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

HMSP still sharp with an 8% yield forecast

HMSP Current 970 Target 1,611 + 66%

28 Apr 2022
1 minute read

Sales declined -1%
Last 5 quarters
4% 2% 3% 6% -1%
  • Sales declined -1% in the first quarter to 26,161 billion rupiah 2% above our 25,638 billion rupiah forecast.
  • This brings the average to 3% growth.
  • We predict average growth of 2% in this next 12 months to bring sales to 28,797 billion rupiah in the first quarter 2023.
​
Costs down! profit up
Last 5 quarters
-88% -92% -93% -93% -92%
  • The cash cost ratio went from -93% to -92% profit from 1,583 to 1915 billion rupiah in the first quarter.
  • The average cost ratio is at -93% now.
  • We use a lower -91% cost ratio to predict a 2,269 billion rupiah profit in the first quarter 2023.
​
Cashflow less negative
Last 5 quarters billion rupiah
-1,765, 8,253, 6,379, -2,440, -576
  • Free cashflow went from -2,440 to -576 billion rupiah in the first quarter even with -144 billion rupiah investment spending.
  • Average quarterly Cashflow is at 2,904 billion rupiah now.
  • We assume lower -4 billion rupiah investment spending which with higher sales gives 2,409 billion rupiah Cashflow in the first quarter 2023.
​
Balance sheet net cash worsened
Last 5 quarters billion rupiah
949, -3,116, -898, -6,055, -11,492
  • Cash declined 17,844 to 17,218 billion rupiah in the first quarter.
  • Liabilities increased 23,899 to 28,710 billion rupiah so net cash worsened -6,055 to -11,492 billion rupiah.
  • With our forecast cashflow & a -8,808 billion rupiah equity payout -1,094 billion rupiah liabilities payment net cash will be -10,399 billion rupiah in 12 months time.
​
Capital paid improved , a 66% higher target price
Last 5 quarters billion rupiah
57,862, 66,330, 66,330, 66,251, 66,302
  • HMSP 29 quarter capital paid improved 66,251 to 66,302 billion rupiah in the first quarter with a -51 billion rupiah liabilities payment & will be 76,204 billion rupiah in12 months time.
  • At the current market value of 112,828 billion rupiah based on our forecasts it’s at 1.92 X assets with a 5 years payback & a 8% yield.
  • Our cashflow forecast is 9,369 billion rupiah which means an 12 X valuation. A 20 X valuation gives a 66% higher target price 1,611 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