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 shares here

BOLA, a -59% lower target price
Current 685 Target 281 -59%

November 26th 2021
1 minute read

Sales jumped 214%
  • Sales jumped 214% in the third quarter to 52 billion rupiah vs our 41 billion rupiah forecast.
  • This brings the quarterly average to 55% growth.
  • We predict average growth of 7% to bring sales to 68 billion rupiah in the third quarter of 2022.
​
Costs still very low, but above 100% in cashflow…
  • The cash cost ratio was at -17% in the third quarter giving a 46 billion rupiah net profit.
  • But the average Cashflow cost ratio is at -117% now.
  • We use -114% cost ratio to predict a -12 billion rupiah profit in the third quarter of 2022.
​
Cashflow, positive but from investment gains
  • Free cashflow was 40 billion rupiah in the third quarter but with a positive 52 billion rupiah investment Cashflow.
  • Average quarterly Cashflow is at 35 billion rupiah now.
  • We assume 0 billion rupiah investment spending which with higher sales gives a -10 billion rupiah Cashflow in the third quarter of 2022.
​
Balance sheet, higher net cash
  • Cash increased from 140 to 193 billion rupiah in the third quarter.
  • Liabilities declined from 79 to 73 billion rupiah so net cash jumped from 61 to 120 billion rupiah
  • With our forecast cashflow & a 0 billion rupiah equity payout net cash will be 86 billion rupiah in 12 months time.
​
Valuation higher capital raised, a -59%
​lower target price
  • BOLA capital from the last 17 quarters worsened to -423 billion rupiah in the third quarter & will be -458 billion rupiah in12 months time.
  • At the current market value of 4,110 billion rupiah based on our forecasts it’s at 6.2 X assets with a -14 years payback & a 0% yield.
  • Our sales forecast is 241 billion rupiah which means an 17 X valuation. A 7 X valuation gives a -59% lower target price of 281 rupiah.
Data file & model
  • 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