sharpfokus
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • MAR
  • PEP
  • PG
  • TSN
  • TWTR
  • TXN
  • 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
Picture

EPMT 6% yield forecast

EPMT.jk Current 2,700 Target 4,133 + 53%

11/23/2022
1 minute read


  • Last 12 months sales growth + 8%
  • Last 12 months cash flow -3% of market cap
  • Last 12 months Capital + 7% of market cap
  • Latest net cash -36% of market cap
​
Sales grew 3%
Last 5 quarters growth, sales billion rupiah
2% 4% -1% 2% 3%
6,585 6,857 6,799 6,926 7,107
  • Sales grew 3% in the third quarter to 7,107 billion rupiah our forecasts v sales is 3% now.
  • This brings the average to 2% growth.
  • We predict average growth of 2% in this next 12 months to bring sales to 7,613 billion rupiah in the third quarter 2023.
​
Costs flat profit up
Last 5 quarters cost ratio, profit billion rupiah
-95% -96% -96% -96% -96%
260 176 264 170 237
  • The cash cost ratio was flat at -96% profit increased from 170 to 237 billion rupiah in the third quarter.
  • The average cost ratio is at -96% now.
  • We use a -96% cost ratio to predict a 237 billion rupiah profit in the third quarter 2023.

Cashflow negative
Last 5 quarters operating, investment cashflow billion rupiah
466 241 -203 -90 -200
-13 -95 -16 143 1
  • Free cashflow went negative from 53 to -199 billion rupiah in the third quarter with 1 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at -55 billion rupiah now.
  • We assume -16 billion rupiah investment spending which with higher sales gives positive 254 billion rupiah average Cashflow in the next 12 months.

Net cash up
Last 5 quarters cash, liabilities billion rupiah
1,237 1,325 1,255 761 539
3,107 2,883 3,633 3,464 3,206
  • Cash declined 761 to 539 billion rupiah in the third quarter.
  • Liabilities declined 3,464 to 3,206 billion rupiah so net cash was up -2,703 to -2,667 billion rupiah .
  • With our forecast cashflow & a -461 billion rupiah equity payout -557 billion rupiah liabilities net cash will be -2,110 billion rupiah in 12 months time.
​
Capital paid
Last 5 quarters capital from liabilities, equity billion rupiah
40 60 -150 -5 20
3 -2 0 553 3
  • EPMT.jk paid 23 billion rupiah in the third quarter 20 billion rupiah liabilities 3 billion rupiah equity & will pay 1,018 billion rupiah this next 12 months.
  • At the current market value of 7,313 billion rupiah based on our forecasts it’s at 0.73 X assets with a 11 years payback & a 6% yield.
  • Our cashflow forecast is 1,018 billion rupiah which means a 7 X valuation. An 11 X valuation gives a 53% higher target price 4,133 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
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • MAR
  • PEP
  • PG
  • TSN
  • TWTR
  • TXN
  • 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