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

GEMS 21% yield forecast

GEMS Current 7,950 Target 14,634 + 84%

Sep 8, 2022
1 minute read

  • GEMS last 12 months sales growth 6X average + 126%
  • GEMS last 12 months cash flow 4X average + 16% of market cap
  • GEMS last 12 months Capital 11X average + 11% of market cap
  • GEMS latest net cash -9% of market cap
​
Sales leapt 48%
Last 5 quarters growth & sales million dollars
-8% -8% 63% 2% 48%
352 324 528 539 796
  • Sales leapt 48% in the second quarter to 796 million dollars ; our forecasts v sales is -19% now.
  • This brings the average to 26% growth.
  • We predict average growth of 2% in this next 12 months to bring sales to 860 million dollars in the second quarter 2023.

Costs down profit up
Last 5 quarters cost ratio & profit million dollars
-86% -81% -70% -74% -73%
46 54 154 136 206
  • The cash cost ratio went from -74% to -73% profit from 136 to 206 million dollars in the second quarter.
  • The average cost ratio is at -75% now.
  • We use a -74% cost ratio to predict a 218 million dollars profit in the second quarter 2023.
​
Cashflow doubled
Last 5 quarters operating & investment million dollars
56 44 171 108 205
-2 0 -2 -2 -5
  • Free cashflow doubled from 105 to 200 million dollars in the second quarter with -5 million dollars investment cashflow.
  • Average quarterly Cashflow is at 130 million dollars now.
  • We assume the same -5 million dollars investment cashflow which with higher sales gives 212 million dollars average Cashflow in the next 12 months.
​
Net cash down
Last 5 quarters cash & liabilities million dollars
130 99 194 229 291
434 384 513 495 569
  • Cash increased 229 to 291 million dollars in the second quarter.
  • Liabilities increased 495 to 569 million dollars so net cash was down -266 to -278 million dollars .
  • With our forecast cashflow & a -677 million dollars equity payout -106 million dollars liabilities net cash will be 1,537 million dollars in 12 months time.
​
Capital improved
Last 5 quarters cumulative capital , liabilities & equity
398 474 547 613 755
36 15 10 -44 -6
154 61 63 110 148
  • GEMS cumulative capital improved 613 to 755 million dollars with -6 & + 148 million dollars from liabilities, equity in the second quarter & will be 1,537 million dollars in12 months time.
  • At the current market value of 3,225 million dollars based on our forecasts it’s at 2.82 X assets with a 1 years payback & a 21% yield.
  • Our 12m cashflow forecast is 848 million dollars (vs 519 million dollars the last 12m) which means a 4 X valuation. A 7 X valuation gives a 84% higher target price 14,634 rupiah.
Picture
SUBSCRIBE
  • 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