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

CTRA looking sharper as cashflow rises above 1 trillion rupiah

CTRA Current 1,000 Target 1,719 + 72%

May 18, 2022
1 minute read

Sales declined seasonally -27%
Last 5 quarters
-52% 17% 21% 17% -27%
  • Sales declined seasonally -27% in the first quarter to 2,234 billion rupiah -3% below our 2,311 billion rupiah forecast.
  • This brings the average to 7% growth.
  • We predict average growth of 7% again in this next 12 months to bring sales to 2,720 billion rupiah in the first quarter 2023.
​
Costs up profit down
Last 5 quarters
-78% -82% -74% -71% -75%
  • The cash cost ratio went from -71% to -75% profit from 819 to 473 billion rupiah in the first quarter.
  • The average cost ratio is at -75% now.
  • We use the average -75% cost ratio to predict a 588 billion rupiah profit in the first quarter 2023.
​
Cashflow above 1 trillion rupiah
Last 5 quarters billion rupiah
632, 939, 372, 605, 1,120
  • Free cashflow went from 605 to 1,120 billion rupiah in the first quarter with -215 billion rupiah investment spending.
  • Average quarterly Cashflow is at 759 billion rupiah now.
  • We assume the same -215 billion rupiah investment spending which with higher sales gives 457 billion rupiah Cashflow in the first quarter 2023.
​
Balance sheet net cash improved
Last 5 quarters billion rupiah
-16,077 -15,889 -14,945 -14,112 -13,572
  • Cash increased 7,162 to 7,404 billion rupiah in the first quarter.
  • Liabilities declined 21,274 to 20,976 billion rupiah so net cash improved -14,112 to -13,572 billion rupiah .
  • With our forecast cashflow & a 0 billion rupiah equity payout -1,992 billion rupiah liabilities payment net cash will be -11,580 billion rupiah in 12 months time.
​
Capital raised improved , a 72% higher target price
Last 5 quarters billion rupiah , a 72% higher target price
-5,388 -5,197 -4,973 -4,985 -4,107
  • CTRA 29 quarter capital raised improved -4,985 to -4,107 billion rupiah in the first quarter with -872 billion rupiah liabilities -6 billion rupiah equity payouts & will be -2,116 billion rupiah in12 months time.
  • At the current market value of 18,536 billion rupiah based on our forecasts it’s at 0.45 X assets with a 17 years payback & a 0% yield.
  • Our cashflow forecast is 1,992 billion rupiah which means a 9 X valuation. A 16 X valuation gives a 72% higher target price 1,719 rupiah.
MODEL, DATA & 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