Tower Bersama Infrastructure
TBIG has released its 1H24 results. Headline 1H24 profit of IDR731bn (+6% y-y) came in slightly behind our FY2
saya
We reiterate our Buy call on XL Axiata (EXCL). EXCL share price has declined from the high of ~IDR2,600 (13th May 2024) to IDR2,270 whereas the JCI gained 3.7% during the same period. While at the moment it is not clear when the planned merger with SmartFren (FREN IJ, Not rated) would be completed, we see improving operational trend for EXCL. We think the stock deserves a re-rating, due to the following:
EXCL has the potential to deliver strong revenue from its fixed broadband (FBB) division, in our view. As noted in our previous report (report), under the business transfer agreement between EXCL and LINK (LINK IJ, Not rated), LINK will transfer 750k FBB subscribers to EXCL. Hence, EXCL’s total FBB subscribers will reach 1mn users, and will have an average ARPU of IDR351k (based on 4Q23 number). This will make EXCL the second-largest FBB player after IndiHome (unlisted), a subsidary of Telkomse (lTSEL; unlisted). Moreover, amongst major telcos, EXCL has the highest convergence ratio of ~81%, which suggests that the majority of its FBB customers are using EXCL’s cellular services.
Within the FBB businesses, while IndiHome is the market leader by market share, its ARPU is much lower at IDR240k. Moreover, despite amassing 10.6mn subcriptions in 1H24 (+27.7% y-y), IndiHome’s revenue declined to IDR13.0tn (-9.7% y-y) during the period, suggesting customer churn and that it had a lower quality subscriber base than EXCL. On the other hand, ISAT’s (ISAT IJ, Buy) FBB services are small compared to EXCL or TSEL. We believe that EXCL’s fixed to mobile convergence has been successful. With a convergence penetration rate of ~81% and relative high ARPU, we conclude that EXCL has been successful in capturing high quality non-churning customers. Yet, currently its FBB revenue contribution is still very low at 2-3% of total revenue (from 1-2% in 2023).
In the near term, we believe EXCL has the opportunity to continue and improve its revenue base through its FTTH (fiber to the home) initiative. The company has initiated deals with TOWR (TOWR IJ, Buy) and LINK to establish home passes. As its FTTH utilization picks up (through more home connections being made), the costs borne by EXCL will fall, as fiber rental uses trenches; this means that above a certain utilization ratio, the company will pay less in rental fees for each additional home connect (while the infrastructure company may be compensated by other means such as profit sharing). For example, in EXCL’s deal with LINK, for the first 25% of home connections EXCL will pay LINK IDR120,000 per month per home connect for its fiber asset rental. Once the 25% home connection threshold is passed, EXCL will only have to pay IDR80 per month to LINK for each additional home connection. We believe that it is very likely for EXCL to exceed the threshold as FBB is still in infancy in Indonesia. We estimate FBB traffic will rise to approximately 5x those of mobile broadband (MBB). Considering the prospects of FBB and MBB, we believe fibre optic (FO) capacity will become increasingly important. As of 2021, the average US household consumed over 11 times more data over fixed network (fixed broadband) versus mobile access (mobile broadband/cellular) (link). For Indonesia households, the number is only 5 times more data over fixed network versus mobile access, according to our estimates, suggesting a significant potential upside for Indonesia’s fiber business and therefore EXCL.
Meanwhile, in the cellular space (see Figure 1), EXCL has demonstrated a consistent rising ARPU trend since 4Q21, which signifies that EXCL is able to capture high quality customers. Thus, combined with the ongoing trend of FBB, we think EXCL could see improving FCF in the medium term.
Valuations and risks
With that, we maintain our Buy call on EXCL. We derive our TP of IDR2,600 based on a DCF analysis, using a risk-free rate of 6.2%, an equity risk premium of 7.4%, and a terminal growth rate of 2.5%. This results in a WACC of 9.4%. At our TP, the stock would trade at 2024F EV/EBITDA of 4.7x (compared to 4.1x at the current price). Downside risks include adverse macro conditions, lower customer spending, less service price hikes leading to lower data prices, irrational competition behavior, and/or higher opex.
INVESTMENT RATINGS
A rating of ‘Buy’, indicates that the analyst expects the stock to outperform the Benchmark over the next 12 months. A rating of ‘Neutral’, indicates that the analyst expects the stock to perform in line with the Benchmark over the next 12 months. A rating of ‘Reduce’, indicates that the analyst expects the stock to underperform the Benchmark over the next 12 months. A rating of ‘Suspended’, indicates that the rating, target price, and estimates have been suspended temporarily to comply with applicable regulations and/or firm policies. Securities and/or companies that are labelled as ‘Not Rated’ or ‘No Rating’ are not in regular research coverage. Benchmark is Indonesia Composite Index (‘IDX Composite’). A ‘Target Price’, if discussed, indicates the analyst’s forecast for the share price with a 12-month time horizon, reflecting in part of the analyst’s estimates for the company’s earnings, and may be impeded by general market and macroeconomic trends, and by other risks related to the company or the market in general.
GENERAL DISCLOSURE/DISCLAIMER
This report is prepared by PT Verdhana Sekuritas Indonesia (“PTVSI”) a securities company registered in Indonesia, supervised by Indonesia Financial Services Authority (OJK) and a member of the Indonesia Stock Exchange (IDX).
This report is intended for client of PTVSI only and no part of this document may be (i) copied, photocopied or duplicated in any form or by any means or (ii) redistributed without the prior written consent of PTVSI.
The research set out in this report is based on information obtained from sources believed to be reliable, but PTVSI do not make any representation or warranty as to its accuracy, completeness or correctness. The information in this report is subject to change without notice, its accuracy is not guaranteed, it may be incomplete or condensed and it may not contain all material information concerning the company (or companies) referred to in this report. Any information, valuations, opinions, estimates, forecasts, ratings or targets herein constitutes a judgment as of the date of this report is published, and there is no assurance that future results or events will be consistent.
This report is not to be construed as an offer or a solicitation of an offer to buy or sell any securities or financial products. PTVSI and its associates, its directors, and/or its employees may from time to time have interests in the securities mentioned in this report or it may or will engage in any securities transaction or other capital market services for the company (companies) mentioned herein.
ANALYST CERTIFICATION
The research analyst primarily responsible for the content of this report and certifies that the views about the companies including their securities expressed in this report accurately reflect his/her personal views. The analyst also certifies that no part of his/her compensation was, is, or will be, directly, or indirectly, related to specific recommendations or views expressed in this report.
RESTRICTIONS ON DISTRIBUTION
By accepting this report, the recipient hereof represents and warrants that you are entitled to receive such report in accordance with the restrictions and agrees to be bound by the limitations contained herein. Neither this report nor any copy hereof may be distributed except in compliance with applicable Indonesian capital market laws and regulations.
| Rating Remains | Buy |
| Target price Remains | IDR 2,600 |
| Closing price 2 September 2024 | IDR 2,270 |
Indonesia Research Team
Nicholas Santoso (nicholas.santoso@verdhana.id)
Erwin Wijaya (erwin.wijaya@verdhana.id)