sharpfokus
  • Files1
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BNII
  • CMNT
  • GOTO
  • ITMG
  • MEGA
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NISP
  • VICI
  • WOMF
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • Stockbit
  • TIRA
  • BRMS
  • DLTA
  • Meeting
  • STTP
  • MERK
  • MBAP
  • TGKA
  • Howtounderstandfinancialstatements
  • KDSI
  • CMPP
  • BLTZ
  • HEXA
Picture
Other stocks here

DLTA super sharp with a 7% yield forecast

DLTA Current 4,150 Target 8,053 + 94%

Jun 22, 2022
1 minute read

Sales grew 1%
Last 5 quarters
-11% -23% 28% 14% 1%
  • Sales grew 1% in the first quarter to 199 billion rupiah , 14% higher than a year ago.
  • This brings the average to 5% growth.
  • We predict average growth of another 5% in this next 12 months to bring sales to 226 billion rupiah in the first quarter 2023.

Costs down profit up
Last 5 quarters
-65% -69% -70% -75% -67%
  • The cash cost ratio went from -75% to -67% profit from 46 to 62 billion rupiah in the first quarter.
  • The average cost ratio is at -70% now.
  • We use the average -70% cost ratio to predict a 63 billion rupiah profit in the first quarter 2023.

Cashflow higher
Last 5 quarters billion rupiah
119, 43, 87, 66, 79
  • Free cashflow went from 66 to 79 billion rupiah in the first quarter with -1 billion rupiah investment spending.
  • Average quarterly Cashflow is at 69 billion rupiah now.
  • We assume the same -1 billion rupiah investment spending which with higher sales gives 67 billion rupiah Cashflow in the first quarter 2023.

Balance sheet net cash improved
Last 5 quarters billion rupiah
558, 597, 434, 514, 556
  • Cash increased 813 to 891 billion rupiah in the first quarter.
  • Liabilities increased 299 to 335 billion rupiah so net cash improved 514 to 556 billion rupiah .
  • With our forecast cashflow & a -232 billion rupiah equity payout -62 billion rupiah liabilities payment net cash will be 563 billion rupiah in 12 months time.
​
Capital paid flat , a 94% higher target price
Last 5 quarters billion rupiah
694, 694, 894, 894, 894
  • DLTA 13 quarter capital paid was flat at 894 billion rupiah in the first quarter but will be 1,188 billion rupiah in12 months time.
  • At the current market value of 3,323 billion rupiah based on our forecasts it’s at 2.49 X assets with a super 2 years payback & a 7% yield.
  • Our cashflow forecast is 239 billion rupiah which means a 14 X valuation. A 27 X valuation gives a 94% higher target price 8,053 rupiah .
MODEL & CHARTS
  • Files1
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BNII
  • CMNT
  • GOTO
  • ITMG
  • MEGA
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NISP
  • VICI
  • WOMF
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • Stockbit
  • TIRA
  • BRMS
  • DLTA
  • Meeting
  • STTP
  • MERK
  • MBAP
  • TGKA
  • Howtounderstandfinancialstatements
  • KDSI
  • CMPP
  • BLTZ
  • HEXA