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

BYAN 13% yield forecast

BYAN.jk Current 83,975 Target 95,762 + 14%

11/18/2022
1 minute read

Last 12 months sales growth + 85%
Last 12 months cash flow + 11% of market cap
Last 12 months Capital + 6% of market cap
Latest net cash 3% of market cap

Sales grew 10%
Last 5 quarters growth, sales million dollars
39% 52% -29% 56% 10%
725 1,103 784 1,221 1,343
  • Sales grew 10% in the third quarter to 1,343 million dollars our forecasts v sales is 3% now.
  • This brings the average to 22% growth.
  • We predict average growth of 1% in this next 12 months to bring sales to 1,408 million dollars in the third quarter 2023.
​
Costs down profit up
Last 5 quarters cost ratio, profit million dollars
-47% -53% -51% -48% -47%
321 586 380 628 700
  • The cash cost ratio went from -48% to -47% profit from 628 to 700 million dollars in the third quarter.
  • The average cost ratio is at -50% now.
  • We use a -48% cost ratio to predict a 710 million dollars profit in the third quarter 2023.
​
Cashflow higher
Last 5 quarters operating, investment cashflow million dollars
297 666 422 334 767
-34 -55 -70 -52 -25
  • Free cashflow went from 282 to 742 million dollars in the third quarter with -25 million dollars investment cashflow.
  • Average quarterly Cashflow is at 497 million dollars now.
  • We assume -49 million dollars investment spending which with higher sales gives 665 million dollars average Cashflow in the next 12 months.
​
Net cash positive
Last 5 quarters cash, liabilities million dollars
530 980 1,332 620 1,325
594 571 653 686 804
  • Cash increased 620 to 1,325 million dollars in the third quarter.
  • Liabilities increased 686 to 804 million dollars so net cash was up -67 to 521 million dollars .
  • With our forecast cashflow & a -2,513 million dollars equity payout -147 million dollars liabilities net cash will be 668 million dollars in 12 months time.
​
Capital paid
Last 5 quarters capital from liabilities, equity million dollars
40 132 0 -0 0
10 0 0 994 34
  • BYAN.jk paid 34 million dollars in the third quarter 0 million dollars liabilities 34 million dollars equity & will pay 2,660 million dollars this next 12 months.
  • At the current market value of 18,661 million dollars based on our forecasts it’s at 5.50 X assets with a 2 years payback & a 13% yield.
  • Our cashflow forecast is 2,660 million dollars which means a 7 X valuation. A 8 X valuation gives a 14% higher target price 95,762 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