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

BEBS, Cashflow jumps, but expensive
Current 6,475 Target 3,029 -53%

WATCH THE VIDEO
January 31 2022
1 minute read

Sales declined -18%
  • Sales declined -18% in the fourth quarter to 125 billion rupiah vs our 190 billion rupiah forecast.
  • This brings the quarterly average to 16% growth.
  • We predict average growth of 10% in this next 12 months to bring sales to 6,969 billion rupiah in the fourth quarter of 2022.
​
Costs down profit flat
  • The cash cost ratio went from -76% to -71% profit was flat at 35 billion rupiah in the fourth quarter.
  • The average cost ratio is at -75% now.
  • We use a -74% cost ratio to predict a 46 billion rupiah profit in the fourth quarter of 2022.
​
Cashflow jumps up with investment gains
  • Free cashflow jumped up from 0 to 26 billion rupiah in the fourth quarter with a positive 125 billion rupiah investment Cashflow.
  • Average quarterly Cashflow is at -18 billion rupiah now.
  • We assume -2 billion rupiah investment spending which with higher sales gives a 43 billion rupiah Cashflow in the fourth quarter of 2022.
​
Balance sheet lower leverage
  • Cash increased 1 to 26 billion rupiah in the fourth quarter.
  • Liabilities declined 168 to 46 billion rupiah so net cash improved -167 to -20 billion rupiah.
  • With our forecast cashflow & a -77 billion rupiah equity payout -9 billion rupiah liabilities payment net cash will turn positive 53 billion rupiah in 12 months time.
​
Valuation, expensive, a -53% lower target price
  • BEBS capital raised from the last 12 quarters was flat at -208 billion rupiah in the fourth quarter but will be -123 billion rupiah in12 months time.
  • At the current market value of 58,270 billion rupiah based on our forecasts it’s expensive at 66.75 X assets with a 3.9 years payback & a 0.1% yield.
  • Our cashflow forecast is 182 billion rupiah which means an 321 X valuation. A 150 X valuation gives a -53% lower target price of 3,029 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