sharpfokus
  • Files1
  • ADMF
  • AVIA
  • BBTN
  • BNII
  • ITMG
  • MEGA
  • MPMX
  • MTEL
  • NISP
  • VICI
  • WOMF4
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • stockbit
  • TIRA
Picture
Other stocks here

HEAL looking less dull as Cashflow jumps positive

HEAL Current 1,295 Target 1,156 -11%

Apr 6, 2022
1 minute read

Sales declined -22%
Last 5 quarters
33% 3% -5% 1% -22%
  • Sales declined -22% in the fourth quarter to 1,193 billion rupiah -26% below our 1,605 billion rupiah forecast.
  • This brings the average to -6% growth.
  • We predict average growth of 3% in this next 12 months to bring sales to 1,341 billion rupiah in the fourth quarter 2022.
​
Costs down profit up
Last 5 quarters
-74% -70% -70% -74% -66%
  • The cash cost ratio went from -74% to -66% profit from 290 to 295 billion rupiah in the fourth quarter.
  • The average cost ratio is at -70% now.
  • We use the latest -66% cost ratio to predict a 346 billion rupiah profit in the fourth quarter 2022.
​
Cashflow jumps positive
Last 5 quarters billion rupiah
-104 -241 34 -129 1,011
  • Free cashflow jumped positive from -129 to 1,011 billion rupiah in the fourth quarter even with high -489 billion rupiah investment spending.
  • Average quarterly Cashflow is at 169 billion rupiah now.
  • We assume lower -295 billion rupiah investment spending which with higher sales gives 159 billion rupiah Cashflow in the fourth quarter 2022.
​
Balance sheet lower leverage
Last 5 quarters billion rupiah
-2,108 -2,557 -2,698 -2,960 -1,913
  • Cash increased 362 to 1,287 billion rupiah in the fourth quarter.
  • Liabilities declined 3,322 to 3,200 billion rupiah so net cash improved -2,960 to -1,913 billion rupiah.
  • With our forecast cashflow & a -128 billion rupiah equity payout -402 billion rupiah liabilities payment net cash will be -1,511 billion rupiah in 12 months time.
​
Capital raised improved, a -11% lower target price
Last 5 quarters billion rupiah
-1,796 -1,770 -1,712 -1,629 -1,543
  • HEAL 18 quarters capital raised improved -1,629 to -1,543 billion rupiah in the fourth quarter with 108 billion rupiah liabilities -189 billion rupiah equity & will be -1,013 billion rupiah in12 months time.
  • At the current market value of 19,003 billion rupiah based on our forecasts it’s at 2.28 X assets with a 12 years payback & a 1% yield.
  • Our cashflow forecast is 530 billion rupiah which means an 36 X valuation. A 32 X valuation gives a -11% lower target price 1,156 rupiah.
MODEL, DATA & CHARTS
  • Files1
  • ADMF
  • AVIA
  • BBTN
  • BNII
  • ITMG
  • MEGA
  • MPMX
  • MTEL
  • NISP
  • VICI
  • WOMF4
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • stockbit
  • TIRA