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

HERO cashflow less negative

HERO Current 1,600 Target 1,322 -17%

11/13/22
1 minute read


  • Last 12 months sales growth + 91%
  • Last 12 months cash flow -14% of market cap
  • Last 12 months Capital -17% of market cap
  • Latest net cash -118% of market cap

Sales declined -4%
Last 5 quarters growth, sales billion rupiah
0% 0% 75% 14% -4%
573 573 1,001 1,141 1,091
  • Sales declined -4% in the third quarter to 1,091 billion rupiah ; our forecasts v sales is + 75% now.
  • This brings the average to 21% growth.
  • We predict average growth of 7% in this next 12 months to bring sales to 1,402 billion rupiah in the third quarter 2023.

Costs down profit up
Last 5 quarters cost ratio, profit billion rupiah
-100% -104% -98% -96% -90%
-197 -217 -67 -46 28
  • The cash cost ratio went from -96% to -90% profit from -46 to 28 billion rupiah in the third quarter.
  • The average cost ratio is at -97% now.
  • We use a -93% cost ratio to predict a 6 billion rupiah profit in the third quarter 2023.

Cashflow less negative
Last 5 quarters operating, investment cashflow & investment billion rupiah
-58 103 -540 -48 -256
283 -227 -74 -77 158
  • Free cashflow went less negative from -125 to -98 billion rupiah in the third quarter with 158 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at -241 billion rupiah now.
  • We assume -7 billion rupiah investment cashflow which with higher sales gives -3 billion rupiah average Cashflow in the next 12 months.

Net cash down
Last 5 quarters cash, liabilities billion rupiah
79 169 74 104 150
3,858 7,654 7,783 8,002 8,061
  • Cash increased 104 to 150 billion rupiah in the third quarter.
  • Liabilities increased 8,002 to 8,061 billion rupiah so net cash was down -7,898 to -7,911 billion rupiah .
  • With our forecast cashflow & a 0 billion rupiah equity payout + 13 billion rupiah liabilities net cash will be -7,578 billion rupiah in 12 months time.
​
Capital worsened
Last 5 quarters cumulative capital, from liabilities, equity billion rupiah
-1,036 -1,341 -1,861 -2,016 -2,151
100 -305 -520 -155 -135
0 0 0 0 0
  • HERO cumulative capital worsened -2,016 to -2,151 billion rupiah with -135 & 0 billion rupiah from liabilities, equity in the third quarter & will be -2,164 billion rupiah in12 months time.
  • At the current market value of 6,694 billion rupiah based on our forecasts it’s at 1.05 X assets with a -508 years payback & a 0% yield.
  • Our 12m sales forecast is 5,533 billion rupiah which means a 1.2 X valuation. A 1.0 X valuation gives a -17% lower target price 1,322 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