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

BNGA sales up

BNGA Current 1,145 Target 1,468 + 28%

October 27, 2022
1 minute read


  • BNGA last 12 months sales growth -1%
  • BNGA last 12 months cash flow -3% of market cap
  • BNGA last 12 months Capital + 12% of market cap
  • BNGA latest net cash -830% of market cap

Sales grew 1%
Last 5 quarters growth & sales billion rupiah
3% -4% -1% 2% 1%
4,804 4,634 4,584 4,690 4,748
  • Sales grew 1% in the third quarter to 4,748 billion rupiah ; our forecasts v sales is + 1% now.
  • This brings the average to -0% growth.
  • We predict average growth of 2% in this next 12 months to bring sales to 5,039 billion rupiah in the third quarter 2023.
​
Costs up profit down
Last 5 quarters cost ratio provisions & profit billion rupiah
-55% -52% -43% -43% -52%
948 1,067 1,139 961 714
1,017 949 1,209 1,358 1,324
  • The cash cost ratio went from -43% to -52% profit from 1,358 to 1,324 billion rupiah in the third quarter.
  • The average cost ratio is at -48% now.
  • We use the average -48% cost ratio to predict a 1,651 billion rupiah profit in the third quarter 2023.
​
Cashflow more negative
Last 5 quarters operating & investment billion rupiah
10,367 15,122 -9,480 -5,958 -5,536
-1,256 680 -1,182 5,423 122
  • Free cashflow went from -536 to -5,414 billion rupiah in the third quarter with 122 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at -202 billion rupiah now.
  • We assume -1,256 billion rupiah investment cashflow which with higher sales gives 1,302 billion rupiah average Cashflow in the next 12 months.
​
Net cash down
Last 5 quarters cash assets & liabilities billion rupiah
31,547 47,016 37,106 34,667 27,490
295,396 310,787 307,425 310,980 306,968
252,855 267,399 262,819 267,851 263,459
  • Cash declined 34,667 to 27,490 billion rupiah in the third quarter.
  • Liabilities declined 267,851 to 263,459 billion rupiah so net cash was down -233,184 to -235,969 billion rupiah .
  • With our forecast cashflow & -1,881 billion rupiah equity -11 billion rupiah liabilities net cash will be -232,643 billion rupiah in 12 months time.
​
Capital improved
Last 5 quarters cumulative capital , liabilities & equity billion rupiah
15,592 15,927 15,176 17,079 18,954
153 335 -751 -443 1,875
0 0 0 2,346 -0
  • BNGA cumulative capital improved 17,079 to 18,954 billion rupiah with + 1,875 & -0 billion rupiah from liabilities, equity in the third quarter & will be 20,835 billion rupiah in12 months time.
  • At the current market value of 28,430 billion rupiah based on our forecasts it’s at X assets with a years payback & a 7% yield.
  • Our 12m cashflow forecast is 5,207 billion rupiah (vs -809 billion rupiah the last 12m) which means a 5 X valuation. A 7 X valuation gives a 28% higher target price 1,468 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