Estimates

Source: S&P Capital IQ consensus via Xpressfeed · Generated 2026-07-23.

Consensus models low-single-digit revenue growth (~3%/yr) for this Indonesian tower operator, with EBITDA broadly holding but ROE grinding lower every year. Over the past six months the FY2027 normalized-EPS estimate has been trimmed steadily even as the revenue line edged up. The street sits near-uniformly bullish (12 of 13 positive) after a large FY2025 Q4 EPS beat.

FY2027 EPS estimate trimmed ~1.2% in 90 days while revenue nudged up ~1.3%

The FY2027 normalized-EPS consensus has fallen every reading, from 74.0 six months ago to 72.2 today, while revenue moved the other way. FY2028 is essentially flat on both lines.

Currency: IDR · Scale: money in millions, billions, absolute · Point-in-time consensus; Δ90d is Now versus 90d.

Metric	FY	180d	90d	30d	Now	Δ90d
EPS (normalized)	FY2027	IDR 74.03	IDR 73.03	IDR 72.63	IDR 72.16	-1.2%
EPS (normalized)	FY2028	—	IDR 74.96	IDR 75.20	IDR 75.20	+0.3%
Revenue	FY2027	IDR 14,150	IDR 14,065	IDR 14,197	IDR 14,248	+1.3%
Revenue	FY2028	IDR 14,491	IDR 14,584	IDR 14,625	IDR 14,625	+0.3%

Low-single-digit revenue growth, steady EBITDA, ROE grinding lower

Coverage is deepest through FY2028; the ROE step-down is the clearest directional signal across the visible years.

Currency: IDR · Scale: money in millions, billions, absolute · YoY uses the prior fiscal year from the feed; analyst count and range use the first displayed period.

Metric	FY2026E	FY2027E	FY2028E	YoY	Analysts	Low / high
Revenue	IDR 13,932	IDR 14,248	IDR 14,625	+4.5%	9	IDR 13,676 / IDR 14,282
EBITDA	IDR 11,239	IDR 11,593	IDR 11,821	+2.4%	13	IDR 10,585 / IDR 12,093
EPS (normalized)	IDR 68.96	IDR 72.16	IDR 75.20	-0.1%	13	IDR 63.00 / IDR 82.42
ROE	14.3%	13.5%	12.5%	-1.5pt	—	—

Mixed EPS record: early misses, then a striking +23% Q4 FY2025 beat

Current sequences by metric: Revenue: 1 consecutive miss; EPS (normalized): 4 consecutive beats.

Currency: IDR · Scale: money in millions, billions, absolute · Consensus is captured before each actual first became effective.

Quarter	Metric	Consensus	Actual	Surprise	Outcome
Q4 FY2025	EPS (normalized)	IDR 16.24	IDR 20.00	+23.2%	Beat
Q2 FY2025	Revenue	IDR 3,241	IDR 3,186	-1.7%	Miss
Q4 FY2024	EPS (normalized)	IDR 16.93	IDR 17.00	+0.4%	Beat
Q3 FY2024	EPS (normalized)	IDR 17.73	IDR 18.00	+1.5%	Beat
Q2 FY2024	EPS (normalized)	IDR 15.65	IDR 16.00	+2.3%	Beat
Q1 FY2024	EPS (normalized)	IDR 17.23	IDR 16.00	-7.1%	Miss
Q4 FY2023	EPS (normalized)	IDR 18.15	IDR 16.00	-11.8%	Miss
Q3 FY2023	Revenue	IDR 2,935	IDR 2,943	+0.3%	Beat
Q3 FY2023	EPS (normalized)	IDR 18.48	IDR 18.00	-2.6%	Miss

Street snapshot

Currency: IDR · Scale: money in millions, billions, absolute · Analyst counts shown explicitly.

Street view	Reading	Analysts
Recommendation mix	Buy 9, Outperform 3, Hold 1, Underperform 0, Sell 0	13
Consensus score	1.38	13
Target price	mean IDR 684.6; median IDR 660.0; high IDR 950.0; low IDR 390.0	13

Where analysts split: normalized EPS in FY2026 and FY2028, EBITDA in FY2027

Currency: IDR · Scale: money in millions, billions, absolute · Spread/mean is absolute high-low divided by absolute mean.

Metric	Period	Mean	Low–high	Spread/mean	Analysts
EPS (normalized)	FY2026E	IDR 68.96	IDR 63.00–IDR 82.42	28.2%	13
EBITDA	FY2027E	IDR 11,593	IDR 10,851–IDR 12,663	15.6%	13
EPS (normalized)	FY2028E	IDR 75.20	IDR 68.00–IDR 84.32	21.7%	8