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

DRMA cashflow less negative

DRMA.jk Current 660 Target 422 -36%

11/26/2022
1 minute read


  • Last 12 months sales growth + 38%
  • Last 12 months cash flow + 2% of market cap
  • Last 12 months Capital -2% of market cap
  • Latest net cash -34% of market cap

Sales grew 59%
Last 5 quarters growth, sales billion rupiah
22% 8% 10% -26% 59%
772 834 916 674 1,069
  • Sales grew 59% in the third quarter to 1,069 billion rupiah our forecasts v sales is 3% now.
  • This brings the average to 13% growth.
  • We predict average growth of 8% in this next 12 months to bring sales to 1,454 billion rupiah in the third quarter 2023.
​
Margin up profit up
Last 5 quarters cash margin, profit
billion rupiah
10% 22% 16% 9% 13%
48 157 117 28 107
  • The cash margin went from 9% to 13% profit from 28 to 107 billion rupiah in the third quarter.
  • The average cash margin is at 15% now.
  • We use a 9% cash margin to predict a 101 billion rupiah profit in the third quarter 2023.
​
Cashflow less negative
Last 5 quarters operating, investment cashflow
billion rupiah
58 165 40 -5 91
-23 -67 0 -79 -93
  • Free cashflow went from -84 to -2 billion rupiah in the third quarter with -93 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at 13 billion rupiah now.
  • We assume -93 billion rupiah investment spending which with higher sales gives 25 billion rupiah average Cashflow in the next 12 months.

Net cash down
Last 5 quarters cash, liabilities
billion rupiah
415 415 429 236 173
1,455 1,455 1,406 1,189 1,235
  • Cash declined 236 to 173 billion rupiah in the third quarter.
  • Liabilities increased 1,189 to 1,235 billion rupiah so net cash was down -953 to -1,062 million dollars .
  • With our forecast cashflow & a 0 billion rupiah equity payout -99 billion rupiah liabilities net cash will be -963 billion rupiah in 12 months time.
​
Capital paid
Last 5 quarters capital from liabilities, equity
billion rupiah
21 28 -26 91 59
0 -292 0 70 2
  • DRMA.jk paid 61 billion rupiah in the third quarter 59 billion rupiah liabilities 2 billion rupiah equity & will pay 99 billion rupiah this next 12 months.
  • At the current market value of 3,106 billion rupiah based on our forecasts it’s at 1.13 X assets with a 27 years payback & a 0% yield.
  • Our cashflow forecast is 99 billion rupiah which means a 31 X valuation. A 20 X valuation gives a -36% lower target price 422 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