Professional Documents
Culture Documents
IndiHome continued its strong growth momentum with revenue jumped 19.7% (YoY) to
IDR5.1 tn on the back of a sizeable increase (+31.4% YoY) in the number of subscribers.
IndiHome posted net additional 252,000 new subscribers during 1Q20 and is relatively on
the track with management’s FY20 target of 700,000 customers.
Revenues from Legacy Services fell 21.4% YoY due to impact of OTT services cannibalization. Source: PSI Research, Bloomberg
Enterprise segment recorded IDR 4.3 trillion (-32.65% YoY) in revenue as COVID-19 prompted
KEY FINANCIALS
a wave of project delay, cancelation, request for amendment, and delay on delivery.
IDR Bn FY18 FY19 FY20F FY21F FY22F
A New Set of Accounting Rules Revenue 130,784 135,567 143,952 152,565 161,040
Starting 1Q20, TLKM adopted new Indonesian accounting standards (PSAK 71, 72 and 73) EBITDA 60,251 65,572 70,559 75,215 79,767
which are mirroring to IFRS 9, 15 and 16. The adoption has impact to lower O&M expenses,
Net Profit 18,032 18,663 20,737 22,057 23,437
lower Marketing expenses, higher Total Assets and higher Total Liabilities. Furthermore,
EPS (IDR) 182 188 209 223 237
both EBITDA and Net Income were also impacted as these new standards resulted in higher P/E (x) 20.6 21.1 15.4 14.5 13.7
depreciation and higher interest charges. Without PSAK adoption, EBITDA stood at IDR 17.7 P/BV (x) 3.2 3.4 2.6 2.4 2.3
tn (+1.2% YoY) and Net Income was IDR 6 tn (-4.0% YoY). DER (x) 0.8 0.9 0.9 0.9 0.8
ROE (%) 23 23.5 24.5 24.6 24.7
The Unblocking of Netflix ROA (%) 13.1 12.5 13 13.2 13.4
TLKM opened access for Netflix in its networks after 4-year negotiation on the ground that Div Yield (%) 4.5 3.4 4.1 4.5 4.8
Netflix now is in full compliance with government regulation. IndiHome would likely stand
to benefit considering that being glued to requires gigantic amount of internet quota. For all Source: Phillip Sekuritas Indonesia Research
Valuation
Stefanus Adrian Chandra (+62 57900800)
We reiterate our BUY rating for TLKM with a 12-month forward target price of IDR 4,300
stefchandra@phillip.co.id
(+39.6% upside) given stellar growth prospect in both data services and non-Telkomsel
business (i.e. IndiHome) would remain intact in foreseeable future. Our DCF-based target
price translates to 2020F EV/EBITDA of 6.8x vs its historical average 5 year of 6.2x. Key risks
to our view: stiffer competition which results in outside Java market share losses over the
next 2-3 quarters, unforeseen regulation changes as well as industry consolidation.
Source: Company
Figure 1 – Big 3 Operators Subscribers (000) Figure 3 – TLKM Quarterly Data Payload (TB) and Yield (IDR/MB)
Source: Companies, Phillip Sekuritas Indonesia Research Source: Company, Phillip Sekuritas Indonesia Research
Financials
FYE 2018A 2019A 2020F 2021F 2022F
Income Statement (IDR Bn)
Revenue 130,784 135,567 143,952 152,565 161,040
COGS (Ex D&A) 61,252 60,315 63,204 66,552 69,876
SG & A and Others (Ex D&A) 9,281 10,420 10,188 10,798 11,398
D&A 21,406 23,178 25,017 26,738 28,470
Operating profit / EBIT 38,845 42,394 45,543 48,476 51,297
EBITDA 60,251 65,572 70,559 75,215 79,767
Interest expense 3,507 4,240 4,881 5,227 5,342
Non-Operating Income 1,067 (246) 0 0 0
EBT 36,405 37,908 40,661 43,249 45,955
Tax expenses (Benefit) 9,426 10,316 10,165 10,812 11,489
Minority Interest 8,947 8,929 9,759 10,380 11,029
Net Income 18,032 18,663 20,737 22,057 23,437
Valuation Ratios
P/E (X) 20.6 21.1 15.4 14.5 13.7
P/B (X) 3.2 3.4 2.6 2.4 2.3
EV/EBITDA (X) 6.9 6.8 5.3 5.0 4.7
Dividend Yield (%) 4.5 3.4 4.1 4.5 4.8
Growth & Margins
Growth
Revenue (%) 2.0 3.7 6.2 6.0 5.6
Operating profit (%) (12) 9.1 7.4 6.4 5.8
EBITDA (%) (6.8) 8.8 7.6 6.6 6.1
Net Income (%) (18.6) 3.5 11.1 6.4 6.3
Margins
Operating Margin (%) 29.7 31.3 31.6 31.8 31.9
EBITDA Margin (%) 46.1 48.4 49.0 49.3 49.5
Net Profit Margin (%) 13.8 13.8 14.4 14.5 14.6
Key ratios
ROA (%) 13.1 12.5 13.0 13.2 13.4
ROE (%) 23.0 23.5 24.5 24.6 24.7
Net Gearing (x) 0.4 0.4 0.5 0.5 0.4
Per share data (IDR)
EPS 182 188 209 223 237
DPS 168 137 132 147 156
BVPS 1,184 1,184 1,258 1,331 1,411
Important Information
Analyst Certification
The research analyst(s) primarily responsible for the preparation of this research report hereby certify that all of the views expressed in this research
report accurately reflect their personal views about any and all of the subject securities or issuers. The research analyst(s) also certify that no part
of their compensation was, is, or will be, directly or indirectly, related to the specific recommendations or views expressed in this research report.
Disclaimers
This document has been prepared for general circulation based on information obtained from sources believed to be reliable. But we do not make
any representations as to its accuracy or completeness. Phillip Sekuritas Indonesia (PSI) accept no liability whatsoever for any direct or
consequential loss arising from any use of this document or any solicitations of an offer to buy or sell any securities. PSI and its directors, officials
and/or employees may have positions in, and may affect transactions in securities mentioned herein from time to time in the open market or
otherwise, and may receive brokerage fees or act as principal or agent in dealing with respect to these companies. PSI may also seek investment
banking business with companies covered in its research reports. As a result investors should be aware that the firm may have a conflict of interest
that could affect the objectivity of this report. Investors should consider this report as only a single factor in making their investment decision.
Country-Specific Disclaimers
Australia: This report is produced by PT Phillip Sekuritas Indonesia and is being distributed in Australia by Phillip Capital Limited (Australian Financial
Services Licence No. 246827). This report contains general securities advice and does not take into account your personal objectives, situation and
needs. Please read the Disclosures and Disclaimers set out above. By receiving or reading this report, you agree to be bound by the terms and
limitations set out above. Any failure to comply with these terms and limitations may constitute a violation of law. This report has been provided
to you for personal use only and shall not be reproduced, distributed or published by you in whole or in part, for any purpose. If you have received
this report by mistake, please delete or destroy it, and notify the sender immediately.
Disclosure
Phillip Sekuritas Indonesia, or persons associated with or connected to Phillip Sekuritas Indonesia, including but not limited to its officers, directors,
employees or persons involved in the issuance of this report, may provide an array of financial services to a large number of corporations in
Indonesia and worldwide, including but not limited to commercial / investment banking activities (including sponsorship, financial advisory or
underwriting activities), brokerage or securities trading activities. Phillip Sekuritas Indonesia, or persons associated with or connected to Phillip
Sekuritas Indonesia, including but not limited to its officers, directors, employees or persons involved in the issuance of this report, may have
participated in or invested in transactions with the issuer(s) of the securities mentioned in this report, and may have performed services for or
solicited business from such issuers. Additionally, Phillip Sekuritas Indonesia, or persons associated with or connected to Phillip Sekuritas Indonesia,
including but not limited to its officers, directors, employees or persons involved in the issuance of this report, may have provided advice or
investment services to such companies and investments or related investments, as may be mentioned in this report.
Investment Banking and Advisory activities: In the preceding 12 months, Phillip Sekuritas Indonesia and/or an affiliate is not involved in any
investment banking activities with PT. Telekomunikasi Indonesia Tbk.
Market Maker and Liquidity Provider: Phillip Sekuritas Indonesia and/or an affiliate is not a market maker / liquidity provider in securities issued
by PT. Telekomunikasi indonesia Tbk.
Other Financial Interests: Phillip Sekuritas Indonesia owns 0 shares in PT. Telekomunikasi Indonesia Tbk.
Analyst’s Disclosure:
Share Ownership: The analyst who wrote and published this report owns 0 shares in PT. Telekomunikasi Indonesia Tbk.
Affiliation: The analyst who wrote and published this report is not affiliated with PT. Telekomunikasi Indonesia and any of the affiliates of PT.
Telekomunikasi Indonesia Tbk.
Jasa Adhimulya +62 21 57 900 800 Muhammad Syahrizannas +62 21 57 900 800
(Head, Research - Equities) jamulya@phillip.co.id (Research Administrator) Ichan@phillip.co.id
ANZ Tower Level 23B, Jl. Jendral Sudirman Kav 33A, Jakarta, 10220 - Indonesia
Telp. (62-21) 57 900 800, Fax. (62-21) 57 900 809, Email: customercare@phillip.co.id Website: www.phillip.co.id | www.poems.co.id | www.poems.web.id
Puri Roxy
Metro Park Residence Tower Milan LG 16 Pusat Niaga Roxy Mas Blok B2/2
Jl. Pilar Mas Raya Kav. 28 – Jakarta Barat, 11520 Jl. KH. Hasyim Ashari - Jakarta Barat
Telp. (021) 2258 1073 Telp. (021) 6386 8308; Fax. (021) 6333 420
E-Mail: hendra.k@phillip.co.id E-Mail: dicky@phillip.co.id
Purwokerto Yogyakarta
Jln. Perintis Kemerdekaan No. 38 Kantor Perwakilan (KP) BEI Yogyakarta
Purwokerto - Jawa Tengah, 53110 Jl. Mangkubumi No. 111 Yogyakarta
Telp. (0281) 626 899 Telp. (0274) 557367
E-Mail: haddy1812@gmail.com E-mail: sugiyanto@phillip.co.id
Semarang Tegal
Jl. Karang Wulan Timur No. 2 - 4 Semarang Kompleks Nirmala Square Blok C no.7
Indonesia Jl. YosSudarso - Tegal 52121
Telp. (024) 3555959; Fax. (024) 3513194 Telp. (0283) 340774
E-Mail: adminsmg@phillip.co.id E-mail: ary@phillip.co.id
Bandung Batam
Komp. Paskal Hypersquare Blok D-40 Kompleks Mahkota Raya
Telp. (022) 8606 0765; Fax : (022) 860 61 120 Blok A no. 10 Batam Centre, Kota Batam 29456, Kepri
E-Mail: adminbandung@phillip.co.id; felix@phillip.co.id Telp. (62-778) 748 3337/3030/3131; Fax. (62-778) 7483117
E-Mail: phillip_batam2@yahoo.com
Surabaya Pontianak
Jln. Flores No. 11 Surabaya, 60281 Kantor Perwakilan (KP) BEI Pontianak - Komplek Perkantoran Central Perdana Blok A2-A3
Telp. (031) 5015777; Fax. (031) 5010567 Jalan Perdana – Pontianak, 78124
E-Mail: kadim.phillip@gmail.com Telp. (0561) 8102257
E-Mail: andi.abdi@phillip.co.id
Jambi Denpasar
Jln. GR. Djamin Datuk Bagindo No. 56A Kantor Perwakilan (KP) BEI Denpasar
Jambi, 36142 Jl. P.B. Sudirman 10 X Kav. 2
Telp. (0741) 7555 699 Denpasar - Bali
E-Mail: mimi.phillip@yahoo.com Telp. (0361) 255 900
E-Mail: phillipdps@gmail.com
Manado Yogyakarta
Kantor Perwakilan (KP) BEI Manado – Ruko Mega Style, Blok 1C No. 9, Kompleks Mega Mas, Kantor Perwakilan (KP) BEI Yogyakarta
Jalan Pierre Tendean Boulevard – Manado, 95000 Jalan Mangkubumi No. 111, Yogyakarta – Jawa Tengah
Telp. (0431) 882 0390 Telp. (0274) 557 367
E-Mail: chlief@phillip.co.id E-Mail: sugiyanto@phillip.co.id
Jayapura Banjarmasin
Kantor Perwakilan (KP) BEI Jayapura - Komp. Ruko Pasifik Permai Blok. H-19, Jayapura Jl. A. Yani Km. 5,5 No. 2A
99112, Papua Banjarmasin 70249
Telp. (0967) 532 414 Telp. (0511) 6744 204
E-Mail: fitria.novita@phillip.co.id E-Mail: yunisasmita@phillip.co.id
Ambon Medan
Kantor Perwakilan (KP)- BEI Ambon Kompleks Multatuli Indah
Jln. Philip Latumahina, No. 16, Ruko C. Jl. Multatuli Blok CC No. 5 & 6
Kel. Honipopu, Kec. Sirimau, Ambon 97115 Medan 20151
Telp. (0911) 382 3336 Telp. (061) 457 4033, 457 4055
E-Mail: rahma@phillip.co.id E-Mail: adminmedan@phillip.co.id