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

CEKA cashflow positive again

CEKA Current 2,130 Target 2,735 + 28%

October 20, 2022
1 minute read


  • CEKA last 12 months sales growth -6%
  • CEKA last 12 months cash flow -16% of market cap
  • CEKA last 12 months Capital + 5% of market cap
  • CEKA latest net cash -15% of market cap
​
Sales declined -33%
Last 5 quarters growth & sales billion rupiah
15% 21% 3% 12% -33%
1,379 1,671 1,721 1,921 1,293
  • Sales declined -33% in the third quarter to 1,293 billion rupiah ; our forecasts v sales is + 1% now.
  • This brings the average to 1% growth.
  • We predict average growth of 7% in this next 12 months to bring sales to 1,645 billion rupiah in the third quarter 2023.
​
Costs up profit down
Last 5 quarters cost ratio & profit
billion rupiah
-96% -96% -94% -95% -103%
54 57 98 83 -40
  • The cash cost ratio went from -95% to -103% profit from 83 to -40 billion rupiah in the third quarter.
  • The average cost ratio is at -97% now.
  • We use a -96% cost ratio to predict a 57 billion rupiah profit in the third quarter 2023.
​
Cashflow positive again
Last 5 quarters operating & investment
billion rupiah
47 -75 -174 -27 125
-21 -12 -13 -15 -9
  • Free cashflow went from -42 to 116 billion rupiah in the third quarter with -9 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at -50 billion rupiah now.
  • We assume the same -9 billion rupiah investment cashflow which with higher sales gives 51 billion rupiah average Cashflow in the next 12 months.
​
Net cash up
Last 5 quarters cash & liabilities
billion rupiah
321 234 48 6 62
250 310 333 390 258
  • Cash increased 6 to 62 billion rupiah in the third quarter.
  • Liabilities declined 390 to 258 billion rupiah so net cash was up -384 to -196 billion rupiah .
  • With our forecast cashflow & -108 billion rupiah equity -48 billion rupiah liabilities net cash will be -100 billion rupiah in 12 months time.
​
Capital improved
Last 5 quarters cumulative capital , liabilities & equity
billion rupiah
969 969 969 969 1,028
0 0 0 0 0
0 0 0 0 59
  • CEKA cumulative capital improved 969 to 1,028 billion rupiah with 0 & + 59 billion rupiah from liabilities, equity in the third quarter & will be 1,184 billion rupiah in12 months time.
  • At the current market value of 1,267 billion rupiah based on our forecasts it’s at 0.71 X assets with a 8 years payback & a 8% yield.
  • Our 12m cashflow forecast is 203 billion rupiah (vs -199 billion rupiah the last 12m) which means a 6 X valuation. A 8 X valuation gives a 28% higher target price 2,735 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