Indoritel Makmur Internasional Tbk PT
IDX:DNET
Intrinsic Value
PT Indoritel Makmur Internasional Tbk operates as an investment holding company, which engages in the consumer retail and food, and information technology businesses. [ Read More ]
The intrinsic value of one
DNET
stock under the Base Case scenario is
596.49
IDR.
Compared to the current market price of 4 690 IDR,
Indoritel Makmur Internasional Tbk PT
is
Overvalued by 87%.
DNET's market price has consistently been higher than its intrinsic value.This persistent overvaluation suggests the market may be overly optimistic about
DNET or that its price is influenced by factors unrelated to fundamentals.
Indoritel Makmur Internasional Tbk PT's market capitalization is 66.5T IDR.
DNET stock price is 4 690 IDR.
DNET stock (596.49 IDR) is 87% less than its price (4690 IDR).
DNET stock (396.8 IDR) is 92% less than its price (4690 IDR). Open Relative Valuation
DNET.
DNET has positive Net Debt. This means that the company has more debt (5T IDR) than cash and short-term investments (3T IDR).
DNET's ROIC (Return on Invested Capital) has increased in the last 3 years from 1% to 3%.
DNET's ROE (Return on Equity) has increased in the last 3 years from 4% to 6%.
DNET's ROE (Return on Equity) for the past 12 months is positive and is equal to 6%.
DNET has positive three-year average ROE (Return on Equity): 8%. The company is efficient at transforming stockholders' equity into net income.
DNET's Revenue has grown by an exceptional 22% over the past 12 months.
DNET's ROIC (Return on Invested Capital) for the past 12 months is very low and is equal to 3%.
DNET has a very low three-year average ROIC (Return on Invested Capital): 2%. The company is not efficient at using invested capital to generate operating income.
DNET has positive Operating Income for the last twelve months.
DNET's short-term assets (4T IDR) exceed its short-term liabilties (2T IDR).
DNET has positive Net Income for the last twelve months.
DNET's Revenue has been growing by an exceptional 42% per year for the last 3 years.
DNET's long-term assets (21T IDR) exceed its long-term liabilties (8T IDR).
DNET's D/E (Debt to Equity) is very low and is equal to 0.42.
DNET has negative Free Cash Flow for the last twelve months.
DNET's Altman Z-Score is very high and is equal to 5.53.
DNET doesn't generate enough operating income (456B IDR) to safely cover interest payments on its debt (-523B IDR).
Valuation Backtest
Indoritel Makmur Internasional Tbk PT
Run backtest to discover the historical profit from buying and selling
DNET
stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Indoritel Makmur Internasional Tbk PT
Balance Sheet Decomposition
Indoritel Makmur Internasional Tbk PT
| Current Assets | 3.5T |
| Cash & Short-Term Investments | 3T |
| Receivables | 522.7B |
| Other Current Assets | 48.8B |
| Non-Current Assets | 17.2T |
| Long-Term Investments | 14T |
| PP&E | 3.2T |
| Intangibles | 3.2B |
| Other Non-Current Assets | 50.7B |
| Current Liabilities | 1.8T |
| Accounts Payable | 614.1B |
| Accrued Liabilities | 39.5B |
| Other Current Liabilities | 1.1T |
| Non-Current Liabilities | 6.1T |
| Long-Term Debt | 5.4T |
| Other Non-Current Liabilities | 726.4B |
Earnings Waterfall
Indoritel Makmur Internasional Tbk PT
|
Revenue
|
1.4T
IDR
|
|
Operating Expenses
|
-934.6B
IDR
|
|
Operating Income
|
455.5B
IDR
|
|
Other Expenses
|
265.5B
IDR
|
|
Net Income
|
721B
IDR
|
Free Cash Flow Analysis
Indoritel Makmur Internasional Tbk PT
DNET Profitability Score
Profitability Due Diligence
Indoritel Makmur Internasional Tbk PT's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Indoritel Makmur Internasional Tbk PT's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
DNET Solvency Score
Solvency Due Diligence
Indoritel Makmur Internasional Tbk PT's solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Score
Indoritel Makmur Internasional Tbk PT's solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DNET Price Targets Summary
Indoritel Makmur Internasional Tbk PT
Shareholder Return
DNET Price
Indoritel Makmur Internasional Tbk PT
| Average Annual Return | 7.29% |
| Standard Deviation of Annual Returns | 14.6% |
| Max Drawdown | -10% |
| Market Capitalization | 66.5T IDR |
| Shares Outstanding | 14 183 999 488 |
| Percentage of Shares Shorted |
N/A
|
Company Profile
Indoritel Makmur Internasional Tbk PT
Country
Industry
Market Cap
Dividend Yield
Description
PT Indoritel Makmur Internasional Tbk operates as an investment holding company, which engages in the consumer retail and food, and information technology businesses. The company is headquartered in Jakarta, Dki Jakarta and currently employs 190 full-time employees. The company went IPO on 2000-12-11. The firm's segments include Corporate, Retail and Other. The Corporate segment provides optical fiber-based telecommunication data connection services for business customers, such as last mile solution, fiberization, IP Transit, IEPL, MPLS, DWDM provided to other telecommunication operators and international customers. The Retail segment provides optical fiber-based telecommunication data service products for home fiber to the home (FTTH) / broadband FTTH customers provided to telecommunications operators and Internet service provider (ISP) companies. The Other segment is the digital service segment, which includes installation services, rental income from the provision of access points, repair, and maintenance, as well as e-commerce daily deals. The company also operates a fiber optic network developer, namely FiberStar.
Contact
IPO
Employees
Officers
The intrinsic value of one
DNET
stock under the Base Case scenario is
596.49
IDR.
Compared to the current market price of 4 690 IDR,
Indoritel Makmur Internasional Tbk PT
is
Overvalued by 87%.
You don't have any saved screeners yet
