PT Smartfren Telecom Tbk

    PT Smartfren Telecom Tbk

    IIDX:FREN
    - -
    IDR
    - -
    - -
    237.64P/E
    PT Smartfren Telecom Tbk
    IDX:FREN
    (Indonesia Stock Exchange)

    Recent

    price

    - -

    P/E

    ratio

    237.64

    div

    yld

    - -

    ROIC.AI

    2009
    2010
    2011
    2012
    2013
    2014
    2015
    2016
    2017
    2018
    2019
    2020
    2021
    2022
    2023
    2024
    TTM
    IDR
    479.23
    208.07
    125.86
    34.74
    38.17
    41.53
    27.06
    32.35
    30.53
    25.34
    22.58
    30.41
    33.37
    35.25
    34.75
    - -
    34.05
    Revenue per Share
    -688.12
    -774.69
    -316.5
    -32.92
    -39.83
    -19.43
    -14
    -17.56
    -19.77
    -16.4
    -7.07
    -4.92
    -1.39
    3.35
    -0.32
    - -
    -3.86
    Basic EPS, GAAP
    -138.1
    -58.02
    -205.91
    -10.37
    -6.32
    -16.19
    -5.57
    -9.01
    -12.56
    -6.4
    -5.98
    -4.38
    -4.21
    -3.95
    -3.53
    - -
    -2.54
    Free Cash Flow per Basic Share
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    Dividend per Share
    64.06
    -467.63
    71.44
    3.48
    -37.23
    -52.68
    28.97
    12.01
    -10.95
    7.08
    13
    22.79
    35.51
    46.99
    44.27
    - -
    61.49
    Book Value per Share
    589.15
    -154.45
    223.34
    72.61
    23.49
    23.47
    42.42
    26.76
    37.31
    43.59
    34.34
    34.84
    34.57
    44.17
    41.45
    - -
    59.02
    Tangible Book Value per Share
    1,053
    1,810
    7,583
    47,470
    63,626
    71,145
    111,798
    112,449
    152,915
    216,632
    309,412
    309,412
    313,332
    317,808
    335,388
    - -
    335,388
    Basic Weighted Avg Shares
    504,492
    376,511
    954,331
    1,649,166
    2,428,858
    2,954,410
    3,025,755
    3,637,386
    4,668,496
    5,490,311
    6,987,805
    9,407,883
    10,456,829
    11,202,579
    11,655,708
    11,419,725
    11,419,725
    Sales/Revenue/Turnover
    -133.9
    -230.61
    -232.79
    -96.78
    -66.15
    -32.81
    -43.02
    -53.19
    -47.14
    -47.26
    -32.47
    -7.94
    2.74
    5.91
    5.09
    -2.19
    -2.19
    Operating Margin (%)
    318,388
    357,974
    1,051,061
    1,059,906
    1,481,597
    1,194,818
    1,539,849
    2,131,910
    2,916,137
    3,621,087
    3,683,182
    3,833,421
    3,852,584
    4,401,421
    4,602,252
    4,882,126
    4,882,126
    Depreciation Expense
    -724,396
    -1,401,813
    -2,399,936
    -1,562,831
    -2,534,179
    -1,382,306
    -1,565,231
    -1,974,325
    -3,022,596
    -3,552,620
    -2,187,720
    -1,523,591
    -435,329
    1,064,229
    -108,926
    -1,294,922
    -1,294,922
    Net Income, GAAP
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    1.13
    227.97
    - -
    - -
    Effective Tax Rate (%)
    -143.59
    -372.32
    -251.48
    -94.76
    -104.34
    -46.79
    -51.73
    -54.28
    -64.74
    -64.71
    -31.31
    -16.19
    -4.16
    9.5
    -0.93
    -11.34
    -11.34
    Profit Margin (%)
    -828,148
    -1,628,655
    -2,305,104
    -2,177,863
    -3,525,255
    -4,498,923
    -1,951,445
    -2,805,598
    -3,840,947
    -4,125,784
    -4,345,339
    -5,771,636
    -7,280,734
    -3,868,373
    -2,283,776
    -1,731,686
    -1,731,686
    Working Capital
    2,645,077
    2,464,251
    4,667,950
    5,503,844
    6,361,794
    5,840,623
    8,010,043
    9,714,308
    6,846,922
    5,451,455
    7,436,132
    16,428,901
    19,699,421
    19,984,832
    21,416,077
    15,252,993
    15,252,993
    LT Debt
    792,532
    -119,483
    3,268,972
    4,984,408
    3,049,945
    3,961,942
    6,848,538
    5,869,282
    9,244,870
    12,448,006
    12,735,487
    12,365,932
    12,653,442
    15,759,512
    15,672,655
    21,448,340
    21,448,340
    Total Equity
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    1.73
    -1.91
    - -
    - -
    Return on Invested Capital (%)
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    - -
    5.74
    -4.5
    - -
    - -
    Return on Capital (%)
    -660.43
    - -
    - -
    -442.14
    - -
    - -
    - -
    -86.03
    - -
    - -
    -78.75
    -27.52
    -4.79
    8.17
    -0.73
    -7.3
    -7.3
    Return on Common Equity (%)

    Capital Structure

    IDR

    •

    in mil. unless spec.
    Jun'24
    Sep'24
    Dec'24
    ST Debt
    2,431,368
    2,582,307
    2,853,602
    LT Borrowings
    7,069,433
    5,779,064
    6,499,178
    LT Finance Leases
    9,402,228
    9,055,590
    8,753,815
    Preferred Equity and Hybrid Capital
    - -
    - -
    - -
    Shares Outstanding
    476,704
    476,704
    476,704
    Market Capitalization
    12,744,748
    9,055,479
    7,378,538

    Working Capital

    IDR

    •

    in mil. unless spec.
    Jun'24
    Sep'24
    Dec'24
    Total Current Assets
    5,212,604
    3,213,575
    4,357,734
    Cash, Cash Equivalents & STI
    3,728,136
    2,083,204
    2,191,274
    Accounts Receivable, Net
    268,337
    288,698
    244,210
    Inventories
    72,013
    65,970
    55,813
    Total Current Liabilities
    5,572,504
    5,508,398
    6,089,420
    Payables & Accruals
    - -
    - -
    - -
    ST Debt
    2,431,368
    2,582,307
    2,853,602
    Deferred Revenue
    - -
    - -
    - -

    Growth Rates

    IDR

    •

    in mil. unless spec.

    (avg. rate of change)

    10 years
    5 years
    1 year
    Total Equity
    21.33%
    12.06%
    36.85%
    Free Cash Flow
    4.41%
    -13.59%
    -28.09%
    Net Income, GAAP
    60.39%
    106.46%
    1,088.81%
    Sales/Revenue/Turnover
    15.08%
    10.99%
    -2.02%
    Total Cash Common Dividend
    - -
    - -
    - -

    Quarterly Revenue

    IDR

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2022
    2,678,835
    2,774,505
    2,833,553
    2,915,686
    11,202,579
    2023
    2,774,466
    2,787,368
    3,067,703
    3,026,172
    11,655,708
    2024
    2,778,775
    2,794,059
    2,970,252
    2,876,639
    11,419,725

    Quarterly Earnings Per Share

    IDR

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2022
    0.08
    - -
    - -
    - -
    3.35
    2023
    -1.13
    - -
    - -
    - -
    -0.32
    2024
    -0.76
    - -
    - -
    - -
    - -

    Quarterly Dividends Per Share

    IDR

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2022
    - -
    - -
    - -
    - -
    - -
    2023
    - -
    - -
    - -
    - -
    - -
    2024
    - -
    - -
    - -
    - -
    - -
    Similar Companies
    Business