sharpfokus
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • RIGS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CL
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • IP
  • MAR
  • PG
  • PEP
  • T
  • TSN
  • TWTR
  • TXN
  • V
  • 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
  • Subscribe
  • SharpfokUS
Picture

BALI sales growth stops

BALI Current 800 Target 773 -3%

11/4/22
1 minute read

  • Last 12 months sales growth -2%
  • Last 12 months cash flow + 3% of market cap
  • Last 12 months Capital + 3% of market cap
  • Latest net cash -80% of market cap

Sales grew 0%
Last 5 quarters growth, sales billion rupiah
13% 0% -3% 0% 0%
251 252 245 245 246
  • Sales grew 0% in the second quarter to 246 billion rupiah ; our forecasts v sales is + 5% now.
  • This brings the average to -1% growth.
  • We predict average growth of 1% in this next 12 months to bring sales to 258 billion rupiah in the second quarter 2023.

Costs down profit up
Last 5 quarters cost ratio, profit billion rupiah
-60% -58% -59% -61% -60%
49 55 54 49 50
  • The cash cost ratio went from -61% to -60% profit from 49 to 50 billion rupiah in the second quarter.
  • The average cost ratio is at -59% now.
  • We use a -60% cost ratio to predict a 55 billion rupiah profit in the second quarter 2023.

Cashflow higher
Last 5 quarters operating, investment cashflow billion rupiah
71 180 92 69 112
-128 -108 -94 -101 -39
  • Free cashflow went from -32 to 73 billion rupiah in the second quarter with -39 investment cashflow.
  • Average quarterly Cashflow is at 27 billion rupiah now.
  • We assume -70 billion rupiah investment cashflow which with higher sales gives 30 billion rupiah average Cashflow in the next 12 months.

Net cash down
Last 5 quarters cash, liabilities billion rupiah
41 137 203 127 49
2,601 2,650 2,703 2,596 2,569
  • Cash declined 127 to 49 billion rupiah in the second quarter.
  • Liabilities declined 2,596 to 2,569 billion rupiah so net cash was down -2,469 to -2,520 billion rupiah .
  • With our forecast cashflow & a 0 billion rupiah equity payout -122 billion rupiah liabilities net cash will be -2,398 billion rupiah in 12 months time.
​
Capital improved
Last 5 quarters cumulative capital, from liabilities, equity billion rupiah
-1,579 -1,604 -1,672 -1,628 -1,478
-139 -26 -68 44 28
118 0 0 0 123
  • BALI cumulative capital improved -1,628 to -1,478 billion rupiah with + 28 & + 123 billion rupiah from liabilities, equity in the second quarter & will be -1,357 billion rupiah in12 months time.
  • At the current market value of 3,148 billion rupiah based on our forecasts it’s at 0.62 X assets with a 40 years payback & a 0% yield.
  • Our cashflow forecast is 122 billion rupiah which means a 26 X valuation. A 25 X valuation gives a -3% lower target price 773 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
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • RIGS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CL
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • IP
  • MAR
  • PG
  • PEP
  • T
  • TSN
  • TWTR
  • TXN
  • V
  • 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
  • Subscribe
  • SharpfokUS