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
Other stocks here

DSSA looking less sharp with big capital raising

DSSA Current 33,425 Target 37,737 + 13%

May 31, 2022
1 minute read

Sales grew 3%
Last 5 quarters
24% -8% 11% 46% 3%
  • Sales grew 3% in the first quarter to 749 million dollars -2% below our 764 million dollars forecast.
  • This brings the average to 13% growth.
  • We predict average growth of 2% in this next 12 months to bring sales to 802 million dollars in the first quarter 2023.

Costs down profit up
Last 5 quarters
-76% -98% -88% -78% -74%
  • The cash cost ratio went from -78% to -74% profit from 129 to 178 million dollars in the first quarter.
  • The average cost ratio is at -85% now.
  • We use a higher -78% cost ratio to predict a 155 million dollars profit in the first quarter 2023.

Cashflow lower
Last 5 quarters million dollars
2, -38, 7, 171, 78
  • Free cashflow went from 171 to 78 million dollars in the first quarter with -77 million dollars investment spending.
  • Average quarterly Cashflow is at 54 million dollars now.
  • We assume the same -77 million dollars investment spending which with higher sales gives 96 million dollars Cashflow in the first quarter 2023.

Balance sheet net cash improved
Last 5 quarters million dollars
-677 -782 -789 -739 -454
  • Cash increased 521 to 1,021 million dollars in the first quarter.
  • Liabilities increased 1,260 to 1,475 million dollars so net cash improved -739 to -454 million dollars .
  • With our forecast cashflow & a -58 million dollars equity payout -274 million dollars liabilities payment net cash will be -165 million dollars in 12 months time.
​
Capital raised worsened
Last 5 quarters million dollars
-617 -560 -616 -550 -972
  • DSSA 25 quarter capital raised worsened -550 to -972 million dollars in the first quarter with 193 million dollars new liabilities 232 million dollars new equity but will be -641 million dollars in12 months time.
  • At the current market value of 1,840 million dollars based on our forecasts it’s at 0.47 X assets with a 8 years payback & a 3% yield.
  • Our cashflow forecast is 346 million dollars which means a 5 X valuation. A 6 X valuation gives a 13% higher target price of 37,737 rupiah.
MODEL, DATA & CHARTS
  • 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