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
Other stocks here

BAL looking super sharp as cashflow more than tripled

WATCH THE VIDEO
BAL Current 0.77 Target 1.86 +142%

March 3 2022
1 minute read
​
Sales grew 25%
Last 3 semesters
27% 7% 25%
  • Sales grew 25% in the second semester to 6,810 billion rupiah far above our 5,982 billion rupiah forecast.
  • This brings the average growth to 16% growth.
  • We predict average growth of 6% in this next 12 months to bring sales to 7,651 billion rupiah in the second semester 2022.
​
Costs down profit tripled
Last 3 semesters
-77% -83% -73%
  • The cash cost ratio went from -83% to -73% profit tripled from 579 to 1,510 billion rupiah in the second semester
  • The average cost ratio is at -78% now.
  • We use the latest -73% cost ratio to predict a 1,738 billion rupiah profit in the second semester 2022.
​
Cashflow more than tripled
Last 3 semesters billion rupiah
1,026, 405, 1,517
  • Free cashflow more than tripled from 405 to 1,517 billion rupiah in the second semester with -289 billion rupiah investment spending .
  • Average quarterly Cashflow is at 961 billion rupiah now.
  • We assume the same -289 billion rupiah investment spending which with higher sales gives a 1,783 billion rupiah Cashflow in the second semester 2022.
​
Balance sheet lower leverage
Last 3 semesters billion rupiah
-6,907, -6,771, -5,511
  • Cash declined 202 to 176 billion rupiah in the second semester.
  • Liabilities declined 6,973 to 5,687 billion rupiah so net cash improved -6,771 to -5,511 billion rupiah.
  • With our forecast cashflow & a -1,002 billion rupiah equity payout -1,081 billion rupiah liabilities payment net cash will be -3,082 billion rupiah in 12 months time.

​Capital paid jumped, a 7% yield, 142% higher target price
Last 3 semesters billion rupiah
1,596, 2,592, 4,137
  • BAL 16 semester capital paid jumped 2,592 to 4,137 billion rupiah in the second semester with -1,291 billion rupiah liabilities -254 billion rupiah equity payments & will be 6,219 billion rupiah in12 months time.
  • At the current market value of 14,175 billion rupiah based on our forecasts it’s at 0.75 X assets with a 5 years payback & a 7% yield.
  • Our cashflow forecast is 3,431 billion rupiah which means an 4 X valuation. A 10 X valuation gives a 142% higher target price of 1.86 Singapore dollars.
MODEL, DATA & CHARTS
  • 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