PT XLSMART Telecom Sejahtera Tbk

PT XLSMART Telecom Sejahtera Tbk

EXCL.JK
PT XLSMART Telecom Sejahtera TbkID flagIndonesia Stock Exchange
2,520.00
IDR
+10.00
- -
45.86TMarket Cap
PT XLSMART Telecom Sejahtera Tbk
EXCL.JK
(Indonesia Stock Exchange)

Recent

price

2,520.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
1,977.62
2,115.22
2,426.65
2,458.41
2,732.11
2,642.35
2,138.63
2,140.32
2,146.23
2,351.49
2,438.64
2,508.64
2,717.28
2,472.67
2,630.95
2,646.6
2,509.04
Revenue per Share
335.2
327.83
319.93
119.4
-93.6
-2.93
37.63
35.11
-308.47
66.67
34.84
120.75
102.79
96.16
139.15
-276.01
-303.74
Basic EPS, GAAP
-562.05
-755.44
-1,177.57
-854.77
-826.23
-526.55
-559.62
-626.6
-586.99
-851.06
-728.17
-683.8
-823.43
-797.48
-726.51
-580.1
-541.83
Free Cash Flow per Basic Share
- -
105.59
128.15
133.2
62.85
- -
- -
- -
- -
- -
19.97
31.71
50.73
42
49.45
250.28
158.99
Dividend per Share
737.18
958.91
1,147.4
1,135.24
984.06
977.01
908.88
886.33
579.42
647.33
659.96
750.68
826.31
732.79
824.54
176.61
117.64
Book Value per Share
1,297.78
1,534.12
1,735.07
1,679.26
140.59
125.21
843.72
845.33
551.54
627.47
631.91
721.52
1,198.13
1,002.19
950.24
191.64
134.86
Tangible Book Value per Share
8,625
8,633
8,641
8,650
8,587
8,658
9,979
10,688
10,688
10,688
10,665
10,665
10,725
13,072
13,072
16,038
18,200
Basic Weighted Avg Shares
17,057,760
18,260,144
20,969,806
21,265,060
23,460,015
22,876,182
21,341,425
22,875,662
22,938,812
25,132,628
26,009,095
26,754,050
29,141,994
32,322,651
34,391,597
42,445,960
45,664,124
Sales/Revenue/Turnover
29.03
25.12
22.18
12.83
6.89
4.73
-0.46
5.99
-13.55
10.36
2.33
12.45
12.55
13.55
16.25
-0.55
-3.69
Operating Margin (%)
4,122,498
4,682,893
5,066,318
5,758,513
6,841,343
7,135,302
8,046,040
6,951,035
11,621,320
7,363,195
12,454,688
9,956,227
10,577,928
11,506,451
12,291,263
18,014,059
20,548,959
Depreciation Expense
2,891,261
2,830,101
2,764,647
1,032,817
-803,714
-25,338
375,516
375,244
-3,296,890
712,579
371,598
1,287,807
1,102,366
1,256,965
1,819,019
-4,426,618
-5,528,113
Net Income, GAAP
25.25
26.77
26.3
24.88
- -
- -
- -
- -
- -
37.72
- -
24.58
17.23
24.85
23.88
- -
- -
Effective Tax Rate (%)
16.95
15.5
13.18
4.86
-3.43
-0.11
1.76
1.64
-14.37
2.84
1.43
4.81
3.78
3.89
5.29
-10.43
-12.11
Profit Margin (%)
-2,335,016
-5,340,975
-5,081,011
-2,086,932
-2,088,530
-5,596,628
-7,670,175
-8,045,774
-8,674,642
-14,147,036
-11,285,903
-13,220,730
-15,962,520
-12,999,873
-12,580,826
-16,819,457
-18,156,337
Working Capital
9,201,951
6,906,014
9,213,417
14,696,950
27,627,935
25,054,370
14,393,989
15,190,866
20,492,883
19,470,185
27,385,652
29,372,226
33,041,015
39,041,344
36,997,843
51,611,402
50,280,932
LT Debt
11,715,074
13,692,512
15,370,036
15,300,147
14,047,974
14,091,635
21,209,145
21,630,850
18,343,098
19,121,966
19,137,366
20,088,745
25,753,616
26,470,018
26,222,372
30,008,708
29,317,869
Total Equity
16.58
14.36
12.83
6.6
- -
- -
- -
- -
- -
3.72
- -
4.65
4.84
4.64
5.88
- -
- -
Return on Invested Capital (%)
21.04
18.61
15.42
6.75
- -
- -
- -
- -
- -
6.43
- -
7.26
6.95
6.3
7.32
- -
- -
Return on Capital (%)
58.85
38.67
30.39
10.47
-8.8
-0.3
4.28
4.05
-42.09
10.87
5.32
17.12
13.07
13.63
17.87
-65.05
-90.74
Return on Common Equity (%)

Capital Structure

FRC

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
11,847,687
11,215,615
11,005,117
LT Borrowings
17,912,232
21,414,582
20,021,386
LT Finance Leases
31,240,153
30,196,820
30,259,546
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
17,105
18,200
18,200
Market Capitalization
34,771,368
49,019,786
53,689,594

Working Capital

FRC

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
11,660,102
15,020,150
12,298,526
Cash, Cash Equivalents & STI
3,226,791
2,666,146
2,701,618
Accounts Receivable, Net
4,454,677
5,017,180
3,537,664
Inventories
192,893
189,544
95,608
Total Current Liabilities
26,794,655
31,839,607
30,454,863
Payables & Accruals
- -
- -
- -
ST Debt
11,847,687
11,215,615
11,005,117
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
9.11%
9.89%
14.44%
Free Cash Flow
8.86%
4.42%
-2.04%
Net Income, GAAP
-278.26%
-10.49%
-343.35%
Sales/Revenue/Turnover
6.63%
10.5%
23.42%
Total Cash Common Dividend
- -
131.86%
521.02%

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
8,438,285
8,613,312
8,309,814
9,030,186
34,391,597
2025
8,601,177
10,493,717
11,452,569
11,898,497
42,445,960
2026
11,819,341
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
41.39
- -
- -
- -
139.15
2025
29.42
- -
- -
- -
-276.01
2026
-39.39
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
49.45
2025
- -
- -
- -
- -
250.28
2026
- -
- -
- -
- -
- -
Business
PT XLSMART Telecom Sejahtera Tbk is an Indonesian telecommunications company that provides a comprehensive range of telecommunication and multimedia services. The company operates in two main segments: GSM mobile services and telecommunications network and information technology services. Its product offerings include cellular mobile network services; closed fixed network services; internet services, including broadband for home and mobile; internet telephony; data communication systems; packet switched local fixed network; voice over Internet protocol (VoIP) services; digital content; mobile communication and telecommunication services; SIM card sales; leased lines; and telecommunications infrastructure such as towers. Its key consumer-facing brands include XL, AXIS, XL Prioritas, and XL SATU, with the latter providing fixed broadband internet through fiber optic connections delivering speeds up to 1 Gbps. The company also offers business solutions including mobile communication, fixed connectivity, cloud and data center services, and Internet of Things (IoT) solutions. Founded in 1989 and headquartered in Jakarta Selatan, Indonesia, XLSMART has expanded its network capabilities to include 2G, 4G LTE, and 5G NR technologies alongside optical fiber infrastructure. A major recent change for the company is its formation through the merger of XL Axiata and Smartfren Telecom, completed in 2025. This merger was approved by shareholders and resulted in the dissolution of Smartfren and its subsidiaries into XL Axiata, rebranding the combined entity as PT XLSMART Telecom Sejahtera Tbk. The merger aims to create a stronger digital Indonesia by integrating networks, platforms, and improving signal quality while targeting significant cost efficiencies estimated at around US$1.5 trillion. The combined company operates under joint control of parent companies Axiata Group and Sinar Mas, each holding a 34.8% stake. Recent expansions include ongoing 4G network expansions, replacement of 4G cards, fiberization projects, 5G rollouts, and fulfilling Universal Service Obligation (USO) commitments across Indonesia. These efforts are designed to enhance the company’s service quality and coverage, supporting both consumer and enterprise markets within Indonesia. The company serves a wide range of customer segments including individual consumers, enterprises, and government institutions within Indonesia. Its telecommunications services cover mobile and fixed voice communications, high-speed internet access, data services, and digital content delivery. XLSMART operates extensively across Indonesia, prioritizing network improvements and digital innovation to maintain competitive positioning in Indonesia’s dynamic telecommunications market. The company’s strategic moves and new branding reflect its ambition to become Indonesia's most loved telecommunication company and workplace by 2027, embracing a digital transformation to lead Indonesia’s digital economy forward. Thus, PT XLSMART Telecom Sejahtera Tbk stands as a prominent, diversified Indonesian telecom operator with a broad portfolio of telecommunication products and services optimized for consumer and enterprise clients, reinforced by major recent merger-driven strategic realignments and network advancements.