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

ASRI Cashflow up again

ASRI.jk Current 179 Target 225 + 26%

11/25/2022
1 minute read

  • Last 12 months sales growth + 19%
  • Last 12 months cash flow + 19% of market cap
  • Last 12 months Capital + 4% of market cap
  • Latest net cash -318% of market cap
​
Sales declined -21%
Last 5 quarters growth, sales billion rupiah
3% 62% -12% 6% -21%
662 1,075 947 1,007 791
  • Sales declined -21% in the third quarter to 791 billion rupiah our forecasts v sales is 3% now.
  • This brings the average to 9% growth.
  • We predict average growth of 6% in this next 12 months to bring sales to 906 billion rupiah in the third quarter 2023.
​
Margin up profit down
Last 5 quarters margin, profit billion rupiah
11% 31% 20% -10% 56%
106 286 137 82 -110
  • The cash margin went from -10% to 56% profit from 82 to -110 billion rupiah in the third quarter.
  • The average cash margin is at 24% now.
  • We use a 24% cash margin to predict a 78 billion rupiah profit in the third quarter 2023.
​
Cashflow higher
Last 5 quarters operating, investment cashflow billion rupiah
423 352 432 103 359
-119 -158 -126 -94 -196
  • Free cashflow went from 9 to 163 billion rupiah in the third quarter with -196 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at 168 billion rupiah now.
  • We assume -139 billion rupiah investment spending which with higher sales gives 110 billion rupiah average Cashflow in the next 12 months.
​
Net cash down
Last 5 quarters cash, liabilities billion rupiah
837 991 1,259 1,254 1,387
12,459 12,398 12,441 12,082 12,562
  • Cash increased 1,254 to 1,387 billion rupiah in the third quarter.
  • Liabilities increased 12,082 to 12,562 billion rupiah so net cash was down -10,828 to -11,175 billion rupiah .
  • With our forecast cashflow & a 0 billion rupiah equity payout -442 billion rupiah liabilities net cash will be -10,733 billion rupiah in 12 months time.
​
Capital paid
Last 5 quarters capital from liabilities, equity billion rupiah
166 39 39 22 45
0 0 0 0 0
  • ASRI.jk paid 45 billion rupiah in the third quarter 45 billion rupiah liabilities 0 billion rupiah equity & will pay 442 billion rupiah this next 12 months.
  • At the current market value of 3,517 billion rupiah based on our forecasts it’s at 0.16 X assets with a 53 years payback & a 0% yield.
  • Our cashflow forecast is 442 billion rupiah which means a 8 X valuation. A 10 X valuation gives a 26% higher target price 225 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