sharpfokus
  • Files1
  • ADMF
  • AVIA
  • BBTN
  • BNII
  • ITMG
  • MEGA
  • MPMX
  • MTEL
  • NISP
  • VICI
  • WOMF4
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • stockbit
  • TIRA
Picture
Other stocks here

ACES looking sharp at a7% forecast yield

ACES Current 1,045 Target 1,440 + 38%

May 1, 2022
1 minute read

Sales declined seasonally -12%
Last 5 quarters
-6% -2% -22% 42% -12%
  • Sales declined seasonally -12% in the first quarter to 1,591 billion rupiah -13% below our 1,830 billion rupiah forecast.
  • This brings the average to 1% growth.
  • We predict average growth of 6% in this next 12 months to bring sales to 1,959 billion rupiah in the first quarter 2023.
​
Costs up profit down
Last 5 quarters
-83% -86% -88% -72% -83%
  • The cash cost ratio went from -72% to -83% profit from 395 to 156 billion rupiah in the first quarter.
  • The average cost ratio is at -82% now.
  • We use the average -82% cost ratio to predict a 236 billion rupiah profit in the first quarter 2023.
​
Cashflow lower
Last 5 quarters billion rupiah
259, -105, 36, 690, 178
  • Free cashflow went from 690 to 178 billion rupiah in the first quarter with -26 billion rupiah investment spending.
  • Average quarterly Cashflow is at 200 billion rupiah now.
  • We assume the same -26 billion rupiah investment spending which with higher sales gives 320 billion rupiah Cashflow in the first quarter 2023.
​
Balance sheet net cash jumped
Last 5 quarters billion rupiah
269, -104, -82, 867, 1,047
  • Cash increased 2,544 to 2,689 billion rupiah in the first quarter.
  • Liabilities declined 1,677 to 1,642 billion rupiah so net cash jumped 867 to 1,047 billion rupiah .
  • With our forecast cashflow & a -1,274 billion rupiah equity payout -305 billion rupiah liabilities payment net cash will be 1,019 billion rupiah in 12 months time.
​
Capital paid improved a 38% higher target price
Last 5 quarters billion rupiah
1,724, 1,649, 2,208, 2,204, 2,237
  • ACES 29 quarter capital paid improved 2,204 to 2,237 billion rupiah in the first quarter with a -33 billion rupiah liabilities payment & will be 3,816 billion rupiah in12 months time.
  • At the current market value of 17,891 billion rupiah based on our forecasts it’s at 2.69 X assets with a 6 years payback & a 7% yield.
  • Our cashflow forecast is 822 billion rupiah which means an 22 X valuation. A 30 X valuation gives a 38% higher target price 1,440 rupiah.
MODEL, DATA & CHARTS
  • Files1
  • ADMF
  • AVIA
  • BBTN
  • BNII
  • ITMG
  • MEGA
  • MPMX
  • MTEL
  • NISP
  • VICI
  • WOMF4
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • stockbit
  • TIRA