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

EMTK looks expensive

EMTK.jk Current 1,630 Target 1,012 -38%

11/24/2022
1 minute read

  • Last 12 months sales growth + 25%
  • Last 12 months cash flow -2% of market cap
  • Last 12 months Capital -7% of market cap
  • Latest net cash 3% of market cap

Sales grew 6%
Last 5 quarters growth, sales billion rupiah
-5% 3% 4% 10% 6%
3,149 3,243 3,375 3,725 3,939
  • Sales grew 6% in the third quarter to 3,939 billion rupiah our forecasts v sales is 3% now.
  • This brings the average to 6% growth.
  • We predict average growth of 4% in this next 12 months to bring sales to 4,605 billion rupiah in the third quarter 2023.
​
Margin up profit up
Last 5 quarters margin, profit billion rupiah
-4% 374% 229% -71% 43%
56 5,470 4,132 -1,313 2,859
  • The cash margin went from -71% to 43% profit from -1,313 to 2,859 billion rupiah in the third quarter.
  • The average cash margin is at 144% now.
  • We use a 3% cash margin to predict a -258 billion rupiah profit in the third quarter 2023.
​
Cashflow positive from investment gains
Last 5 quarters operating, investment cashflow billion rupiah
545 363 -612 -339 22
-4,390 -3,347 -1,709 -1,579 4,732
  • Free cashflow went from -1,917 to 4,754 billion rupiah in the third quarter with positive 4,732 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at -617 billion rupiah now.
  • We assume -83 billion rupiah investment spending which with higher sales gives 31 billion rupiah average Cashflow in the next 12 months.
​
Net cash up
Last 5 quarters cash, liabilities billion rupiah
5,885 7,383 6,217 6,941 8,607
2,934 4,499 4,220 4,820 5,225
  • Cash increased 6,941 to 8,607 billion rupiah in the third quarter.
  • Liabilities increased 4,820 to 5,225 billion rupiah so net cash was up 2,121 to 3,382 billion rupiah .
  • With our forecast cashflow & a 0 billion rupiah equity payout -123 billion rupiah liabilities net cash will be 3,505 billion rupiah in 12 months time.
​
Capital paid
Last 5 quarters capital from liabilities, equity billion rupiah
406 -115 -14 -674 26
-1,747 -3,188 -1,120 -1,941 359
  • EMTK.jk paid 385 billion rupiah in the third quarter 26 billion rupiah liabilities 359 billion rupiah equity & will pay 123 billion rupiah this next 12 months.
  • At the current market value of 99,426 billion rupiah based on our forecasts it’s at 2.29 X assets with a 431 years payback & a 0% yield.
  • Our cashflow forecast is 123 billion rupiah which means a 805 X valuation. A 500 X valuation gives a -38% lower target price 1,012 rupiah.
Picture
SUBSCRIBE
  • 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