sharpfokus
  • Files1
  • ADMF
  • AVIA
  • BBTN
  • BNII
  • ITMG
  • MEGA
  • MPMX
  • MTEL
  • NISP
  • VICI
  • WOMF4
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • stockbit
  • TIRA
Picture
Other stocks here

DSSA looking sharp as cashflow soars

DSSA Current 44,000 Target 90,148 +105%

Mar 23, 2022
1 minute read

Sales leapt 46%
Last 5 quarters
15% 24% -8% 11% 46%
  • Sales leapt 46% in the fourth quarter to 728 million dollars 21% above our 599 million dollars forecast.
  • This brings the average to 18% growth.
  • We predict average growth of 5% in this next 12 months to bring sales to 874 million dollars in the fourth quarter 2022.
​
Costs down profit up
Last 5 quarters
-106% -76% -98% -88% -78%
  • The cash cost ratio went from -88% to -78% profit from 40 to 129 million dollars in the fourth quarter.
  • The average cost ratio is at -85% now.
  • We use an -82% cost ratio to predict a 132 million dollars profit in the fourth quarter 2022.

Cashflow soared
Last 5 quarters million dollars
-77, 2, -38, 7, 171
  • Free cashflow soared from 7 to 171 million dollars in the fourth quarter with -22 million dollars investment spending.
  • Average quarterly Cashflow is at 35 million dollars now.
  • We assume the same -22 million dollars investment spending which with higher sales gives 137 million dollars Cashflow in the fourth quarter 2022.

Balance sheet lower leverage
Last 5 quarters million dollars
-700 -677 -782 -789 -739
  • Cash increased 416 to 521 million dollars in the fourth quarter.
  • Liabilities increased 1,205 to 1,260 million dollars so net cash improved -789 to -739 million dollars
  • With our forecast cashflow & a -48 million dollars equity payout -234 million dollars liabilities payment net cash will be -288 million dollars in 12 months time.
​
Capital raised improved, a 105% higher target price
Last 5 quarters million dollars
-781 -617 -560 -616 -550
  • DSSA 24 quarters capital raised improved -616 to -550 million dollars in the fourth quarter with -104 million dollars liabilities 38 million dollars equity & will be -268 million dollars in12 months time.
  • At the current market value of 2,422 million dollars based on our forecasts it’s at 0.75 X assets with a 5 years payback & a 2% yield.
  • Our cashflow forecast is 496 million dollars which means an 5 X valuation. A 10 X valuation gives a 105% higher target price of 90,148 rupiah.
MODEL, DATA & CHARTS
  • Files1
  • ADMF
  • AVIA
  • BBTN
  • BNII
  • ITMG
  • MEGA
  • MPMX
  • MTEL
  • NISP
  • VICI
  • WOMF4
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • stockbit
  • TIRA