sharpfokus
  • Asjmp
  • English
  • mm
  • Capital
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DUTI
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • MCOL
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • MYOH
  • NFCX
  • NISP
  • OKAS
  • PPRO
  • RIGS
  • SLIS
  • SMDR
  • STAA
  • STTP
  • TCID
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • CMG
  • CVX
  • BP
  • CVX
  • CL
  • META US
  • GOLD
  • FCX
  • MAR
  • INTC
  • IP
  • MA
  • NKE
  • PEP
  • PG
  • PLTR
  • T
  • TSN
  • TWTR
  • V
  • WMT
  • WY
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TXN
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • BERK
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • KIJA
  • DGIK
  • Data
  • IATA
  • Above
  • Untitled
  • ALF
  • Subscribe
  • SharpfokUS
  • Subcapital
  • Kings
  • Weekly2
Picture

DVLA 6% yield forecast

DVLA.jk Current 2,420 Target 2,908 + 20%

11/27/2022
1 minute read


  • Last 12 months sales growth + 76%
  • Last 12 months cash flow + 4% of market cap
  • Last 12 months Capital + 6% of market cap
  • Latest net cash -9% of market cap

Sales grew 18%
Last 5 quarters growth, sales billion rupiah
23% 84% -20% 2% 18%
522 960 766 782 920
  • Sales grew 18% in the third quarter to 920 billion rupiah our forecasts v sales is 3% now.
  • This brings the average to 21% growth.
  • We predict average growth of 6% in this next 12 months to bring sales to 1,074 billion rupiah in the third quarter 2023.

Margin down profit down
Last 5 quarters cash margin, profit billion rupiah
29% -11% 20% 6% 1%
135 -121 137 32 -4
  • The cash margin went from 6% to 1% profit from 32 to -4 billion rupiah in the third quarter.
  • The average cash margin is at 4% now.
  • We use a 9% cash margin to predict a 82 billion rupiah profit in the third quarter 2023.

Cashflow lower
Last 5 quarters operating, investment cashflow billion rupiah
69 155 -173 179 -61
-12 52 -15 -5 -21
  • Free cashflow went from 174 to -82 billion rupiah in the third quarter with -21 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at 28 billion rupiah now.
  • We assume -21 billion rupiah investment spending which with higher sales gives 74 billion rupiah average Cashflow in the next 12 months.

Net cash down
Last 5 quarters cash, liabilities billion rupiah
421 583 391 553 384
679 705 674 597 622
  • Cash declined 553 to 384 billion rupiah in the third quarter.
  • Liabilities increased 597 to 622 billion rupiah so net cash was down -44 to -238 billion rupiah .
  • With our forecast cashflow & a -160 billion rupiah equity payout -115 billion rupiah liabilities net cash will be -102 billion rupiah in 12 months time.
​
Capital paid
Last 5 quarters capital from liabilities, equity billion rupiah
-29 6 6 16 2
82 43 0 0 84
  • DVLA.jk paid 86 billion rupiah in the third quarter 2 billion rupiah liabilities 84 billion rupiah equity & will pay 275 billion rupiah this next 12 months.
  • At the current market value of 2,710 billion rupiah based on our forecasts it’s at 1.28 X assets with a 8 years payback & a 6% yield.
  • Our cashflow forecast is 296 billion rupiah which means a 9 X valuation. A 11 X valuation gives a 20% higher target price 2,908 rupiah.
Picture
SUBSCRIBE
  • Asjmp
  • English
  • mm
  • Capital
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DUTI
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • MCOL
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • MYOH
  • NFCX
  • NISP
  • OKAS
  • PPRO
  • RIGS
  • SLIS
  • SMDR
  • STAA
  • STTP
  • TCID
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • CMG
  • CVX
  • BP
  • CVX
  • CL
  • META US
  • GOLD
  • FCX
  • MAR
  • INTC
  • IP
  • MA
  • NKE
  • PEP
  • PG
  • PLTR
  • T
  • TSN
  • TWTR
  • V
  • WMT
  • WY
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TXN
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • BERK
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • KIJA
  • DGIK
  • Data
  • IATA
  • Above
  • Untitled
  • ALF
  • Subscribe
  • SharpfokUS
  • Subcapital
  • Kings
  • Weekly2