sharpfokus
  • Asjmp
  • English
  • mm
  • Capital
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DUTI
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • MCOL
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • MYOH
  • NFCX
  • NISP
  • OKAS
  • PPRO
  • RIGS
  • SLIS
  • SMDR
  • STAA
  • STTP
  • TCID
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • CMG
  • CVX
  • BP
  • CVX
  • CL
  • META US
  • GOLD
  • FCX
  • MAR
  • INTC
  • IP
  • MA
  • NKE
  • PEP
  • PG
  • PLTR
  • T
  • TSN
  • TWTR
  • V
  • WMT
  • WY
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TXN
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • BERK
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • KIJA
  • DGIK
  • Data
  • IATA
  • Above
  • Untitled
  • ALF
  • Subscribe
  • SharpfokUS
  • Subcapital
  • Kings
  • Weekly2
Picture

DLTA 9% yield forecast

DLTA.jk Current 3,840 Target 5,683 + 48%

11/18/2022
1 minute read

  • Last 12 months sales growth + 17%
  • Last 12 months cash flow + 6% of market cap
  • Last 12 months Capital + 8% of market cap
  • Latest net cash 13% of market cap

Sales grew 9%
Last 5 quarters growth, sales billion rupiah
28% 14% 1% -7% 9%
173 198 199 186 203
  • Sales grew 9% in the third quarter to 203 billion rupiah our forecasts v sales is 3% now.
  • This brings the average to 4% growth.
  • We predict average growth of 3% in this next 12 months to bring sales to 224 billion rupiah in the third quarter 2023.

Costs down profit up
Last 5 quarters cost ratio, profit billion rupiah
-69% -70% -70% -70% -69%
48 46 62 56 64
  • The cash cost ratio went from -70% to -69% profit from 56 to 64 billion rupiah in the third quarter.
  • The average cost ratio is at -70% now.
  • We use a -69% cost ratio to predict a 65 billion rupiah profit in the third quarter 2023.

Cashflow positive again
Last 5 quarters operating, investment cashflow billion rupiah
87 69 79 -10 54
0 -3 -1 -0 -8
  • Free cashflow went positive again from -10 to 46 billion rupiah in the third quarter with -8 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at 45 billion rupiah now.
  • We assume -3 billion rupiah investment spending which with higher sales gives 67 billion rupiah average Cashflow in the next 12 months.

Net cash down
Last 5 quarters cash, liabilities billion rupiah
747 813 891 891 688
313 299 335 335 292
  • Cash declined 891 to 688 billion rupiah in the third quarter.
  • Liabilities declined 335 to 292 billion rupiah so net cash was down 556 to 396 billion rupiah .
  • With our forecast cashflow & a -264 billion rupiah equity payout -4 billion rupiah liabilities net cash will be 400 billion rupiah in 12 months time.
​
Capital paid
Last 5 quarters capital from liabilities, equity billion rupiah
0 0 0 0 0
200 0 0 0 240
  • DLTA.jk paid 240 billion rupiah in the third quarter 0 billion rupiah liabilities 240 billion rupiah equity & will pay 268 billion rupiah this next 12 months.
  • At the current market value of 3,075 billion rupiah based on our forecasts it’s at 2.48 X assets with a 7 years payback & a 9% yield.
  • Our cashflow forecast is 268 billion rupiah which means a 11 X valuation. A 17 X valuation gives a 48% higher target price 5,683 rupiah.
Picture
SUBSCRIBE
  • Asjmp
  • English
  • mm
  • Capital
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DUTI
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • MCOL
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • MYOH
  • NFCX
  • NISP
  • OKAS
  • PPRO
  • RIGS
  • SLIS
  • SMDR
  • STAA
  • STTP
  • TCID
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • CMG
  • CVX
  • BP
  • CVX
  • CL
  • META US
  • GOLD
  • FCX
  • MAR
  • INTC
  • IP
  • MA
  • NKE
  • PEP
  • PG
  • PLTR
  • T
  • TSN
  • TWTR
  • V
  • WMT
  • WY
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TXN
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • BERK
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • KIJA
  • DGIK
  • Data
  • IATA
  • Above
  • Untitled
  • ALF
  • Subscribe
  • SharpfokUS
  • Subcapital
  • Kings
  • Weekly2