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
Other stocks here

GAR looking sharper as sales rise, but cashflow held-back by working capital & investment

GAR Current 0.30 Target 0.48 +60%

March 13 2022
1 minute read

Sales grew 29%
Last 3 semesters
9% 21% 29%
  • Sales grew 29% in the second semester 5,728 million dollars above our 4,766 million dollars forecast.
  • This brings the average growth to 25% growth.
  • We predict average growth of 5% in this next 12 months to bring sales to 6,315 million dollars in the second semester 2022.
​
Costs down profit up
Last 3 semesters
-90% -92% -89%
  • The cash cost ratio went from -92% to -89% profit from 174 to 353 million dollars in the second semester
  • The average cost ratio is at -91% now.
  • We use the average -91% cost ratio to predict a 319 million dollars profit in the second semester 2022.
​
Cashflow lower
Last 3 semesters million dollars
249, 196, 173
  • Free cashflow went from 196 to 173 million dollars in the second semester with higher -244 million dollars investment spending.
  • Average quarterly Cashflow is at 185 million dollars now.
  • We assume lower -129 million dollars investment spending which with higher sales gives a much higher 467 million dollars Cashflow in the second semester 2022.

Balance sheet higher leverage
Last 3 semesters million dollars
-4,292 -4,148 -4,217
  • Cash increased 467 to 499 million dollars in the second semester
  • Liabilities increased 4,615 to 4,716 million dollars so net cash worsened -4,148 to -4,217 million dollars.
  • With our forecast cashflow & a -183 million dollars equity payout -684 million dollars liabilities payment net cash will be -3,495 million dollars in 12 months time.
​
Capital paid improved
Last 3 semesters million dollars
465, 597, 748
  • GAR 14 semester capital paid improved 597 to 748 million dollars in the second semester with -62 million dollars liabilities -67 million dollars equity & will be 6,219 million dollars in12 months time.
  • At the current market value of 2,820 million dollars based on our forecasts it’s at 0.30 X assets with a 10 years payback & a 6% yield.
  • Our cashflow forecast is 905 million dollars which means an 3 X valuation. A 5 X valuation gives a 60% higher target price of 0.48 Singapore dollars.
MODEL, DATA & CHARTS
  • 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