PT XLSMART Telecom Sejahtera Tbk (IDX:EXCL)
Indonesia · Delayed Price · Currency is IDR 2,710.00
-60.00 (-2.17%)
Sep 2, 2026, 11:59 AM WIB
IDX:EXCL Ratios and Metrics
Market cap in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Total Valuation
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 1, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 50,413,619 | 64,144,446 | 29,411,871 | 26,143,886 | 27,973,958 | 33,818,153 | |
Market Cap Growth | 7.17% | 118.09% | 12.50% | -6.54% | -17.28% | 16.32% |
Enterprise Value | 107,916,557 | 122,089,190 | 74,372,764 | 68,606,953 | 66,608,127 | 64,756,498 |
Last Close Price | 2770.00 | 3750.00 | 2042.14 | 1781.04 | 1864.45 | 2714.72 |
Price Ratios
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 1, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
PE Ratio | - | - | 16.17 | 20.80 | 25.38 | 26.26 |
Forward PE | 64.63 | 107.26 | 13.28 | 14.83 | 15.22 | 17.71 |
PS Ratio | 1.06 | 1.51 | 0.86 | 0.81 | 0.96 | 1.26 |
PB Ratio | 1.74 | 2.14 | 1.12 | 0.99 | 1.09 | 1.68 |
P/TBV Ratio | 23.69 | 22.13 | 2.40 | 2.01 | 2.20 | 4.39 |
P/FCF Ratio | 5.50 | 7.83 | 3.53 | 4.61 | 5.31 | 7.24 |
P/OCF Ratio | 2.25 | 3.67 | 1.65 | 1.62 | 1.98 | 2.83 |
PEG Ratio | 0.68 | 1.94 | 0.54 | 0.73 | 0.46 | 0.35 |
EV Ratios
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 1, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
EV/Sales Ratio | 2.28 | 2.88 | 2.16 | 2.12 | 2.29 | 2.42 |
EV/EBITDA Ratio | 5.68 | 11.14 | 5.91 | 6.28 | 6.92 | 7.02 |
EV/EBIT Ratio | - | - | 13.31 | 15.67 | 17.03 | 18.17 |
EV/FCF Ratio | 11.78 | 14.89 | 8.92 | 12.10 | 12.63 | 13.87 |
Financial Efficiency
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 1, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Debt / Equity Ratio | 2.04 | 2.09 | 1.76 | 1.74 | 1.71 | 1.78 |
Debt / EBITDA Ratio | 3.07 | 3.61 | 2.61 | 2.92 | 3.09 | 2.68 |
Debt / FCF Ratio | 6.48 | 7.66 | 5.53 | 8.10 | 8.34 | 7.63 |
Net Debt / Equity Ratio | 1.97 | 2.01 | 1.71 | 1.70 | 1.51 | 1.64 |
Net Debt / EBITDA Ratio | 4.63 | 5.49 | 3.56 | 4.12 | 4.03 | 3.58 |
Net Debt / FCF Ratio | 6.26 | 7.34 | 5.36 | 7.93 | 7.35 | 7.06 |
Asset Turnover | 0.42 | 0.42 | 0.40 | 0.37 | 0.36 | 0.38 |
Inventory Turnover | 18.68 | 99.90 | 42.91 | 29.16 | 38.63 | 61.49 |
Quick Ratio | 0.18 | 0.25 | 0.17 | 0.12 | 0.23 | 0.16 |
Current Ratio | 0.32 | 0.47 | 0.40 | 0.36 | 0.40 | 0.37 |
Return on Equity (ROE) | -13.44% | -15.70% | 7.01% | 4.87% | 4.86% | 6.57% |
Return on Assets (ROA) | -0.69% | -0.14% | 4.02% | 3.13% | 3.06% | 3.17% |
Return on Invested Capital (ROIC) | -1.43% | -0.29% | 5.98% | 4.84% | 5.51% | 5.22% |
Return on Capital Employed (ROCE) | -1.60% | -0.30% | 8.60% | 6.50% | 6.40% | 6.90% |
Yields
Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 1, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Earnings Yield | -8.33% | -6.90% | 6.19% | 4.81% | 3.94% | 3.81% |
FCF Yield | 18.17% | 12.78% | 28.34% | 21.69% | 18.85% | 13.81% |
Dividend Yield | 9.03% | - | 11.98% | 2.73% | 2.25% | 1.88% |
Payout Ratio | - | - | 34.92% | 43.68% | 49.35% | 26.26% |
Buyback Yield / Dilution | -27.56% | -22.69% | - | -21.89% | -0.56% | 0.01% |
Total Shareholder Return | -19.01% | -22.69% | 11.98% | -19.16% | 1.69% | 1.88% |