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

AKRA cashflow lower

AKRA Current 1,435 Target 1,596 + 11%

Sep 12, 2022
1 minute read


  • AKRA last 12 months sales growth + 91%
  • AKRA last 12 months cash flow + 14% of market cap
  • AKRA last 12 months Capital + 5% of market cap
  • AKRA latest net cash -35% of market cap

Sales grew 4%
Last 5 quarters growth & sales billion rupiah
17% 29% 20% 18% 4%
6,543 8,457 10,134 11,975 12,472
  • Sales grew 4% in the third quarter to 12,472 billion rupiah ; our forecasts v sales is -5% now.
  • This brings the average to 18% growth.
  • We predict average growth of 2% in this next 12 months to bring sales to 13,357 billion rupiah in the third quarter 2023.
​
Costs flat profit up
Last 5 quarters cost ratio & profit billion rupiah
-95% -95% -95% -95% -95%
226 299 421 507 581
  • The cash cost ratio was flat at -95% profit increased from 507 to 581 billion rupiah in the third quarter.
  • The average cost ratio is at -95% now.
  • We use the average -95% cost ratio to predict a 583 billion rupiah profit in the third quarter 2023.
​
Cashflow lower
Last 5 quarters operating & investment billion rupiah
-323 1,660 -463 1,689 1,348
-60 -59 -28 -76 -81
  • Free cashflow went from 1,613 to 1,267 billion rupiah in the third quarter with -81 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at 998 billion rupiah now.
  • We assume -61 billion rupiah investment cashflow which with higher sales gives 606 billion rupiah average Cashflow in the next 12 months.
​
Net cash up
Last 5 quarters cash & liabilities billion rupiah
1,579 2,600 2,238 3,568 4,733
10,343 12,210 13,537 15,843 14,538
  • Cash increased 3,568 to 4,733 billion rupiah in the third quarter.
  • Liabilities declined 15,843 to 14,538 billion rupiah so net cash was up -12,275 to -9,805 billion rupiah .
  • With our forecast cashflow & a -668 billion rupiah equity payout -1,755 billion rupiah liabilities net cash will be -8,050 billion rupiah in 12 months time.
​
Capital improved
Last 5 quarters cumulative capital , liabilities & equity billion rupiah
3,295 3,887 3,782 4,136 4,676
-58 607 -122 75 68
189 -39 0 274 468
  • AKRA cumulative capital improved 4,136 to 4,676 billion rupiah with + 68 & + 468 billion rupiah from liabilities, equity in the third quarter & will be 7,099 billion rupiah in12 months time.
  • At the current market value of 28,323 billion rupiah based on our forecasts it’s at 1.07 X assets with a 9 years payback & a 2% yield.
  • Our 12m cashflow forecast is 2,423 billion rupiah (vs 4,039 billion rupiah the last 12m) which means a 12 X valuation. A 13 X valuation gives a 11% higher target price 1,596 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