Company Update

13 Mei 2022

TLKM IJ - MNC Sekuritas Equity Report May 12, 2022

Challenging Market Dynamics

In-line with Our Expectations, Revenue Returned Single Digit
TLKM IJ managed to book revenues of IDR35.2tn in 1Q22 (-5.3% QoQ; +3.7% YoY), slightly in-line with our estimates (reaching 23.35%/23.37% MNCS/Cons.) as mobile data and IndiHome continued to be the growth driver. Data, internet, and IT service remain as the major contributor (53.5%) with revenue amounting to IDR18.9tn (+3.3% YoY). IndiHome and interconnections revenues grew by 7.9% YoY and 16.8% YoY. The number of IndiHome subscribers remains to grow to 8.7mn (+136k subs. or +7.2% YoY) and higher ARPU (+0.8% YoY) was largely driven by adds-on package. Based on segment, consumer and Wholesale & International Business (WIB) segments were increased, while cellular business remained flat due to seasonality.

EBITDA Margin Remained Stable
EBITDA rose by +8.9% QoQ; +3.1% YoY in 1Q22 to IDR19.4tn, in-line with our and consensus estimates. This implies EBITDA margin of 55.1% (vs 55.2% in 1Q21). Opex grew by 4.5% YoY partly due to higher O&M expenses (+5.7% YoY) and interconnection expenses (+19.4% YoY). Meanwhile, G&A expenses continued to decline by 7.2% YoY to IDR1.2tn, reflecting the successful effort in managing collection performance during this period.

Earnings Figure Looked Fairly Soft
Net profit stood at IDR6.1tn (+3.9% QoQ, +1.7% YoY) in 1Q22, in-line with our estimates (reaching 23.86%/23.17% of our/cons FY22E estimates) while maintaining a net margin at 17.4% level. Note that TLKM booked an unrealized loss on changes in fair value of investments of IDR893bn, mainly on the back of IDR881bn unrealized loss from Telkomsel’s investment in GoTo. By factoring out the unrealized loss from investment in GoTo, the normalized net profit figure would have been IDR6.7tn or grew by 11.3% YoY.

Huge Potential of Big Data in Indonesia
Having 27 data centers, TLKM is currently expanding its data center business by constructing a 75MW Hyperspace Data Center (HDC) with its first phase of completing 22MW data center planned to be finished in 2Q22. Furthermore, with the huge prospect of data center business, TLKM formed a strategic partnership with Singtel to develop its regional data center business, as well as Fixed Mobile Convergence (FMC) integration with a target to become a global scale data center player. TLKM's consolidation of the data center business was in line with the growing trend of the data center demand in the world, including in Southeast Asia where TLKM projected a yearly increase of 20% of data center growth up to FY24. Moreover, TLKM's collaboration with Singtel was also hoped to boost Indonesia's digitalization through the data center market process with Indonesia having only 10.4% of Southeast Asia data center market share, far below Singapore with market share of 43.4% by 1Q22.

Maintain BUY with TP of IDR4,900
We maintain our BUY rating on TLKM with a TP of IDR4,900 which implied 5.39x FY22E EV/ EBITDA (close to mean of its 5-years mean). With the rising demand of data such as the development of metaverse and 5G network, we see that TLKM will book higher data revenue, while its cellular revenue remains stable. Furthermore, with TLKM's expansion on its data center business and the rising trend of data center demand, TLKM is expected to maintain its stance as the leading telecommunication company in Indonesia.

Disclaimer On


Back Download PDF
Copyright © 2023 MNC Sekuritas. All Right Reserved. A Member of MNC Group