Indoritel Makmur Internasional Tbk PT
IDX:DNET

Watchlist Manager
Indoritel Makmur Internasional Tbk PT Logo
Indoritel Makmur Internasional Tbk PT
IDX:DNET
Watchlist
Price: 9 075 IDR Market Closed
Market Cap: 128.7T IDR
Have any thoughts about
Indoritel Makmur Internasional Tbk PT?
Write Note

Intrinsic Value

The intrinsic value of one DNET stock under the Base Case scenario is 682.34 IDR. Compared to the current market price of 9 075 IDR, Indoritel Makmur Internasional Tbk PT is Overvalued by 92%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

DNET Intrinsic Value
682.34 IDR
Overvaluation 92%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Indoritel Makmur Internasional Tbk PT

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for DNET cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about DNET?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Indoritel Makmur Internasional Tbk PT

Provide an overview of the primary business activities
of Indoritel Makmur Internasional Tbk PT.

What unique competitive advantages
does Indoritel Makmur Internasional Tbk PT hold over its rivals?

What risks and challenges
does Indoritel Makmur Internasional Tbk PT face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Indoritel Makmur Internasional Tbk PT.

Provide P/S
for Indoritel Makmur Internasional Tbk PT.

Provide P/E
for Indoritel Makmur Internasional Tbk PT.

Provide P/OCF
for Indoritel Makmur Internasional Tbk PT.

Provide P/FCFE
for Indoritel Makmur Internasional Tbk PT.

Provide P/B
for Indoritel Makmur Internasional Tbk PT.

Provide EV/S
for Indoritel Makmur Internasional Tbk PT.

Provide EV/GP
for Indoritel Makmur Internasional Tbk PT.

Provide EV/EBITDA
for Indoritel Makmur Internasional Tbk PT.

Provide EV/EBIT
for Indoritel Makmur Internasional Tbk PT.

Provide EV/OCF
for Indoritel Makmur Internasional Tbk PT.

Provide EV/FCFF
for Indoritel Makmur Internasional Tbk PT.

Provide EV/IC
for Indoritel Makmur Internasional Tbk PT.

What are the Revenue projections
for Indoritel Makmur Internasional Tbk PT?

How accurate were the past Revenue estimates
for Indoritel Makmur Internasional Tbk PT?

What are the Net Income projections
for Indoritel Makmur Internasional Tbk PT?

How accurate were the past Net Income estimates
for Indoritel Makmur Internasional Tbk PT?

What are the EPS projections
for Indoritel Makmur Internasional Tbk PT?

How accurate were the past EPS estimates
for Indoritel Makmur Internasional Tbk PT?

What are the EBIT projections
for Indoritel Makmur Internasional Tbk PT?

How accurate were the past EBIT estimates
for Indoritel Makmur Internasional Tbk PT?

Compare the revenue forecasts
for Indoritel Makmur Internasional Tbk PT with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Indoritel Makmur Internasional Tbk PT and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Indoritel Makmur Internasional Tbk PT against its competitors.

Analyze the profit margins
(gross, operating, and net) of Indoritel Makmur Internasional Tbk PT compared to its peers.

Compare the P/E ratios
of Indoritel Makmur Internasional Tbk PT against its peers.

Discuss the investment returns and shareholder value creation
comparing Indoritel Makmur Internasional Tbk PT with its peers.

Analyze the financial leverage
of Indoritel Makmur Internasional Tbk PT compared to its main competitors.

Show all profitability ratios
for Indoritel Makmur Internasional Tbk PT.

Provide ROE
for Indoritel Makmur Internasional Tbk PT.

Provide ROA
for Indoritel Makmur Internasional Tbk PT.

Provide ROIC
for Indoritel Makmur Internasional Tbk PT.

Provide ROCE
for Indoritel Makmur Internasional Tbk PT.

Provide Gross Margin
for Indoritel Makmur Internasional Tbk PT.

Provide Operating Margin
for Indoritel Makmur Internasional Tbk PT.

Provide Net Margin
for Indoritel Makmur Internasional Tbk PT.

Provide FCF Margin
for Indoritel Makmur Internasional Tbk PT.

Show all solvency ratios
for Indoritel Makmur Internasional Tbk PT.

Provide D/E Ratio
for Indoritel Makmur Internasional Tbk PT.

Provide D/A Ratio
for Indoritel Makmur Internasional Tbk PT.

Provide Interest Coverage Ratio
for Indoritel Makmur Internasional Tbk PT.

Provide Altman Z-Score Ratio
for Indoritel Makmur Internasional Tbk PT.

Provide Quick Ratio
for Indoritel Makmur Internasional Tbk PT.

Provide Current Ratio
for Indoritel Makmur Internasional Tbk PT.

Provide Cash Ratio
for Indoritel Makmur Internasional Tbk PT.

What is the historical Revenue growth
over the last 5 years for Indoritel Makmur Internasional Tbk PT?

What is the historical Net Income growth
over the last 5 years for Indoritel Makmur Internasional Tbk PT?

What is the current Free Cash Flow
of Indoritel Makmur Internasional Tbk PT?

Discuss the annual earnings per share (EPS)
trend over the past five years for Indoritel Makmur Internasional Tbk PT.

Business Breakdown

Indoritel Makmur Internasional Tbk PT has positioned itself as a dynamic player in Indonesia's rapidly evolving retail and consumer sectors. Founded in 1994, the company has successfully diversified its operations into several key areas, including the management of various retail outlets and the distribution of food and beverage products. With a strategic focus on enhancing supply chain efficiencies and expanding its retail footprint, Indoritel has been able to capitalize on the growing consumer market and rising purchasing power in Indonesia. The company’s commitment to fostering strong relationships with both suppliers and retailers enables it to offer a wide range of quality products that...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Indoritel Makmur Internasional Tbk PT

Current Assets 3.7T
Cash & Short-Term Investments 3T
Receivables 559B
Other Current Assets 138B
Non-Current Assets 17.5T
Long-Term Investments 14.2T
PP&E 3.2T
Intangibles 6.8B
Other Non-Current Assets 60.5B
Current Liabilities 1.5T
Accounts Payable 531.1B
Accrued Liabilities 9.1B
Other Current Liabilities 993.6B
Non-Current Liabilities 6.4T
Long-Term Debt 5.6T
Other Non-Current Liabilities 746B
Efficiency

Earnings Waterfall
Indoritel Makmur Internasional Tbk PT

Revenue
1.4T IDR
Operating Expenses
-1T IDR
Operating Income
396B IDR
Other Expenses
310.4B IDR
Net Income
706.5B IDR

Free Cash Flow Analysis
Indoritel Makmur Internasional Tbk PT

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

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.

Positive Net Income
Exceptional 3-Years Revenue Growth
Positive Operating Income
Positive 1-Year Revenue Growth
50/100
Profitability
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 59/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
59/100
Solvency
Score

Indoritel Makmur Internasional Tbk PT's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DNET Price Targets Summary
Indoritel Makmur Internasional Tbk PT

There are no price targets for DNET.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for DNET?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for DNET is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Indoritel Makmur Internasional Tbk PT Logo
Indoritel Makmur Internasional Tbk PT

Country

Indonesia

Industry

Telecommunication

Market Cap

128.7T IDR

Dividend Yield

0%

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

DKI JAKARTA
Jakarta
Wisma Indocement, Lantai 10 Jalan Jend. Sudirman Kav. 70-71
+622129410709
www.indoritel.co.id

IPO

2000-12-11

Employees

190

Officers

President Director
Mr. Haliman Kustedjo
Founder
Ms. Sylvia Efi Widyantari Sumarlin
Finance Director, Corporate Secretary & Director
Mr. Kiki Yanto Gunawan
Head of Finance & Accounting
Mr. Iwan Kimwita
Investor Relations Director & Director
Mr. Alex Harjono Wreksoremboko
Head of HRD & General Affairs
Ms. Gina Meiliana
Show More
Controlling Director & Director
Mr. Christian Rahardi
Head of Ogah Rugi
Mr. Julius Liman
Head of Internal Audit Unit
Mr. Yudhi Hermanto
Show Less

See Also

Discover More
What is the Intrinsic Value of one DNET stock?

The intrinsic value of one DNET stock under the Base Case scenario is 682.34 IDR.

Is DNET stock undervalued or overvalued?

Compared to the current market price of 9 075 IDR, Indoritel Makmur Internasional Tbk PT is Overvalued by 92%.

Back to Top