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

HEAL expensive

HEAL Current 1,500 Target 1,002 -33%

11/9/22
1 minute read

  • Last 12 months sales growth -17%
  • Last 12 months cash flow + 3% of market cap
  • Last 12 months Capital + 1% of market cap
  • Latest net cash -10% of market cap
​
Sales grew 11%
Last 5 quarters growth, sales billion rupiah
1% -22% -0% -5% 11%
1,529 1,193 1,193 1,136 1,262
  • Sales grew 11% in the third quarter to 1,262 billion rupiah ; our forecasts v sales is -2% now.
  • This brings the average to -4% growth.
  • We predict average growth of 1% in this next 12 months to bring sales to 1,313 billion rupiah in the third quarter 2023.
​
Costs down profit up
Last 5 quarters cost ratio, profit billion rupiah
-74% -66% -78% -83% -81%
290 295 145 69 101
  • The cash cost ratio went from -83% to -81% profit from 69 to 101 billion rupiah in the third quarter.
  • The average cost ratio is at -77% now.
  • We use a -77% cost ratio to predict a 161 billion rupiah profit in the third quarter 2023.
​
Cashflow less negative
Last 5 quarters operating, investment Cashflow billion rupiah
131 1,498 79 180 322
-261 -489 -317 -288 -361
  • Free cashflow went from -108 to -40 billion rupiah in the third quarter with -361 investment cashflow.
  • Average quarterly Cashflow is at 156 billion rupiah now.
  • We assume -175 billion rupiah investment cashflow which with higher sales gives 121 billion rupiah average Cashflow in the next 12 months.
​
Net cash up
Last 5 quarters cash, liabilities billion rupiah
362 1,287 721 735 762
3,322 3,200 3,078 2,995 2,977
  • Cash increased 735 to 762 billion rupiah in the third quarter.
  • Liabilities declined 2,995 to 2,977 billion rupiah so net cash was up -2,260 to -2,215 billion rupiah .
  • With our forecast cashflow & a 0 billion rupiah equity payout -483 billion rupiah liabilities payment net cash will be -1,732 billion rupiah in 12 months time.
​
Capital worsened
Last 5 quarters cumulative capital, from liabilities, equity billion rupiah
-2,211 -2,130 -1,803 -1,925 -1,992
62 -108 157 -188 -65
20 189 170 66 -3
  • HEAL cumulative capital worsened -1,925 to -1,992 billion rupiah with -65 & -3 billion rupiah from liabilities, equity in the third quarter but will be -1,509 billion rupiah in12 months time.
  • At the current market value of 21,695 billion rupiah based on our forecasts it’s at 2.83 X assets with a 14 years payback & a 0% yield.
  • Our cashflow forecast is 483 billion rupiah which means a 45 X valuation. A 30 X valuation gives a -33% lower target price 1,002 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