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

FAPA, cashflow almost tripled
​Current 3,210 Target 3,930 +22%

WATCH THE VIDEO
January 20 2022
1 minute read
​
Sales grew 4%
  • Sales grew 4% in the third quarter to 779 billion rupiah & are up 34% from a year ago.
  • This brings the quarterly average to 10% growth.
  • We predict average growth of 5% in this next 12 months to bring sales to 945 billion rupiah in the third quarter of 2022.
​
Costs down profit jumped
  • The cash cost ratio went from -75% to -57% profit jumped from 45 to 189 billion rupiah in the third quarter.
  • The average Cashflow cost ratio is at -73% now.
  • We use the Cashflow -73% cost ratio to predict a 110 billion rupiah profit in the third quarter of 2022.
​
Cashflow almost tripled
  • Free cashflow went from 73 to 203 billion rupiah in the third quarter with -50 billion rupiah investment Cashflow.
  • Average quarterly Cashflow is at 61 billion rupiah now.
  • We assume -50 billion rupiah investment spending which with higher sales gives a 204 billion rupiah Cashflow in the third quarter of 2022.

Balance sheet lower leverage
  • Cash declined 54 to 35 billion rupiah in the third quarter.
  • Liabilities declined 5,160 to 4,985 billion rupiah so net cash improved -5,106 to -4,960 billion rupiah.
  • With our forecast cashflow & a -113 billion rupiah equity payout -638 billion rupiah liabilities payment net cash will be -4,347 billion rupiah in 12 months time.
​
Valuation, a 22% higher target price
  • FAPA capital raised from the last 19 quarters improved -1,689 to -1,622 billion rupiah in the third quarter with -61 liabilities -6 billion rupiah equity payments & will be -871 billion rupiah in12 months time.
  • At the current market value of 11,650 billion rupiah based on our forecasts it’s at 1.55 X assets with a 11 years payback & a 1% yield.
  • Our cashflow forecast is 751 billion rupiah which means an 16 X valuation. A 19 X valuation gives a 22% higher target price of 3,930 rupiah.
MODEL, DARA & 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