sharpfokus
  • Files1
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BNII
  • CMNT
  • GOTO
  • ITMG
  • MEGA
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NISP
  • VICI
  • WOMF
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • Stockbit
  • TIRA
  • BRMS
  • DLTA
  • Meeting
  • STTP
  • MERK
  • MBAP
  • TGKA
  • Howtounderstandfinancialstatements
  • KDSI
  • CMPP
  • BLTZ
  • HEXA
Picture
Other stocks here

EXCL still rather dull with negative cashflow

EXCL Current 3,040 Target 3,229 + 6%

May 10, 2022
1 minute read

Sales declined -3%
Last 5 quarters
-2% 8% 1% 2% -3%
  • Sales declined -3% in the first quarter to 6,742 billion rupiah 1% above our 6,689 billion rupiah forecast.
  • This brings the average to 2% growth.
  • We predict average growth of 2% again in this next 12 months to bring sales to 7,293 billion rupiah in the first quarter 2023.
​
Costs up profit down
Last 5 quarters
-56% -57% -59% -60% -60%
  • The cash cost ratio went from -60% to -60% profit from 271 to 139 billion rupiah in the first quarter.
  • The average cost ratio is at -59% now.
  • We use the average -59% cost ratio to predict a 439 billion rupiah profit in the first quarter 2023.
​
Cashflow more negative
Last 5 quarters billion rupiah
-1,150 -276 1,471 -927 -1,108
  • Free cashflow went more negative from -927 to -1,108 billion rupiah in the first quarter with -2,467 billion rupiah investment spending.
  • Average quarterly Cashflow is at -210 billion rupiah now.
  • We assume lower -1,556 billion rupiah investment spending which with higher sales gives 610 billion rupiah Cashflow in the first quarter 2023.
​
Balance sheet net cash worsened
Last 5 quarters billion rupiah
-44,946 -45,557 -45,093 -50,000 -50,189
  • Cash declined 2,664 to 1,414 billion rupiah in the first quarter.
  • Liabilities declined 52,664 to 51,603 billion rupiah so net cash worsened -50,000 to -50,189 billion rupiah.
  • With our forecast cashflow & a -484 billion rupiah equity payout -5,149 billion rupiah liabilities payment net cash will be -45,040 billion rupiah in 12 months time.
​
Capital paid improved , a 6% higher target price
Last 5 quarters billion rupiah
12,846 11,681 11,887 11,966 12,108
  • EXCL 29 quarter capital paid improved 11,966 to 12,108 billion rupiah in the first quarter with a -142 billion rupiah liabilities payment & will be 14,405 billion rupiah in12 months time.
  • At the current market value of 32,431 billion rupiah based on our forecasts it’s at 0.48 X assets with a 31 years payback & a 1% yield.
  • Our cashflow forecast is 2,297 billion rupiah which means an 14 X valuation. A 15 X valuation gives a 6% higher target price 3,229 rupiah.
DATA, MODEL & CHARTS
  • Files1
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BNII
  • CMNT
  • GOTO
  • ITMG
  • MEGA
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NISP
  • VICI
  • WOMF
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • Stockbit
  • TIRA
  • BRMS
  • DLTA
  • Meeting
  • STTP
  • MERK
  • MBAP
  • TGKA
  • Howtounderstandfinancialstatements
  • KDSI
  • CMPP
  • BLTZ
  • HEXA