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

BRPT more negative cashflow

BRPT Current 815 Target 636 -22%

11/8/22
1 minute read


  • Last 12 months sales growth + 0%
  • Last 12 months cash flow -21% of market cap
  • Last 12 months Capital -11% of market cap
  • Latest net cash -67% of market cap
​
Sales declined -6%
Last 5 quarters growth, sales million dollars
-9% 11% -3% -1% -6%
758 843 813 804 759
  • Sales declined -6% in the third quarter to 759 million dollars ; our forecasts v sales is 2% now.
  • This brings the average to 0% growth.
  • We predict average growth of 4% in this next 12 months to bring sales to 869 million dollars in the third quarter 2023.
​
Costs down profit up
Last 5 quarters cost ratio, profit million dollars
-90% -92% -91% -96% -93%
33 26 30 -0 9
  • The cash cost ratio went from -96% to -93% profit from -0 to 9 million dollars in the third quarter.
  • The average cost ratio is at -93% now.
  • We use a -92% cost ratio to predict a 20 million dollars profit in the third quarter 2023.
​
Cashflow negative
Last 5 quarters operating, investment Cashflow million dollars
152 311 -511 -114 142
-168 -578 -173 180 -338
  • Free cashflow went negative from 66 to -196 million dollars in the third quarter with -338 investment cashflow.
  • Average quarterly Cashflow is at -270 million dollars now.
  • We assume -215 million dollars investment cashflow which with higher sales gives -149 million dollars average Cashflow in the next 12 months.

Net cash down
Last 5 quarters cash, liabilities million dollars
2,026 1,875 1,649 1,669 1,522
4,602 4,975 4,977 4,841 4,916
  • Cash declined 1,669 to 1,522 million dollars in the third quarter.
  • Liabilities increased 4,841 to 4,916 million dollars so net cash was down -3,172 to -3,394 million dollars .
  • With our forecast cashflow & a 0 million dollars equity payout + 598 million dollars liabilities payment net cash will be -3,992 million dollars in 12 months time.
​
Capital worsened
Last 5 quarters cumulative capital, from liabilities, equity million dollars
-3,298 -3,413 -3,870 -3,825 -3,874
-61 -107 -457 16 -49
-987 -33 0 27 -0
  • BRPT cumulative capital worsened -3,825 to -3,874 million dollars with -49 & -0 million dollars from liabilities, equity in the third quarter & will be -4,472 million dollars in12 months time.
  • At the current market value of 5,063 million dollars based on our forecasts it’s at 3.18 X assets with a -9 years payback & a 0% yield.
  • Our operating cashflow forecast is 264 million dollars which means a 19 X valuation. A 15 X valuation gives a -22% lower target price 636 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