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

GJTL cashflow more negative

GJTL Current 630 Target 603 -4%

10/30/22
1 minute read

  • GJTL last 12 months sales growth + 13%
  • GJTL last 12 months cash flow + 29% of market cap
  • GJTL last 12 months Capital + 35% of market cap
  • GJTL latest net cash -548% of market cap

18% 5% 2% -4% 10%
3,939 4,145 4,225 4,063 4,465
  • Sales grew 10% in the third quarter to 4,465 billion rupiah ; our forecasts v sales is + 4% now.
  • This brings the average to 3% growth.
  • We predict average growth of 2% in this next 12 months to bring sales to 4,737 billion rupiah in the third quarter 2023.
​
Costs up profit up
GJTL cost ratio & profit billion rupiah
-97% -94% -93% -97% -103%
-80 64 70 -138 -108
  • The cash cost ratio went from -97% to -103% profit from -138 to -108 billion rupiah in the third quarter.
  • The average cost ratio is at -97% now.
  • We use a -95% cost ratio to predict a 46 billion rupiah profit in the third quarter 2023.
​
Cashflow more negative
GJTL operating & investment billion rupiah
-790 1,004 311 67 -31
-67 -141 -74 -255 -255
  • Free cashflow went from -188 to -286 billion rupiah in the third quarter with -255 investment cashflow.
  • Average quarterly Cashflow is at 157 billion rupiah now.
  • We assume -195 billion rupiah investment cashflow which with higher sales gives 29 billion rupiah average Cashflow in the next 12 months.
​
Net cash down
GJTL cash & liabilities billion rupiah
816 839 1,005 964 654
12,269 11,481 11,869 12,340 12,693
  • Cash declined 964 to 654 billion rupiah in the third quarter.
  • Liabilities increased 12,340 to 12,693 billion rupiah so net cash was down -11,376 to -12,039 billion rupiah .
  • With our forecast cashflow & a -34 billion rupiah equity payout -82 billion rupiah liabilities net cash will be -11,957 billion rupiah in 12 months time.
​
Capital improved
GJTL cumulative capital , liabilities & equity
2,148 2,960 3,031 2,885 2,911
-276 808 71 -146 26
32 3 0 0 0
  • GJTL cumulative capital improved 2,885 to 2,911 billion rupiah with + 26 & 0 billion rupiah from liabilities, equity in the third quarter & will be 3,028 billion rupiah in12 months time.
  • At the current market value of 2,195 billion rupiah based on our forecasts it’s at 0.11 X assets with a 18 years payback & a 2% yield.
  • Our cashflow forecast is 117 billion rupiah which means a 19 X valuation. An 18 X valuation gives a -4% lower target price 603 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