Professional Documents
Culture Documents
TOWR Presentation 2022
TOWR Presentation 2022
4. Attractive industry structure 5. Most unique in asset class 6. Efficient infra provider
- Industry consolidating - Contracted revenue of Rp68.6tn is largest - EBITDA and AFFO 5-year CAGR of
- Majority of other players backed by in market 16.6% and 14.1%, respectively, with
financial sponsors - Attractively valued business with high 2022 ROE of 26.0%.
- Gov’t support: Palapa Ring, USO & annual recurring FCF that funds capex,
dividend, share buybacks
non-USO projects to further
- TOWR has been successful a
investment2
consolidator
DEPENDENT TENANTS
Contract renewal likely due to high relocation cost and
significant network impact
*ln general, lease price includes annual inflation escalator for opex portion
Contract
renewals
# of Towers Rp mn Rp mn
250 35,000 500 30%
30,000
200 400
25,000
150 20,000 20%
300
100 15,000
10,000 200
50 10%
5,000
100
- -
Year Year Year Year Year Year Year Year Year Year Year
- 0%
1 2 3 4 5 6 7 8 9 10 11
1 Tenant 2 Tenants 3 Tenants
# of tower Revenue Revenue EBITDA Unlevered ROI
Low network penetration with High EBITDA margin, low capex, no colocation discount, no
significant headroom in 4G expansion obligation to provide power in contract
and low 4G internet speed
Western
Indonesia USA India China
Europe
Non Non
Predominant Tower business model Independent Independent Independent2 Independent/ Independent/
Captive Captive
• Total 29,794 towers and • FTTT increases the value and • Actively seeking opportunities to
53,967 tenants as of 31 utility of our network to Telcos. provide connectivity (with various
December 2022. Tenancy offerings using VSAT,
ratio 1.8x. • ~150,000 kms revenue wireless/wireline, etc) under B2B
generating fibers by end of or B2G arrangements
• 53% of towers located in December 2022.
Java and 47% ex-Java. • Currently have 25,547 activations
• Network focus in Java, Bali and including 14,975 home connect
Sumatra to support surging
data demand • ~220,000 home passes by the
end of December 2022
• Like tower model,
non-cancellable, long-term • Business includes bandwidth
contracts and opportunity for provision utilising 15,130 kms
higher utilization backbone and fibers owned by the
company to provide connectivity
service
There continues to be new Tower business offers a Strong growth potential given low
organic site opportunities for platform for sustained FTTT penetration and increased
coverage and capacity growth demand for integrated offerings
50,000 10,000
40,000 8,000
30,000 6,000
20,000 4,000
10,000 2,000
- -
2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022
2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022
# Towers 781 3,312 4,415 5,072 6,427 8,482 9,766 11,595 12,237 14,562 14,854 17,437 19,319 21,381 28,698 29,794
# Tenancies 984 5,137 7,282 8,365 10,798 14,849 18,322 20,138 21,038 24,144 25,011 28,319 33,346 39,127 53,975 53,967
Revenue 105 274 1,082 1,356 1,651 2,265 3,197 4,106 4,470 5,053 5,338 5,868 6,454 7,445 8,635 11,036
EBITDA 67 227 933 1,128 1,386 1,889 2,651 3,418 3,776 4,408 4,604 4,932 5,385 6,405 7,434 9,517
AFFO* 35 111 396 547 821 1,207 2,093 2,367 2,776 3,009 3,213 3,348 3,776 4,774 5,525 6,210
* AFFO = EBITDA – (Interest + Tax + Maintenance Capex) 1,530 1,582 1,589 1,509
68,563
63,204
6,317
8,098
6,582
51,007 52,238
7,157
26,057 62,246
24,437
Contracted committed
3.0
2.4 2.5
2.4
2.5 2.1 2.2
2.1
2.0 1.8
1.6
1.5
1.5
1.0
0.5
0.0
2015 2016 2017 2018 2019 2020 1Q21 2Q21 3Q21 4Q21 1Q22 2Q22 3Q22 4Q22
Acquisition of PT
Acquisition of PT Acquiired of Acquired
Komet Infra Acquisition of PT Solusi Tunas Acquisition of FO
iForte Solusi 2,500 XL 1,000 Indosat Acquired 1,646 XL Acquisition of PT
Nusantara Pratama and Bumen assets from Alita
Infotek Towers Towers Towers GIK (125 Towers)
(1,369 Towers) (6,943 Towers) (~10,800 km fiber)
(In RP Bn) 2017 2018 2019 2020 2021 4Q21 4Q22 yoy 2021 2022 yoy
Revenues 5,337.9 5,867.9 6,454.3 7,445.4 8,635.3 2,568.3 2,928.5 14.0% 8,635.3 11,035.7 27.8%
Cost of revenues (277.4) (427.5) (458.3) (415.2) (480.4) (145.8) (156.3) 7.3% (480.4) (607.8) 26.5%
Depreciation and amortization (894.9) (1,114.4) (1,349.6) (1,644.0) (1,859.8) (563.3) (574.4) 2.0% (1,859.8) (2,306.7) 24.0%
Gross income 4,165.6 4,325.9 4,646.4 5,386.2 6,295.2 1,859.2 2,197.8 18.2% 6,295.2 8,121.2 29.0%
Operating expenses (456.9) (508.5) (610.7) (625.3) (720.7) (206.6) (222.5) 7.7% (720.7) (911.3) 26.5%
Operating income 3,708.7 3,817.4 4,035.7 4,760.9 5,574.5 1,652.5 1,975.3 19.5% 5,574.5 7,209.9 29.3%
Other income
Interest income 68.1 33.9 39.1 33.6 24.7 8.8 4.0 -55.1% 24.7 23.4
Finance charges (687.3) (872.3) (957.9) (1,090.6) (1,262.0) (540.1) (624.1) 15.6% (1,262.0) (2,276.4)
Finance charges (PSAK 73) - - - (110.7) (108.3) (36.0) (13.4) (108.3) (115.5)
Foreign exchange gains/(losses), net (2.4) (37.3) 56.0 (182.8) 8.9 (26.2) 1.7 -106.3% 8.9 (92.8)
(Impairment expense)/reversal of
allowance for impairment (139.7) 153.9 (103.0) 32.5 (13.5) (13.5) (4.5) -66.4% (13.5) (4.8)
Others, net (144.5) (143.9) (61.0) (44.0) (173.3) (126.0) (45.7) -63.8% (173.3) (284.6)
Other income / (expense), net (905.8) (865.7) (1,026.8) (1,362.0) (1,523.5) (733.0) (682.1) -7.0% (1,523.5) (2,750.6) 80.5%
Profit before tax 2,802.9 2,951.7 3,008.9 3,398.9 4,051.0 919.5 1,293.2 40.6% 4,051.0 4,459.3 10.1%
Corporate income tax expense
Tax expense (591.3) (695.8) (722.5) (691.6) (810.7) (189.1) (280.1) 48.2% (810.7) (930.4)
Deferred tax expense (111.5) (55.8) 66.7 146.3 207.6 109.0 (102.0) -193.6% 207.6 (32.4)
Total corporate income tax expense (702.8) (751.6) (655.8) (545.3) (603.1) (80.1) (382.1) 377.2% (603.1) (962.7) 59.6%
Net Income 2,100.1 2,200.1 2,342.0 2,836.0 3,427.4 889.9 883.3 -0.7% 3,427.4 3,442.0 0.4%
EBITDA 4,603.4 4,931.8 5,385.3 6,404.9 7,434.3 2,215.9 2,549.7 15.1% 7,434.3 9,516.6 28.0%
YoY Revenue growth 5.60% 9.9% 10.0% 15.4% 16.0% 35.9% 14.0% 16.0% 27.8%
Gross margin 78.0% 73.7% 72.0% 72.3% 72.9% 72.4% 75.0% 72.9% 73.6%
EBITDA margin 86.2% 84.0% 83.4% 86.0% 86.1% 86.3% 87.1% 86.1% 86.2%
Net income margin 39.3% 37.5% 36.3% 38.1% 39.7% 34.6% 30.2% 39.7% 31.2%
(1,185)
2,928.5
2,549.7
2,790.8
2,396.0
+137.8 (4.9%)
+153.8 (6.4%)
2,568.3
2,215.9 889.9 867.6 883.3
-6.6 (-0.7%)
+360.3 (14.0%) +333.9 (15.1%)
15.8 (1.8%)
11,035.7
9,516.6
8,635.3
7,434.3
14.6 (0.4%)
Towers FTTT
405.5
218.8
2,172.5 ( 25.5 )
2,147.1
(1.2%)
186.7
117.2%
2,568.3
14.0%
209.1
79.8%
Towers FTTT
559.2 1,178.9
1,504.7 8,605.9
7,101.3
21.2% 619.7
90.2%
914.4
8,635.3
36.8% 27.8%
Towers Tenancy
53,975 53,967
29,794
28,698
#of Towers
#of Tenancy
+1,096 (3.8%) -8 (0.0%)
FTTT Connectivity
25,547
149,811
70,465 12,628
#Activations
Kms
Risk Mitigation:
• USD financial assets and USD contracted revenue provide natural hedge for liabilities denominated
in foreign currencies
• Company has also entered into financial hedges to cover financial and operational
Maturity Profile
2,280 2,294 4,533 4,719 2,210 986 8,308 3,574 1,500 1,929 1,335 2,573
3,356
9,000
744
7,500
6,000
USD 138mn
4,500 7,564
• As of December 2022
• BI Middle rate as of December 2022: 1USD = IDR15,731 ; 1JPY = IDR117.57; 1SGD = IDR11,659
This presentation material or any oral information provided in connection with it has not been independently verified. The Company and its affiliates, directors, officers,
employees, agents and consultants make no representation, warranty or undertaking, whether express or implied, as to the accuracy or completeness of the content of this
presentation, and take no responsibility for any loss or damage suffered as a result of any omission, inadequacy or inaccuracy therein.
This presentation is not intended for potential investors and does not constitute a prospectus, offering circular or offering memorandum or constitute or form part of any offer
for sale or invitation, or solicitation of an offer, to subscribe for or purchase any securities (including under Law No. 8 of 1995 regarding the Capital Market) and neither this
presentation nor anything contained herein shall form the basis of or be relied on in connection with any contract or commitment or investment decision in relation to any
securities of the Company whatsoever in any jurisdiction. It is not the intention to provide, and you may not rely on this presentation as providing, a complete or
comprehensive analysis of the financial or trading positions or prospects of the Company. The information and opinions presented or contained in this presentation are
provided as at the date of this Presentation and are subject to verification, completion and change without notice and the accuracy of the information is not guaranteed.
This presentation contains certain forward-looking statements that relate to future events and expectations which are, by their nature, subject to significant risks and
uncertainties. All statements, other than statements of historical facts contained in this Presentation, on the respective future financial position, strategy, plans, goals, and
targets, future developments are forward-looking statements and typically contain words such as “expects” and “anticipates” and words of similar impact. None of the
projections, expectations, estimates or prospects in this Presentation should be construed as a forecast implying any indicative assurance or guarantee of future
performance, nor that the assumptions on which such projections, expectations, estimates or prospects have been prepared are complete or comprehensive.
This presentation also contains certain statistical data and analyses (the “Statistical Information”) which have been prepared in reliance upon information furnished by the
Company and/or other sources. Numerous assumptions were used in preparing the Statistical Information, which assumptions may or may not appear herein. As such, no
assurance can be given as to the Statistical Information’s accuracy, appropriateness or completeness in any particular context, nor as to whether the Statistical Information
and/or the assumptions upon which they are based reflect present market conditions or future market performance.