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

ASII 6% yield forecast

ASII Current 6,550 Target 10,941 + 67%

10/31/22
1 minute read

  • Last 12 months sales growth + 29%
  • Last 12 months cash flow + 10% of market cap
  • Last 12 months Capital + 7% of market cap
  • Latest net cash -39% of market cap

Sales grew 8%
Last 5 quarters growth & sales billion rupiah
8% 10% 9% -0% 8%
60,002 66,083 71,871 71,821 77,662
  • Sales grew 8% in the third quarter to 77,662 billion rupiah ; our forecasts v sales is + 1% now.
  • This brings the average to 7% growth.
  • We predict average growth of 4% in this next 12 months to bring sales to 88,972 billion rupiah in the third quarter 2023.

Costs up profit down
Last 5 quarters cost ratio & profit billion rupiah
-79% -85% -83% -74% -87%
7,918 6,568 9,272 14,645 8,095
  • The cash cost ratio went from -74% to -87% profit from 14,645 to 8,095 billion rupiah in the third quarter.
  • The average cost ratio is at -82% now.
  • We use a -82% cost ratio to predict a 12,886 billion rupiah profit in the third quarter 2023.
​
Cashflow much lower
Last 5 quarters operating & investment billion rupiah
10,271 8,225 9,103 11,286 11,023
-3,326 321 -3,329 62 -9,374
  • Free cashflow went from 11,348 to 1,649 billion rupiah in the third quarter with -9,374 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at 6,829 billion rupiah now.
  • We assume -3,080 billion rupiah investment cashflow which with higher sales gives 12,304 billion rupiah average Cashflow in the next 12 months.
​
Net cash down
Last 5 quarters cash & liabilities billion rupiah
60,538 63,947 67,255 68,234 69,578
152,663 151,696 157,855 160,440 174,153
  • Cash increased 68,234 to 69,578 billion rupiah in the third quarter.
  • Liabilities increased 160,440 to 174,153 billion rupiah so net cash was down -92,206 to -104,575 billion rupiah .
  • With our forecast cashflow & a -15,514 billion rupiah equity payout -33,701 billion rupiah liabilities net cash will be -70,874 billion rupiah in 12 months time.
​
Capital improved
Last 5 quarters cumulative capital , liabilities & equity
61,996 66,209 68,785 79,654 80,415
4,249 2,167 2,509 1,035 -1,577
102 2,046 67 9,834 2,338
  • ASII cumulative capital improved 79,654 to 80,415 billion rupiah with -1,577 & + 2,338 billion rupiah from liabilities, equity in the third quarter & will be 129,630 billion rupiah in12 months time.
  • At the current market value of 265,168 billion rupiah based on our forecasts it’s at 0.64 X assets with a 7 years payback & a 6% yield.
  • Our 12m cashflow forecast is 49,215 billion rupiah (vs 27,317 billion rupiah the last 12m) which means a 5 X valuation. A 9 X valuation gives a 67% higher target price 10,941 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