sharpfokus
  • Asjmp
  • English
  • mm
  • Capital
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DUTI
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • MCOL
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • MYOH
  • NFCX
  • NISP
  • OKAS
  • PPRO
  • RIGS
  • SLIS
  • SMDR
  • STAA
  • STTP
  • TCID
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • CMG
  • CVX
  • BP
  • CVX
  • CL
  • META US
  • GOLD
  • FCX
  • MAR
  • INTC
  • IP
  • MA
  • NKE
  • PEP
  • PG
  • PLTR
  • T
  • TSN
  • TWTR
  • V
  • WMT
  • WY
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TXN
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • BERK
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • KIJA
  • DGIK
  • Data
  • IATA
  • Above
  • Untitled
  • ALF
  • Subscribe
  • SharpfokUS
  • Subcapital
  • Kings
  • Weekly2
Picture
Other stocks here

ESTI a bit dull but cheap & average Cashflow is positive

ESTI Current 88.0 Target 113 + 29%

Jul 22, 2022
1 minute read

Sales declined -13%
Last 5 quarters
-9% -4% 32% -11% -13%
  • Sales declined -13% in the second quarter to 7 million dollars which is -1% from a year ago.
  • This brings the average to 1% growth.
  • We predict average growth of 7% in this next 12 months to bring sales to 9 million dollars in the second quarter 2023.

Costs down profit up
Last 5 quarters
-89% -87% -88% -94% -90%
  • The cash cost ratio went from -94% to -90% profit from 0.06 to 0.45 million dollars in the second quarter.
  • The average cost ratio is at -90% now.
  • We use the latest/average -90% cost ratio to predict a 0.5 million dollars profit in the second quarter 2023.

Cashflow lower
Last 5 quarters million dollars
2.2, 0.8, 1.4, -0.0, -0.1
  • Free cashflow went from -0.0 to -0.1 million dollars in the second quarter with -0.1 million dollars investment cashflow.
  • Average quarterly Cashflow is at 0.5 million dollars now.
  • We assume -0.0 million dollars investment spending which with higher sales gives a positive 0.9 million dollars Cashflow in the second quarter 2023.

Balance sheet net cash improved
Last 5 quarters million dollars
-39 -38 -37 -36 -36
  • Cash declined 0.3 to 0.1 million dollars in the second quarter.
  • Liabilities declined 37 to 36 million dollars so net cash improved -36.3 to -35.9 million dollars.
  • With our forecast cashflow & a 0.0 million dollars equity payout -3.5 million dollars liabilities payment net cash will be -32.4 million dollars in 12 months time.
​
Capital paid improved , a 29% higher target price
Last 5 quarters million dollars
2.4, 3.3, 4.6, 4.0, 4.5
  • ESTI 14.0 quarter capital paid improved 4.0 to 4.5 million dollars in the second quarter with + 0.5 million dollars from liabilities 0.0 million dollars from equity & will be 8.0 million dollars in12 months time.
  • At the current market value of 12.2 million dollars based on our forecasts it’s at only 0.25 X assets with a 14.6 years payback & a 0% yield.
  • Our cashflow forecast is 3.5 million dollars which means a 3 X valuation. A 4.5 X valuation gives a 29% higher target price 113 rupiah.
Picture
  • Asjmp
  • English
  • mm
  • Capital
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DUTI
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • MCOL
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • MYOH
  • NFCX
  • NISP
  • OKAS
  • PPRO
  • RIGS
  • SLIS
  • SMDR
  • STAA
  • STTP
  • TCID
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • CMG
  • CVX
  • BP
  • CVX
  • CL
  • META US
  • GOLD
  • FCX
  • MAR
  • INTC
  • IP
  • MA
  • NKE
  • PEP
  • PG
  • PLTR
  • T
  • TSN
  • TWTR
  • V
  • WMT
  • WY
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TXN
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • BERK
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • KIJA
  • DGIK
  • Data
  • IATA
  • Above
  • Untitled
  • ALF
  • Subscribe
  • SharpfokUS
  • Subcapital
  • Kings
  • Weekly2