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

AMFG 12% yield forecast

AMFG Current 5,875 Target 10,275 + 75%

10/29/22
1 minute read

  • AMFG last 12 months sales growth + 19%
  • AMFG last 12 months cash flow + 28% of market cap
  • AMFG last 12 months Capital + 29% of market cap
  • AMFG latest net cash -140% of market cap
​
Sales grew 18%
Last 5 quarters growth & sales billion rupiah
10% 4% 16% -16% 18%
1,215 1,266 1,462 1,225 1,440
  • Sales grew 18% in the third quarter to 1,440 billion rupiah ; our forecasts v sales is + 4% now.
  • This brings the average to 5% growth.
  • We predict average growth of 1% in this next 12 months to bring sales to 1,464 billion rupiah in the third quarter 2023.
​
Costs up profit up
Last 5 quarters cost ratio & profit billion rupiah
-74% -79% -76% -78% -79%
170 124 225 127 187
  • The cash cost ratio went from -78% to -79% profit from 127 to 187 billion rupiah in the third quarter.
  • The average cost ratio is at -78% now.
  • We use a -78% cost ratio to predict a 194 billion rupiah profit in the third quarter 2023.
​
Cashflow higher
Last 5 quarters operating & investment billion rupiah
395 301 308 71 176
-17 -34 -38 -27 -47
  • Free cashflow went from 44 to 129 billion rupiah in the third quarter with -47 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at 178 billion rupiah now.
  • We assume -47 billion rupiah investment cashflow which with higher sales gives 279 billion rupiah average Cashflow in the next 12 months.

Net cash up
Last 5 quarters cash & liabilities billion rupiah
147 132 125 124 120
4,220 4,110 3,846 3,772 3,688
  • Cash declined 124 to 120 billion rupiah in the third quarter.
  • Liabilities declined 3,772 to 3,688 billion rupiah so net cash was up -3,648 to -3,568 billion rupiah .
  • With our forecast cashflow & a -317 billion rupiah equity payout -684 billion rupiah liabilities net cash will be -2,770 billion rupiah in 12 months time.
​
Capital improved
Last 5 quarters cumulative capital , liabilities & equity billion rupiah
-2,221 -1,939 -1,662 -1,616 -1,482
370 283 277 46 99
0 0 0 0 35
  • AMFG cumulative capital improved -1,616 to -1,482 billion rupiah with + 99 & + 35 billion rupiah from liabilities, equity in the third quarter & will be -481 billion rupiah in12 months time.
  • At the current market value of 2,550 billion rupiah based on our forecasts it’s at 0.35 X assets with a 7 years payback & a 12% yield.
  • Our 12m cashflow forecast is 1,115 billion rupiah (vs 711 billion rupiah the last 12m) which means a 2 X valuation. A 4 X valuation gives a 75% higher target price 10,275 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