PT Indonesian Tobacco Tbk Ratios and Metrics

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

Millions IDR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 29, 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
Market Capitalization	246,469	338,659	233,299	282,216	246,469	257,757
Market Cap Growth	21.30%	45.16%	-17.33%	14.50%	-4.38%	-57.85%
Enterprise Value	374,624	474,951	369,309	409,831	402,206	427,435
Last Close Price	262.00	360.00	248.00	294.36	252.52	264.08
PE Ratio	12.12	16.65	10.98	10.47	10.29	14.03
PS Ratio	0.79	1.08	0.80	1.03	0.99	1.20
PB Ratio	0.52	0.72	0.54	0.71	0.68	0.79
P/TBV Ratio	0.52	0.72	0.54	0.71	0.68	0.79
P/FCF Ratio	5.95	8.17	-	5.34	8.11	6.31
P/OCF Ratio	4.22	5.80	-	4.15	7.86	5.65
EV/Sales Ratio	1.20	1.52	1.27	1.50	1.61	2.00
EV/EBITDA Ratio	7.78	9.86	7.54	7.31	7.41	8.54
EV/EBIT Ratio	9.14	11.59	8.88	8.43	8.57	9.99
EV/FCF Ratio	9.04	11.46	-	7.75	13.24	10.46
Debt / Equity Ratio	0.28	0.28	0.37	0.30	0.42	0.50
Debt / EBITDA Ratio	2.73	2.73	3.13	2.05	2.71	3.13
Debt / FCF Ratio	3.17	3.17	-	2.26	5.04	4.01
Net Debt / Equity Ratio	0.27	0.27	0.36	0.30	0.42	0.50
Net Debt / EBITDA Ratio	2.66	2.66	3.20	2.10	2.79	3.22
Net Debt / FCF Ratio	3.09	3.09	-9.21	2.22	4.99	3.95
Asset Turnover	0.49	0.49	0.49	0.49	0.46	0.42
Inventory Turnover	1.38	1.38	1.40	1.43	1.34	1.18
Quick Ratio	0.12	0.12	0.11	0.08	0.06	0.11
Current Ratio	1.39	1.39	1.39	1.02	1.06	0.88
Return on Equity (ROE)	4.49%	4.49%	5.11%	7.07%	6.95%	6.08%
Return on Assets (ROA)	3.99%	3.99%	4.34%	5.46%	5.44%	5.18%
Return on Invested Capital (ROIC)	5.03%	5.01%	5.44%	7.02%	6.96%	6.68%
Return on Capital Employed (ROCE)	8.00%	8.00%	8.50%	11.50%	11.50%	11.60%
Earnings Yield	8.25%	6.00%	9.11%	9.55%	9.72%	7.13%
FCF Yield	16.81%	12.24%	-7.30%	18.74%	12.33%	15.85%
Dividend Yield	-	-	-	1.70%	1.98%	-
Payout Ratio	-	-	22.14%	17.44%	-	-
Buyback Yield / Dilution	0.02%	0.02%	-	-	-	-
Total Shareholder Return	0.02%	0.02%	-	1.70%	1.98%	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.