sharpfokus
  • Files1
  • ADMF
  • AVIA
  • BBTN
  • BNII
  • ITMG
  • MEGA
  • MPMX
  • MTEL
  • NISP
  • VICI
  • WOMF4
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • stockbit
  • TIRA
Picture
Other stocks here

ESSA looking sharper as capital returns to positive

ESSA Current 760 Target 977 +29%

Mar 21, 2022
1 minute read

Sales declined -38%
Last 5 quarters
84% 33% 3% 44% -38%
  • Sales declined -38% in the fourth quarter (assume an annual adjustment) to 63 million dollars -42% below our 109 million dollars forecast.
  • This brings the average to 10% growth.
  • We predict average growth of 7% in this next 12 months to bring sales back to 83 million dollars in the fourth quarter 2022.

Costs up profit down
Last 5 quarters
-92% -68% -93% -58% -113%
  • The cash cost ratio went from -58% to -113% profit from 29 to 7 million dollars in the fourth quarter.
  • The average cost ratio is at -83% now.
  • We use -80% cost ratio to predict a 5 million dollars profit in the fourth quarter 2022.

Cashflow lower
Last 5 quarters million dollars
-49, 9, 5, 9, -0
  • Free cashflow went from 9 to -0 million dollars in the fourth quarter with -0 million dollars investment gains.
  • Average quarterly Cashflow is at 6 million dollars now.
  • We assume -0 million dollars investment spending which with higher sales gives 16 million dollars Cashflow in the fourth quarter 2022.

Balance sheet lower leverage
Last 5 quarters million dollars
-406 -401 -464 -428 -427
  • Cash declined 92 to 81 million dollars in the fourth quarter
  • Liabilities declined 521 to 508 million dollars so net cash improved -428 to -427 million dollars.
  • With our forecast cashflow & a -1 million dollars equity payout -57 million dollars liabilities payment net cash will be -370 million dollars in 12 months time.

Capital paid returned to positive, a 29% higher target price
Last 5 quarters million dollars
-12, -525, 19, -7, 4
  • ESSA 16 quarters capital paid retuned to positive -7 to 4 million dollars in the fourth quarter with a -11 million dollars liabilities payment & will be 62 million dollars in12 months time.
  • At the current market value of 850 million dollars based on our forecasts it’s at 1.11 X assets with a 11 years payback & a 0% yield.
  • Our cashflow forecast is 64 million dollars which means an 13 X valuation. A 17 X valuation gives a 29% higher target price of 977 rupiah.
MODEL, DATA & CHARTS
  • Files1
  • ADMF
  • AVIA
  • BBTN
  • BNII
  • ITMG
  • MEGA
  • MPMX
  • MTEL
  • NISP
  • VICI
  • WOMF4
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • stockbit
  • TIRA