sharpfokus
  • Asjmp
  • English
  • mm
  • Capital
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DUTI
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • MCOL
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • MYOH
  • NFCX
  • NISP
  • OKAS
  • PPRO
  • RIGS
  • SLIS
  • SMDR
  • STAA
  • STTP
  • TCID
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • CMG
  • CVX
  • BP
  • CVX
  • CL
  • META US
  • GOLD
  • FCX
  • MAR
  • INTC
  • IP
  • MA
  • NKE
  • PEP
  • PG
  • PLTR
  • T
  • TSN
  • TWTR
  • V
  • WMT
  • WY
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TXN
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • BERK
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • KIJA
  • DGIK
  • Data
  • IATA
  • Above
  • Untitled
  • ALF
  • Subscribe
  • SharpfokUS
  • Subcapital
  • Kings
  • Weekly2
Picture

BWPT cashflow stays positive

BWPT Current 66 Target 101 + 53%

10/29/2022
1 minute read

  • BWPT last 12 months sales growth + 44%
  • BWPT last 12 months cash flow + 12% of market cap
  • BWPT last 12 months Capital + 9% of market cap
  • BWPT latest net cash -476% of market cap

Sales declined -29%
Last 5 quarters growth & sales billion rupiah
1% 3% -7% 111% -29%
779 804 745 1,575 1,119
  • Sales declined -29% in the second quarter to 1,119 billion rupiah ; our forecasts v sales is + 8% now.
  • This brings the average to 20% growth.
  • We predict average growth of 2% in this next 12 months to bring sales to 1,186 billion rupiah in the second quarter 2023.
​
Costs down profit up
Last 5 quarters cost ratio & profit billion rupiah
-91% -81% -85% -91% -89%
-80 327 -221 33 173
  • The cash cost ratio went from -91% to -89% profit from 33 to 173 billion rupiah in the second quarter on non cash gains.
  • The average cost ratio is at -87% now.
  • We use a -89% cost ratio to predict a 5 billion rupiah profit in the second quarter 2023.

Cashflow still positive
Last 5 quarters operating & investment billion rupiah
-66 45 9 159 88
-67 -37 -23 13 -7
  • Free cashflow went from 172 to 81 billion rupiah in the second quarter with -7 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at 61 billion rupiah now.
  • We assume -7 billion rupiah investment cashflow which with higher sales gives 113 billion rupiah average Cashflow in the next 12 months.
​
Net cash up
Last 5 quarters cash & liabilities billion rupiah
98 104 94 153 161
10,598 9,987 10,187 10,267 10,062
  • Cash increased 153 to 161 billion rupiah in the second quarter.
  • Liabilities declined 10,267 to 10,062 billion rupiah so net cash was up -10,114 to -9,901 billion rupiah .
  • With our forecast cashflow & 0 billion rupiah equity -453 billion rupiah liabilities net cash will be -9,448 billion rupiah in 12 months time.
​
Capital improved
Last 5 quarters cumulative capital , liabilities & equity billion rupiah
-1,345 -1,334 -1,337 -1,226 -1,154
21 188 47 111 72
0 -170 -50 0 0
  • BWPT cumulative capital improved -1,226 to -1,154 billion rupiah with + 72 & 0 billion rupiah from liabilities, equity in the second quarter & will be -700 billion rupiah in12 months time.
  • At the current market value of 2,081 billion rupiah based on our forecasts it’s at 0.18 X assets with a 26 years payback & a 0% yield.
  • Our 12m cashflow forecast is 453 billion rupiah (vs 261 billion rupiah the last 12m) which means a 5 X valuation. A 7 X valuation gives a 53% higher target price 101 rupiah.
Picture
SUBSCRIBE
  • Asjmp
  • English
  • mm
  • Capital
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DUTI
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • MCOL
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • MYOH
  • NFCX
  • NISP
  • OKAS
  • PPRO
  • RIGS
  • SLIS
  • SMDR
  • STAA
  • STTP
  • TCID
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • CMG
  • CVX
  • BP
  • CVX
  • CL
  • META US
  • GOLD
  • FCX
  • MAR
  • INTC
  • IP
  • MA
  • NKE
  • PEP
  • PG
  • PLTR
  • T
  • TSN
  • TWTR
  • V
  • WMT
  • WY
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TXN
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • BERK
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • KIJA
  • DGIK
  • Data
  • IATA
  • Above
  • Untitled
  • ALF
  • Subscribe
  • SharpfokUS
  • Subcapital
  • Kings
  • Weekly2