 2.31B
CHORUS LIMITED Stock Chorus Limited
-8.52% 1.88B
3BB INTERNET INFRASTRUCTURE FUND Stock 3BB Internet Infrastructure Fund
-8.00% 1.25B
EASTONE CENTURY TECHNOLOGY CO.,LTD. Stock Eastone Century Technology Co.,Ltd.
+2.26% 552M
Telecommunications Network Infrastructure
  1. Stock Market
  2. Equities
  3. TBIG Stock
  4. Financials PT Tower Bersama Infrastructure Tbk
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW