sharpfokus
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • MAR
  • PEP
  • PG
  • TSN
  • TWTR
  • TXN
  • 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
Picture

GGRM cashflow positive again

GGRM Current 24,375 Target 47,818 + 96%

10/31/22
1 minute read

Last 12 months Sales growth + 2%
Last 12 months cash flow + 6% of market cap
Last 12 months Capital + 7% of market cap
Latest net cash -48% of market cap

Sales flat
Last 5 quarters growth, sales billion rupiah
2% 4% -11% 11% -0%
31,484 32,810 29,291 32,381 32,248
  • Sales were flat in the third quarter at 32,248 billion rupiah our forecasts v sales is 1% now.
  • This brings the average to 18% growth.
  • We predict average growth of 2% in this next 12 months to bring sales to 34,375 billion rupiah in the third quarter 2023.

Costs down profit up
Last 5 quarters cost ratio, profit billion rupiah
-92% -93% -94% -98% -96%
1,824 1,470 1,077 -121 542
  • The cash cost ratio went from -98% to -96% profit from -121 to 542 billion rupiah in the third quarter.
  • The average cost ratio is at -95% now.
  • We use a -93% cost ratio to predict a 1,599 billion rupiah profit in the third quarter 2023.
​
Cashflow positive again
Last 5 quarters operating, investment cashflow billion rupiah
3,062 -7,796 4,569 801 10,489
-1,091 -1,494 -970 -1,282 -1,299
  • Free cashflow went from -481 to 9,190 billion rupiah in the third quarter with -1,299 investment cashflow.
  • Average quarterly Cashflow is at 755 billion rupiah now.
  • We assume -1,126 billion rupiah investment cashflow which with higher sales gives 1,211 billion rupiah average Cashflow in the next 12 months.
​
Net cash up
Last 5 quarters cash, liabilities billion rupiah
4,086 3,771 5,612 4,774 4,528
25,531 30,676 28,177 27,718 27,245
  • Cash declined 4,774 to 4,528 billion rupiah in the third quarter.
  • Liabilities declined 27,718 to 27,245 billion rupiah so net cash was up -22,944 to -22,717 billion rupiah .
  • With our forecast cashflow & a -1,912 billion rupiah equity payout -2,930 billion rupiah liabilities payment net cash will be -19,787 billion rupiah in 12 months time.
​
Capital improved
Last 5 quarters cumulative capital, liabilities , equity billion rupiah
43,809 34,816 36,574 37,022 46,907
-545 -8,993 1,758 448 5,556
5,003 0 0 0 4,329
  • GGRM capital improved 37,022 to 46,907 billion rupiah with + 5,556 & + 4,329 billion rupiah from liabilities, equity in the third quarter & will be 52,155 billion rupiah in12 months time.
  • At the current market value of 46,900 billion rupiah based on our forecasts it’s at 0.55 X assets with a 16 years payback & a 4% yield.
  • Our cashflow forecast is 4,842 billion rupiah which means a 10 X valuation. A 19 X valuation gives a 96% higher target price 47,818 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
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • MAR
  • PEP
  • PG
  • TSN
  • TWTR
  • TXN
  • 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