sharpfokus
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • RIGS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CL
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • IP
  • MAR
  • PG
  • PEP
  • T
  • TSN
  • TWTR
  • TXN
  • V
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • DGIK
  • Data
  • Above
  • IATA
  • mm
  • Untitled
  • Capital
  • Subscribe
  • SharpfokUS
Picture

ADMF 7% yield forecast

ADMF Current 8,775 Target 11,222 + 28%

11/10/22
1 minute read

  • Last 12 months sales growth -2%
  • Last 12 months cash flow + 29% of market cap
  • Last 12 months Capital + 20% of market cap
  • Latest net cash -143% of market cap

Sales grew 1%
Last 5 quarters growth, sales billion rupiah
-1% 13% -13% -1% 1%
2,101 2,382 2,079 2,049 2,060
  • Sales grew 1% in the third quarter to 2,060 billion rupiah ; our forecasts v sales is 11% now.
  • This brings the average to -0% growth.
  • We predict average growth of 4% in this next 12 months to bring sales to 2,360 billion rupiah in the third quarter 2023.
​
Costs down profit up
Last 5 quarters cost ratio, provisions, profit billion rupiah
-67% -63% -67% -66% -64%
403 425 380 326 244
280 459 305 356 485
  • The cash cost ratio went from -66% to -64% provisions 326 to 244 profit from 356 to 485 billion rupiah in the third quarter.
  • The average cost ratio is at -65% now.
  • We use a -65% cost ratio to predict a 575 billion rupiah profit in the third quarter 2023.
​
Cashflow higher
Last 5 quarters operating, investment Cashflow billion rupiah
4,438 1,041 733 194 578
-12 -14 14 -12 -16
  • Free cashflow went from 182 to 562 billion rupiah in the third quarter with -16 investment cashflow.
  • Average quarterly Cashflow is at 630 billion rupiah now.
  • We assume -7 billion rupiah investment cashflow which with higher sales gives 779 billion rupiah average Cashflow in the next 12 months.
​
Net cash quarter.
Last 5 quarters cash, assets, liabilities billion rupiah
954 1,638 3,199 2,025 2,274
24,022 23,726 24,862 23,809 24,324
15,728 14,839 16,260 14,833 14,845
  • Cash increased 2,025 to 2,274 billion rupiah in the third quarter.
  • Liabilities increased 14,833 to 14,845 billion rupiah so net cash was up -12,808 to -12,571 billion rupiah .
  • With our forecast cashflow & a -643 billion rupiah equity payout -6 billion rupiah liabilities net cash will be -10,097 billion rupiah in 12 months time.
​
Capital improved
Last 5 quarters cumulative capital , liabilities & equity
24,258 25,201 24,387 25,743 26,057
1,393 944 -814 749 313
513 0 0 607 0
  • ADMF cumulative capital improved 25,743 to 26,057 billion rupiah with + 313 & 0 billion rupiah from liabilities, equity in the third quarter & will be 26,705 billion rupiah in12 months time.
  • At the current market value of 8,775 billion rupiah based on our forecasts it’s at 7% yield.
  • Our cashflow forecast is 3,117 billion rupiah which means a 3 X valuation. A 4 X valuation gives a 28% higher target price 11,222 rupiah.
Picture
SUBSCRIBE
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • RIGS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CL
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • IP
  • MAR
  • PG
  • PEP
  • T
  • TSN
  • TWTR
  • TXN
  • V
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • DGIK
  • Data
  • Above
  • IATA
  • mm
  • Untitled
  • Capital
  • Subscribe
  • SharpfokUS