sharpfokus
  • Asjmp
  • English
  • mm
  • Capital
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DUTI
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • MCOL
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • MYOH
  • NFCX
  • NISP
  • OKAS
  • PPRO
  • RIGS
  • SLIS
  • SMDR
  • STAA
  • STTP
  • TCID
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • CMG
  • CVX
  • BP
  • CVX
  • CL
  • META US
  • GOLD
  • FCX
  • MAR
  • INTC
  • IP
  • MA
  • NKE
  • PEP
  • PG
  • PLTR
  • T
  • TSN
  • TWTR
  • V
  • WMT
  • WY
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TXN
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • BERK
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • KIJA
  • DGIK
  • Data
  • IATA
  • Above
  • Untitled
  • ALF
  • Subscribe
  • SharpfokUS
  • Subcapital
  • Kings
  • Weekly2
Picture

AGII positive cashflow, expensive

AGII.jk Current 2,350 Target 1,320 -44%

12/12/2022
1 minute read


  • Last 12 months sales growth -18%
  • Last 12 months cash flow + 3% of market cap
  • Last 12 months Capital + 12% of market cap
  • Latest net cash -53% of market cap

Sales grew 9%
Last 5 quarters growth, sales billion rupiah
19% -15% 3% -14% 9%
779 ; 664 ; 683 ; 584 ; 636
  • Sales grew 9% in the third quarter to 636 billion rupiah ; our forecasts v sales is 11% now.
  • This brings the average to -4% growth.
  • We predict average growth of 3% in this next 12 months to bring sales to 701 billion rupiah in the third quarter 2023.

Margin flat profit up
Last 5 quarters cash margin, profit billion rupiah
22% 18% 20% 18% 18%
80 ; 33 ; 46 ; 8 ; 22
  • The cash margin was flat at 18% profit increased from 8 to 22 billion rupiah in the third quarter.
  • The average cash margin is at 19% now.
  • We use a 19% cash margin to predict a 37 billion rupiah profit in the third quarter 2023.

Cashflow higher
Last 5 quarters operating, investment cashflow billion rupiah
90 ; 189 ; 44 ; 76 ; 166
-71 ; -52 ; -83 ; -71 ; -67
  • Free cashflow went from 5 to 99 billion rupiah in the third quarter with -67 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at 50 billion rupiah now.
  • We assume -74 billion rupiah investment spending which with higher sales gives 50 billion rupiah average Cashflow in the next 12 months.
​
Net cash up
Last 5 quarters cash, liabilities billion rupiah
711 ; 809 ; 516 ; 661 ; 627
4,499 ; 4,582 ; 4,322 ; 4,483 ; 4,409
  • Cash declined 661 to 627 billion rupiah in the third quarter.
  • Liabilities declined 4,483 to 4,409 billion rupiah so net cash was up -3,822 to -3,782 billion rupiah .
  • With our forecast cashflow & a 0 billion rupiah equity payout -201 billion rupiah liabilities net cash will be -3,581 billion rupiah in 12 months time.
​
Capital paid
Last 5 quarters capital (raised) paid from liabilities, equity billion rupiah
-306 ; 88 ; 253 ; 253 ; 221
16 ; -1 ; 1 ; 1 ; 31
  • AGII.jk paid 252 billion rupiah in the third quarter 221 billion rupiah liabilities 31 billion rupiah equity, will pay 201 billion rupiah this next 12 months.
  • At the current market value of 7,153 billion rupiah based on our forecasts it’s at 0.90 X assets with a 36 years payback & a 0% yield.
  • Our cashflow forecast is 201 billion rupiah which means a 36 X valuation. A 20 X valuation gives a -44% lower target price 1,320 rupiah.
SHARPFOKUS DATA
  • Asjmp
  • English
  • mm
  • Capital
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DUTI
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • MCOL
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • MYOH
  • NFCX
  • NISP
  • OKAS
  • PPRO
  • RIGS
  • SLIS
  • SMDR
  • STAA
  • STTP
  • TCID
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • CMG
  • CVX
  • BP
  • CVX
  • CL
  • META US
  • GOLD
  • FCX
  • MAR
  • INTC
  • IP
  • MA
  • NKE
  • PEP
  • PG
  • PLTR
  • T
  • TSN
  • TWTR
  • V
  • WMT
  • WY
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TXN
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • BERK
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • KIJA
  • DGIK
  • Data
  • IATA
  • Above
  • Untitled
  • ALF
  • Subscribe
  • SharpfokUS
  • Subcapital
  • Kings
  • Weekly2