sharpfokus
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • RIGS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CL
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • IP
  • MAR
  • PG
  • PEP
  • T
  • TSN
  • TWTR
  • TXN
  • V
  • 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
  • Subscribe
  • SharpfokUS
Picture

DOID at 2X Cashflow

DOID Current 384 Target 548 + 43%

11/9/22
1 minute read

  • Last 12 months sales growth + 72%
  • Last 12 months cash flow -104% of market cap
  • Last 12 months Capital -15% of market cap
  • Latest net cash -539% of market cap

Sales grew 9%
Last 5 quarters growth, sales million dollars
31% 27% 6% 18% 9%
248 314 332 391 426
  • Sales grew 9% in the third quarter to 426 million dollars ; our forecasts v sales is -7% now.
  • This brings the average to 15% growth.
  • We predict average growth of 3% in this next 12 months to bring sales to 475 million dollars in the third quarter 2023.
​
Costs down profit up
Last 5 quarters cost ratio, profit million dollars
-77% -81% -83% -84% -83%
17 16 -1 6 15
  • The cash cost ratio went from -84% to -83% profit from 6 to 15 million dollars in the third quarter.
  • The average cost ratio is at -83% now.
  • We use a -83% cost ratio to predict a 23 million dollars profit in the third quarter 2023.
​
Cashflow higher
Last 5 quarters operating, investment Cashflow million dollars
-6 41 -2 59 38
-93 -221 -95 -42 -8
  • Free cashflow went from 17 to 30 million dollars in the third quarter with -8 investment cashflow.
  • Average quarterly Cashflow is at -58 million dollars now.
  • We assume -25 million dollars investment cashflow which with higher sales gives 26 million dollars average Cashflow in the next 12 months.
​
Net cash up
Last 5 quarters cash, liabilities million dollars
357 194 138 133 152
1,144 1,370 1,372 1,350 1,341
  • Cash increased 133 to 152 million dollars in the third quarter.
  • Liabilities declined 1,350 to 1,341 million dollars so net cash was up -1,217 to -1,189 million dollars .
  • With our forecast cashflow & a 0 million dollars equity payout -105 million dollars liabilities payment net cash will be -974 million dollars in 12 months time.
​
Capital improved
Last 5 quarters cumulative capital, from liabilities, equity million dollars
-158 -176 -215 -197 -190
-350 -18 -42 1 6
0 0 3 17 1
  • DOID cumulative capital improved -197 to -190 million dollars with + 6 & + 1 million dollars from liabilities, equity in the third quarter & will be -85 million dollars in12 months time.
  • At the current market value of 221 million dollars based on our forecasts it’s at 0.15 X assets with a 14 years payback & a 0% yield.
  • Our cashflow forecast is 105 million dollars which means a 2 X valuation. A 3 X valuation gives a 43% higher target price 548 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
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • RIGS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CL
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • IP
  • MAR
  • PG
  • PEP
  • T
  • TSN
  • TWTR
  • TXN
  • V
  • 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
  • Subscribe
  • SharpfokUS