PT XLSMART Telecom Sejahtera Tbk (FRA:E5F)

FRA:E5F Ratios and Metrics

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

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 4, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	2,818	1,765	1,534	1,686	2,087	1,706
Market Cap Growth	62.59%	15.01%	-8.96%	-19.24%	22.31%	-21.29%
Enterprise Value	5,800	4,462	4,027	4,013	3,997	3,394
Last Close Price	0.14	0.10	0.08	0.10	0.15	0.12
PE Ratio	-	16.17	20.80	25.38	26.26	78.24
PS Ratio	1.39	0.86	0.81	0.96	1.26	1.12
PB Ratio	1.72	1.12	0.99	1.09	1.68	1.52
P/TBV Ratio	10.40	2.40	2.01	2.20	4.39	4.31
P/FCF Ratio	6.10	3.53	4.61	5.31	7.24	4.70
P/OCF Ratio	3.11	1.65	1.62	1.98	2.83	2.08
EV/Sales Ratio	2.85	2.16	2.12	2.29	2.42	2.22
EV/EBITDA Ratio	6.41	5.91	6.28	6.92	7.02	6.32
EV/EBIT Ratio	48.58	13.31	15.67	17.03	18.17	18.75
EV/FCF Ratio	12.55	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	-3.81%	6.19%	4.81%	3.94%	3.81%	1.28%
FCF Yield	16.41%	28.34%	21.69%	18.85%	13.81%	21.27%
Dividend Yield	10.11%	5.04%	3.39%	2.47%	2.16%	1.62%
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	-4.13%	5.04%	-18.49%	1.91%	2.17%	1.83%

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