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

DCII still expensive

DCII Current 36,825 Target 26,268 -29%

11/8/22
1 minute read

  • Last 12 months sales growth + 25%
  • Last 12 months cash flow + 0% of market cap
  • Last 12 months Capital + 0% of market cap
  • Latest net cash -0% of market cap

Sales grew 19%
Last 5 quarters growth, sales billion rupiah
14% 14% -19% 13% 19%
232 264 215 243 289
  • Sales grew 19% in the third quarter to 289 billion rupiah ; our forecasts v sales is + 11% now.
  • This brings the average to 7% growth.
  • We predict average growth of 7% in this next 12 months to bring sales to 369 billion rupiah in the third quarter 2023.
​
Costs down profit up
Last 5 quarters cost ratio, profit billion rupiah
-56% -51% -50% -50% -47%
62 89 64 79 111
  • The cash cost ratio went from -50% to -47% profit from 79 to 111 billion rupiah in the third quarter.
  • The average cost ratio is at -50% now.
  • We use a -47% cost ratio to predict a 153 billion rupiah profit in the third quarter 2023.
​
Cashflow higher
Last 5 quarters operating, investment cashflow billion rupiah
144 56 190 49 153
-138 -75 -80 -45 -118
  • Free cashflow went from 4 to 35 billion rupiah in the third quarter with -118 investment cashflow.
  • Average quarterly Cashflow is at 32 billion rupiah now.
  • We assume -81 billion rupiah investment cashflow which with higher sales gives 104 billion rupiah average Cashflow in the next 12 months.
​
Net cash up
Last 5 quarters cash, liabilities billion rupiah
92 51 140 125 140
1,811 1,777 1,740 1,709 497
  • Cash increased 125 to 140 billion rupiah in the third quarter.
  • Liabilities declined 1,709 to 497 billion rupiah so net cash was up -1,584 to -357 billion rupiah .
  • With our forecast cashflow & a -284 billion rupiah equity payout -92 billion rupiah liabilities net cash will be -224 billion rupiah in 12 months time.
​
Capital improved
Last 5 quarters cumulative capital, from liabilities, equity billion rupiah
-1,384 -1,307 -1,293 -1,273 -1,244
16 77 14 21 28
0 0 0 0 0
  • DCII cumulative capital improved -1,273 to -1,244 billion rupiah with + 28 & 0 billion rupiah from liabilities, equity in the third quarter & will be -868 billion rupiah in12 months time.
  • At the current market value of 87,785 billion rupiah based on our forecasts it’s at 26 X assets with a 7 years payback & a 0% yield.
  • Our cashflow forecast is 417 billion rupiah which means a 210 X valuation. A 150 X valuation gives a -29% lower target price 26,268 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