sharpfokus
  • Files1
  • ADMF
  • AVIA
  • BBTN
  • BNII
  • ITMG
  • MEGA
  • MPMX
  • MTEL
  • NISP
  • VICI
  • WOMF4
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • stockbit
  • TIRA
Picture
Other stocks here

BBTN looking sharp as cashflow jumps

BBTN Current 1,775 Target 3,139 + 77%

23 Apr 2022
1 minute read

Sales declined -19%
Last 5 quarters
-10% 0% -5% 34% -19%
  • Sales declined -19% in the first quarter to 6,285 billion rupiah -4% below our 6,535 billion rupiah forecast.
  • This brings the quarterly average to 3% growth.
  • We predict average growth of 2% in this next 12 months to bring sales to 6,664 billion rupiah in the first quarter of 2023.
​
Costs up profit down
Last 5 quarters
-84% -78% -77% -66% -73%
  • The cash cost ratio went from -66% to -73% profit from 861 to 774 billion rupiah in the first quarter of 2023.
  • The average cost ratio is at -73% now.
  • We use -73% cost ratio to predict a 876 billion rupiah profit in the first quarter of 2023.
​
Cashflow jumped
Last 5 quarters
232, 504, 1,114, 720, 2,118
  • Free cashflow jumped from 720 to 2,118 billion rupiah in the first quarter with -91 billion rupiah investment Cashflow.
  • Average quarterly Cashflow is at 1,114 billion rupiah now.
  • We assume -91 billion rupiah investment spending which with higher sales gives a 1,700 billion rupiah Cashflow in the first quarter of 2023.
​
Balance sheet higher leverage
Last 5 quarters
-305,391 -288,967 -290,890 -286,463 -298,175
  • Non cash assets growth increased -0.8% to 3.0% in the first quarter. Average growth is -0.4% now.
  • Liabilities growth declined 0.7% to -0.7% in the first quarter. Average growth is -0.7% now.
  • The sales to asset ratio worsened 2.3% to 2% in the first quarter. Average sales to assets is 2.0% now. ​

Capital raised improved , a 77% higher target price
Last 5 quarters
-8,457, -7,654, -1,760, -3,262, -1,477
  • BBTN capital from the last 13 quarters improved -3,262 to -1,477 billion rupiah in the first quarter. with -1,547 billion rupiah liabilities -238 billion rupiah equity payouts & will be -472 in12 months time.
  • At the current market value of 18,797 billion rupiah based on our forecasts it’s at 0.05 X assets with a 5% yield.
  • Our cashflow forecast is 6,648 billion rupiah which means an 3 X valuation. A 5 X valuation gives a 77% higher target price of 3,139 rupiah.
MODEL, DATA & CHARTS
  • Files1
  • ADMF
  • AVIA
  • BBTN
  • BNII
  • ITMG
  • MEGA
  • MPMX
  • MTEL
  • NISP
  • VICI
  • WOMF4
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • stockbit
  • TIRA