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

ERAA negative cashflow

ERAA.jk Current 394 Target 299 -24%

11/17/2022
1 minute read

  • Last 12 months sales growth + 18%
  • Last 12 months cash flow -21% of market cap
  • Last 12 months Capital -15% of market cap
  • Latest net cash -140% of market cap

Sales declined -3%
Last 5 quarters growth, sales billion rupiah
-7% 25% -7% 4% -3%
9,822 12,286 11,480 11,920 11,541
  • Sales declined -3% in the third quarter to 11,541 billion rupiah our forecasts v sales is 3% now.
  • This brings the average to 5% growth.
  • We predict average growth of 3% in this next 12 months to bring sales to 12,708 billion rupiah in the third quarter 2023.

Costs flat profit down
Last 5 quarters cost ratio, profit billion rupiah
-96% -96% -96% -96% -96%
185 319 300 198 179
  • The cash cost ratio was flat -96% profit declined from 198 to 179 billion rupiah in the third quarter.
  • The average cost ratio is at -96% now.
  • We use a -96% cost ratio to predict a 301 billion rupiah profit in the third quarter 2023.

Cashflow more negative
Last 5 quarters operating, investment cashflow billion rupiah
1,506 133 -651 10 118
-352 265 -218 -335 -651
  • Free cashflow went more negative from -325 to -533 billion rupiah in the third quarter with -651 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at -332 billion rupiah now.
  • We assume -401 billion rupiah investment spending which with higher sales gives 47 billion rupiah average Cashflow in the next 12 months.

Net cash down
Last 5 quarters cash, liabilities billion rupiah
541 521 425 852 498
4,946 4,910 7,437 8,674 9,271
  • Cash declined 852 to 498 billion rupiah in the third quarter.
  • Liabilities increased 8,674 to 9,271 billion rupiah so net cash was down -7,822 to -8,773 billion rupiah .
  • With our forecast cashflow & a 0 billion rupiah equity payout -190 billion rupiah liabilities net cash will be -8,583 billion rupiah in 12 months time.
​
Capital (raised)
Last 5 quarters capital from liabilities, equity billion rupiah
422 -16 -438 -246 -743
-29 144 0 -152 516
  • ERAA.jk (raised) -227 billion rupiah in the third quarter -743 billion rupiah liabilities 516 billion rupiah equity but will pay 190 billion rupiah this next 12 months.
  • At the current market value of 6,264 billion rupiah based on our forecasts it’s at 0.37 X assets with a 87 years payback & a 0% yield.
  • Our cashflow forecast is 190 billion rupiah which means a 33 X valuation. A 25 X valuation gives a -24% lower target price 299 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