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

BNII negative growth

BNII.jk Current 244 Target 205 -16%

11/21/2022
1 minute read

  • Last 12 months sales growth -26%
  • Last 12 months cash flow -32% of market cap
  • Last 12 months Capital -6% of market cap
  • Latest net cash -652% of market cap
​
Sales declined -37%
Last 5 quarters growth, sales billion rupiah
1% -4% -2% 27% -37%
2,754 2,637 2,574 3,267 2,042
  • Sales declined -37% in the third quarter to 2,042 billion rupiah our forecasts v sales is 3% now.
  • This brings the average to -4% growth.
  • We predict average growth of 10% in this next 12 months to bring sales to 2,898 billion rupiah in the third quarter 2023.
​
Costs down profit up
Last 5 quarters cost ratio, profit billion rupiah
-70% -66% -66% -68% -67%
560 594 396 293 414
  • The cash cost ratio went from -68% to -67% profit from 293 to 414 billion rupiah in the third quarter.
  • The average cost ratio is at -67% now.
  • We use a -67% cost ratio to predict a 566 billion rupiah profit in the third quarter 2023.
​
Cashflow negative
Last 5 quarters operating, investment cashflow billion rupiah
-5,384 10,171 -3,556 -1,087 -7,632
1,314 -6,216 -5,526 4,397 3,521
  • Free cashflow went negative from 3,311 to -4,112 billion rupiah in the third quarter with 3,521 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at -1,482 billion rupiah now.
  • We assume -502 billion rupiah investment spending which with higher sales gives 390 billion rupiah average Cashflow in the next 12 months.
​
Net cash down
Last 5 quarters cash, liabilities billion rupiah
19,029 24,255 14,008 19,621 14,779
125,983 140,033 131,290 138,824 136,051
  • Cash declined 19,621 to 14,779 billion rupiah in the third quarter.
  • Liabilities declined 138,824 to 136,051 billion rupiah so net cash was down -119,203 to -121,272 billion rupiah .
  • With our forecast cashflow & a -402 billion rupiah equity payout -54 billion rupiah liabilities net cash will be -120,113 billion rupiah in 12 months time.
​
Capital paid
Last 5 quarters capital from liabilities, equity billion rupiah
1,484 -1,062 1,207 -2,609 854
-8 -14 -8 495 -13
  • BNII.jk paid 840 billion rupiah in the third quarter 854 billion rupiah liabilities -13 billion rupiah equity & will pay 456 billion rupiah this next 12 months.
  • At the current market value of 18,597 billion rupiah based on our forecasts it’s at 0.11 X assets with a 115 years payback & a 2% yield.
  • Our cashflow forecast is 1,561 billion rupiah which means a 12 X valuation. A 10 X valuation gives a -16% lower target price 205 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