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

CPRO cashflow negative

CPRO Current 58 Target 58 + 0%

11/13/2022
1 minute read

  • Last 12 months sales growth + 4%
  • Last 12 months cash flow + 4% of market cap
  • Last 12 months Capital + 8% of market cap
  • Latest net cash -100% of market cap

Sales grew 2%
Last 5 quarters growth, sales billion rupiah
-2% -1% -2% 4% 2%
2,043 2,028 1,987 2,072 2,117
  • Sales grew 2% in the third quarter to 2,117 billion rupiah ; our forecasts v sales is 1% now.
  • This brings the average to 1% growth.
  • We predict average growth of 1% in this next 12 months to bring sales to 2,180 billion rupiah in the third quarter 2023.
​
Costs down profit up
Last 5 quarters cost ratio, profit billion rupiah
-85% -93% -94% -95% -94%
2,066 94 104 87 95
  • The cash cost ratio went from -95% to -94% profit from 87 to 95 billion rupiah in the third quarter.
  • The average cost ratio is at -94% now.
  • We use a -94% cost ratio to predict a 110 billion rupiah profit in the third quarter 2023.
​
Cashflow negative
Last 5 quarters operating, investment Cashflow billion rupiah
31 141 123 89 -41
-48 -82 -16 16 -103
  • Free cashflow went negative from 105 to -144 billion rupiah in the third quarter with -103 investment cashflow.
  • Average quarterly Cashflow is at 32 billion rupiah now.
  • We assume -46 billion rupiah investment cashflow which with higher sales gives 69 billion rupiah average Cashflow in the next 12 months.
​
Net cash up
Last 5 quarters cash, liabilities billion rupiah
206 98 155 105 151
3,840 3,587 3,537 3,642 3,589
  • Cash increased 105 to 151 billion rupiah in the third quarter.
  • Liabilities declined 3,642 to 3,589 billion rupiah so net cash was up -3,537 to -3,438 billion rupiah .
  • With our forecast cashflow & a 0 billion rupiah equity payout -277 billion rupiah liabilities payment net cash will be -3,107 billion rupiah in 12 months time.
​
Capital worsened
Last 5 quarters cumulative capital, new from liabilities, equity , liabilities & equity
687 932 984 1,085 952
-158 245 52 102 -133
0 0 0 0 0
  • CPRO cumulative capital worsened 1,085 to 952 billion rupiah with -133 & 0 billion rupiah from liabilities, equity in the third quarter but will be 1,229 billion rupiah in12 months time.
  • At the current market value of 3,455 billion rupiah based on our forecasts it’s at 0.51 X assets with a 0.51 years payback & a 0% yield.
  • Our cashflow forecast is 277 billion rupiah which means a 12 X valuation. A 13 X valuation gives a 0% higher target price 58 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