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

AKRA looking pretty sharp as sales jump again!

AKRA Current 980 Target 1,432 + 46%

Apr 26, 2022
1 minute read

Sales jumped 20%
Last 5 quarters
33% 9% 17% 29% 20%
  • Sales jumped 20% in the first quarter to 10,134 billion rupiah 9% above our 9,303 billion rupiah forecast.
  • This brings the average to 19% growth.
  • We predict average growth of 4% in this next 12 months to bring sales to 11,939 billion rupiah in the first quarter 2023.
​
Costs flat profit up
Last 5 quarters
-91% -94% -95% -95% -95%
  • The cash cost ratio was flat at -95% profit jumped from 299 to 421 billion rupiah in the first quarter.
  • The average cost ratio is at -95% now.
  • We use the average -95% cost ratio to predict a 527 billion rupiah profit in the first quarter 2023.
​
Cashflow negative
Last 5 quarters billion rupiah
1,180, 291, -360,1,625, -475
  • Free cashflow went negative from 1,625 to -475 billion rupiah in the first quarter with lower -28 billion rupiah investment gains (working capital).
  • Average quarterly Cashflow is at 270 billion rupiah now.
  • We assume the same -28 billion rupiah investment spending which with higher sales gives 590 billion rupiah Cashflow in the first quarter 2023.
​
Balance sheet net cash worsened
Last 5 quarters billion rupiah
-6,390 -7,250 -8,764 -9,610 -11,299
  • Cash declined 2,600 to 2,238 billion rupiah in the first quarter.
  • Liabilities increased 12,210 to 13,537 billion rupiah so net cash worsened -9,610 to -11,299 billion rupiah .
  • With our forecast cashflow & a -576 billion rupiah equity payout -1,598 billion rupiah liabilities payment net cash will be -9,701 billion rupiah in 12 months time.
​
Capital paid worsened . a 46% higher target price
Last 5 quarters billion rupiah
2,435, 3,141, 3,295, 3,887, 3,782
  • AKRA 29 quarter capital paid worsened 3,887 to 3,782 billion rupiah in the first quarter with 122 billion rupiah new liabilities but will be 5,956 billion rupiah in12 months time.
  • At the current market value of 19,342 billion rupiah based on our forecasts it’s at 0.77 X assets with a 11 years payback & a 3% yield.
  • Our cashflow forecast is 2,174 billion rupiah which means an 9 X valuation. A 13 X valuation gives a 46% higher target price of 1,432 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