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

GOOD cashflow still low

GOOD Current 540 Target 430 -20%

Aug 3, 2022
1 minute read

Sales declined -13%
Last 5 quarters
1,912 2,184 2,431 2,777 2,405
  • Sales declined -13% in the second quarter to 2,405 billion rupiah -4% below our 2,499 billion rupiah forecast.
  • This brings the average to 7% growth.
  • We predict average growth of 4% in this next 12 months to bring sales to 2,699 billion rupiah in the second quarter 2023.
​
Costs down profit down
Last 5 quarters
-90% -90% -89% -93% -92%
  • The cash cost ratio went from -93% to -92% profit from 114 to 100 billion rupiah in the second quarter.
  • The average cost ratio is at -91% now.
  • We use a -93% cost ratio to predict a 103 billion rupiah profit in the second quarter 2023.
​
Cashflow higher, last 12 months + 1% of market cap
Last 5 quarters billion rupiah
140 35 72 12 38
  • Free cashflow went from 12 to 38 billion rupiah in the second quarter with -40 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at 39 billion rupiah now.
  • We assume -38 billion rupiah investment spending which with higher sales gives 151 billion rupiah average Cashflow in the next 12 months.
​
Net cash up to -15% of market cap
Last 5 quarters billion rupiah
-2,754 -2,832 -2,832 -3,278 -3,016
  • Cash declined 856 to 611 billion rupiah in the second quarter.
  • Liabilities declined 4,134 to 3,627 billion rupiah so net cash was up -3,278 to -3,016 billion rupiah
  • With our forecast cashflow & a -132 billion rupiah equity payout -472 billion rupiah liabilities payment net cash will be -2,488 billion rupiah in 12 months time.
​
Capital improved, last 12 months + 3% of market cap
Last 5 quarters billion rupiah
-1,284 -1,044 -1,069 -1,008 -726
  • GOOD 30 quarter cumulative capital improved improved -1,008 to -726 billion rupiah in the second quarter with + 61 billion rupiah from liabilities + 222 billion rupiah from equity & will be -123 billion rupiah in12 months time.
  • At the current market value of 19,728 billion rupiah based on our forecasts it’s at 3.1 X assets with a 10 years payback & a 1% yield.
  • Our cashflow forecast is 604 billion rupiah which means a 33 X valuation. A 26 X valuation gives a -20% lower target price of 430 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