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 stocks here

CMPP, a -3% lower target price
Current 525 Target 507 -3%

January 11 2022
1 minute read

Sales plunged -85%
  • Sales plunged -85% in the third quarter to 34 billion rupiah which is also -37% below a year ago.
  • This brings the quarterly average to -41% growth.
  • We predict rebound average growth of 144% in this next 12 months to bring sales back to 399 billion rupiah in the third quarter of 2022.
​
Costs surged 611 points, profit down
  • The cash cost ratio surged from -173% to -784% profit went from -422 to -480 billion rupiah in the third quarter.
  • The Cashflow cost ratio is at -80% now.
  • We use a better -67% cost ratio as sales recover to predict a -115 billion rupiah profit in the third quarter of 2022.
​
Cashflow positive on working capital & zero investment
  • Free cashflow went from -6 to 11 billion rupiah in the third quarter with -0 billion rupiah investment Cashflow.
  • Average quarterly Cashflow is at 3 billion rupiah now.
  • We assume the same -0 billion rupiah investment spending which with higher sales gives a 132 billion rupiah Cashflow in the third quarter of 2022.
​
Balance sheet higher leverage
  • Cash increased 16 to 26 billion rupiah in the third quarter.
  • Liabilities increased 9,624 to 9,864 billion rupiah so net cash worsened -9,609 to -9,838 billion rupiah.
  • With our forecast cashflow & a 0 billion rupiah equity payout -108 billion rupiah liabilities payment net cash will be -9,729 billion rupiah in 12 months time.
​
Valuation, a -3% lower target price
  • CMPP capital from the last 37 quarters was unchanged at -1,274 billion rupiah in the third quarter with 0 liabilities 0 billion rupiah equity payments but will improve to -1,166 billion rupiah in12 months time.
  • At the current market value of 5,610 billion rupiah based on our forecasts it’s at 1.29 X assets with a 40 years payback & a 0% yield.
  • Our free cashflow forecast is 108 billion rupiah which means an 52 X valuation. A generous 50 X valuation gives a -3% lower target price of 507 rupiah.
Data, model & charts
  • 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