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

EDGE dull with negative cashflow again

EDGE Current 19,700 Target 14,927 -24%

May 17, 2022
1 minute read

Sales grew 7%
Last 5 quarters
4% 30% -2% 5% 7%
  • Sales grew 7% in the first quarter to 180 billion rupiah 8% above our 167 billion rupiah forecast.
  • This brings the average to 10% growth.
  • We predict average growth of 6% in this next 12 months to bring sales to 229 billion rupiah in the first quarter 2023.

Costs up profit down
Last 5 quarters
-75% -72% -73% -71% -74%
  • The cash cost ratio went from -71% to -74% profit from 37 to 34 billion rupiah in the first quarter.
  • The average cost ratio is at -73% now.
  • We use the average -73% cost ratio to predict a 50 billion rupiah profit in the first quarter 2023.

Cashflow negative again
Last 5 quarters billion rupiah
-54, -286, -13, 41, -20
  • Free cashflow went negative again from 41 to -20 billion rupiah in the first quarter with -43 billion rupiah investment gains.
  • Average quarterly Cashflow is at -70 billion rupiah now.
  • We assume -13 billion rupiah investment spending which with higher sales gives 50 billion rupiah Cashflow in the first quarter 2023.

Balance sheet net cash worsened
Last 5 quarters billion rupiah
280, -22, -5, 97, 76
  • Cash declined 336 to 316 billion rupiah in the first quarter.
  • Liabilities increased 239 to 240 billion rupiah so net cash worsened 97 to 76 billion rupiah .
  • With our forecast cashflow & a -133 billion rupiah equity payout -45 billion rupiah liabilities payment net cash will be 131 billion rupiah in 12 months time.
​
Capital raised flat , a -24% lower target price
Last 5 quarters billion rupiah
-371 -371 -371 -371 -371
  • EDGE 21 quarter capital raised was flat at -371 billion rupiah in the first quarter but will be -193 billion rupiah in12 months time.
  • At the current market value of 7,960 billion rupiah based on our forecasts it’s at 6.04 X assets with a 5 years payback & a 2% yield.
  • Our cashflow forecast is 188 billion rupiah which means a 42 X valuation. A 32 X valuation gives a -24% lower target price 14,927 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