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

ENRG still negative cashflow

ENRG Current 252 Target 263 + 4%

Aug 31, 2022
1 minute read

  • ENRG last 12 months sales growth above average + 36%
  • ENRG last 12 months cash flow -24% of market cap
  • ENRG last 12 months Capital -28% of market cap
  • ENRG latest net cash -159% of market cap
​
Sales grew 4%
Last 5 quarters growth & sales million dollars
8% 51% -15% 3% 4%
86 130 110 113 117
  • Sales grew 4% in the second quarter to 117 million dollars ; our forecasts v sales is + 32% now.
  • This brings the average to 11% growth.
  • We predict average growth of 3% in this next 12 months to bring sales to 131 million dollars in the second quarter 2023.

Costs down profit up
Last 5 quarters cost ratio & profit million dollars
-52% -68% -48% -62% -58%
6 6 22 10 16
  • The cash cost ratio went from -62% to -58% profit from 10 to 16 million dollars in the second quarter.
  • The average cost ratio is at -59% now.
  • We use the average -59% cost ratio to predict a 21 million dollars profit in the second quarter 2023.
​
Cashflow more negative
Last 5 quarters operating & investment million dollars
23 27 32 36 12
-40 -68 -72 -40 -32
  • Free cashflow went more negative from -4 to -20 million dollars in the second quarter with -32 million dollars investment cashflow.
  • Average quarterly Cashflow is at -26 million dollars now.
  • We assume the same -32 million dollars investment cashflow which with higher sales gives 20 million dollars average Cashflow in the next 12 months.
​
Net cash up
Last 5 quarters cash & liabilities million dollars
22 26 33 48 38
696 641 615 757 726
  • Cash declined 48 to 38 million dollars in the second quarter.
  • Liabilities declined 757 to 726 million dollars so net cash was up -709 to -688 million dollars .
  • With our forecast cashflow & a 0 million dollars equity payout -82 million dollars liabilities net cash will be -606 million dollars in 12 months time.
​
Capital worsened
Last 5 quarters cumulative capital , liabilities & equity million dollars
239 194 147 128 118
-5 79 -46 -19 -10
0 -124 0 0 0
  • ENRG cumulative capital worsened 128 to 118 million dollars with -10 & 0 million dollars from liabilities, equity in the second quarter but will be 200 million dollars in12 months time.
  • At the current market value of 431 million dollars based on our forecasts it’s at 0.36 X assets with a 14 years payback & a 0% yield.
  • Our 12m cashflow forecast is 82 million dollars (vs -106 million dollars the last 12m) which means a 5 X valuation. A 6 X valuation gives a 4% higher target price 263 rupiah.
Picture
SUBSCRIPTION
  • 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