sharpfokus
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BNII
  • BVIC
  • 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
  • BLTZ
  • HEXA
  • DVLA
  • 7Steps
  • INTA
  • PEP
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp
Picture
Other stocks here

DVLA looking sharp with a 7% yield forecast

DVLA Current 2,620 Target 4,197 + 60%

Jul 4, 2022
1 minute read

Sales jumped 96%
Last 5 quarters
-11% -0% 22% -45% 96%
  • Sales jumped 96% in the first quarter to 646 billion rupiah, up 32% from a year ago.
  • This brings the average to 18% growth.
  • We predict average growth of 2% in this next 12 months to bring sales to 701 billion rupiah in the first quarter 2023.

Costs down profit up
Last 5 quarters
-80% -86% -75% -132% -76%
  • The cash cost ratio went from -132% to -76% profit from -121 to 137 billion rupiah in the first quarter.
  • The average cost ratio is at -92% now.
  • We use a -86% cost ratio to predict a 86 billion rupiah profit in the first quarter 2023.

Cashflow lower
Last 5 quarters billion rupiah
70, 82, 56, 212, -188
  • Free cashflow went from 212 to -188 billion rupiah in the first quarter with -15 billion rupiah investment spending.
  • Average quarterly Cashflow is at 41 billion rupiah now.
  • We assume the same -15 billion rupiah investment spending which with higher sales gives 86 billion rupiah Cashflow in the first quarter 2023.

Balance sheet net cash worsened
Last 5 quarters billion rupiah
-290 -209 -258 -122 -283
  • Cash declined 583 to 391 billion rupiah in the first quarter.
  • Liabilities declined 705 to 674 billion rupiah so net cash worsened -122 to -283 billion rupiah .
  • With our forecast cashflow & a -193 billion rupiah equity payout -120 billion rupiah liabilities payment net cash will be -163 billion rupiah in 12 months time.
​
Capital paid improved , a 60% higher target price
Last 5 quarters billion rupiah
349, 349, 402, 451, 457
  • DVLA 17 quarter capital paid improved 451 to 457 billion rupiah in the first quarter with + 6 billion rupiah liabilities 0 billion rupiah equity & will be 770 billion rupiah in12 months time.
  • At the current market value of 2,934 billion rupiah based on our forecasts it’s at 1.34 X assets with a 6 years payback & a 7% yield.
  • Our cashflow forecast is 313 billion rupiah which means a 9 X valuation. A 15 X valuation gives a 60% higher target price 4,197 rupiah.
Picture
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BNII
  • BVIC
  • 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
  • BLTZ
  • HEXA
  • DVLA
  • 7Steps
  • INTA
  • PEP
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp