sharpfokus
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • MAR
  • PEP
  • PG
  • TSN
  • TWTR
  • TXN
  • 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
Picture

ADRO 22% yield forecast

ADRO Current 3,750 Target 7,046 + 88%

11/7/22
1 minute read


  • Last 12 months sales growth + 136%
  • Last 12 months cash flow + 35% of market cap
  • Last 12 months Capital + 11% of market cap
  • Latest net cash -5% of market cap

Sales grew 2%
Last 5 quarters growth, sales million dollars
16% 41% -14% 89% 2%
1,006 1,424 1,225 2,316 2,372
  • Sales grew 2% in the third quarter to 2,372 million dollars ; our forecasts v sales is -5% now.
  • This brings the average to 30% growth.
  • We predict average growth of 1% in this next 12 months to bring sales to 2,418 million dollars in the third quarter 2023.
​
Costs up profit down
Last 5 quarters cost ratio, profit million dollars
-59% -51% -53% -54% -58%
276 563 440 905 823
  • The cash cost ratio went from -54% to -58% profit from 905 to 823 million dollars in the third quarter.
  • The average cost ratio is at -54% now.
  • We use a -58% cost ratio to predict a 859 million dollars profit in the third quarter 2023.

Cashflow higher
Last 5 quarters operating, investment cashflow million dollars
431 575 201 1,129 1,536
-129 -116 -96 -83 -380
  • Free cashflow went from 1,046 to 1,157 million dollars in the third quarter with -380 million dollars investment cashflow.
  • Average quarterly Cashflow is at 692 million dollars now.
  • We assume -380 million dollars investment cashflow which with higher sales gives 611 million dollars average Cashflow in the next 12 months.
​
Net cash up
Last 5 quarters cash, liabilities million dollars
1,511 1,811 1,558 2,244 3,353
2,794 3,129 2,720 3,282 3,743
  • Cash increased 2,244 to 3,353 million dollars in the third quarter.
  • Liabilities increased 3,282 to 3,743 million dollars so net cash was up -1,038 to -390 million dollars .
  • With our forecast cashflow & a -1,709 million dollars equity payout -691 million dollars liabilities net cash will be 395 million dollars in 12 months time.
​
Capital improved
Last 5 quarters cumulative capital, from liabilities, equity million dollars
1,599 1,758 2,116 2,463 2,489
-6 34 -41 -11 -33
3 125 399 358 59
  • ADRO cumulative capital improved 2,463 to 2,489 million dollars with -33 & + 59 million dollars from liabilities, equity in the third quarter & will be 4,888 million dollars in12 months time.
  • At the current market value of 7,801 million dollars based on our forecasts it’s at 0.71 X assets with a 3 years payback & a 22% yield.
  • Our 12m cashflow forecast is 2,443 million dollars (vs 2,821 million dollars the last 12m) which means a 3 X valuation. A 6 X valuation gives an 88% higher target price 7,046 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
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • MAR
  • PEP
  • PG
  • TSN
  • TWTR
  • TXN
  • 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