PT XLSMART Telecom Sejahtera Tbk (IDX:EXCL)

IDX:EXCL Ratios and Metrics

Market cap in millions IDR. Fiscal year is January - December.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 23, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	64,144,446	29,411,871	26,143,886	27,973,958	33,818,153	29,073,203
Market Cap Growth	128.23%	12.50%	-6.54%	-17.28%	16.32%	-13.64%
Enterprise Value	122,089,190	74,372,764	68,606,953	66,608,127	64,756,498	57,823,752
Last Close Price	3750.00	2042.14	1781.04	1864.45	2714.72	2301.94
PE Ratio	-	16.17	20.80	25.38	26.26	78.24
Forward PE	107.26	13.28	14.83	15.22	17.71	20.79
PS Ratio	1.62	0.86	0.81	0.96	1.26	1.12
PB Ratio	2.00	1.12	0.99	1.09	1.68	1.52
P/TBV Ratio	12.09	2.40	2.01	2.20	4.39	4.31
P/FCF Ratio	7.09	3.53	4.61	5.31	7.24	4.70
P/OCF Ratio	3.62	1.65	1.62	1.98	2.83	2.08
PEG Ratio	1.94	0.54	0.73	0.46	0.35	0.45
EV/Sales Ratio	3.08	2.16	2.12	2.29	2.42	2.22
EV/EBITDA Ratio	6.95	5.91	6.28	6.92	7.02	6.32
EV/EBIT Ratio	52.64	13.31	15.67	17.03	18.17	18.75
EV/FCF Ratio	13.49	8.92	12.10	12.63	13.87	9.35
Debt / Equity Ratio	1.91	1.76	1.74	1.71	1.78	1.76
Debt / EBITDA Ratio	3.43	2.61	2.92	3.09	2.68	2.58
Debt / FCF Ratio	6.74	5.53	8.10	8.34	7.63	5.44
Asset Turnover	0.41	0.40	0.37	0.36	0.38	0.40
Inventory Turnover	94.90	42.91	29.16	38.63	61.49	84.99
Quick Ratio	0.30	0.17	0.12	0.23	0.16	0.19
Current Ratio	0.44	0.40	0.36	0.40	0.37	0.40
Return on Equity (ROE)	-7.22%	7.01%	4.87%	4.86%	6.57%	1.94%
Return on Assets (ROA)	1.61%	4.02%	3.13%	3.06%	3.17%	2.96%
Return on Capital (ROIC)	1.90%	4.83%	3.85%	3.90%	4.11%	3.90%
Return on Capital Employed (ROCE)	3.00%	8.60%	6.50%	6.40%	6.90%	6.30%
Earnings Yield	-3.28%	6.19%	4.81%	3.94%	3.81%	1.28%
FCF Yield	14.11%	28.34%	21.69%	18.85%	13.81%	21.27%
Dividend Yield	4.24%	4.20%	2.73%	2.25%	1.88%	1.38%
Payout Ratio	-	35.53%	43.68%	49.35%	26.26%	57.33%
Buyback Yield / Dilution	-14.24%	-	-21.89%	-0.56%	0.01%	0.21%
Total Shareholder Return	-11.95%	4.20%	-19.16%	1.69%	1.88%	1.59%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.