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

HOKI, expensive, a -40% lower target price
Current 183 Target 110 -40%

December 6th 2021
1 minute read
​
Sales grew 6%
  • Sales grew 6% in the third quarter to 200 billion rupiah vs our 189 billion rupiah forecast.
  • This brings the quarterly average to 4% growth.
  • We predict average growth of 5% in this next 12 months to bring sales to 240 billion rupiah in the third quarter of 2022.
​
Costs 1 point lower, profit up
  • The cash cost ratio was 1 point lower at -94% in the third quarter giving a higher 4 billion rupiah net profit.
  • The average Cashflow cost ratio is at -99% now.
  • We use the same -94% cost ratio to predict a higher again 6 billion rupiah profit in the third quarter of 2022.
​
Cashflow negative on working capital
  • Free cashflow was -61 billion rupiah in the third quarter with negative working capital & -5 billion rupiah investment Cashflow.
  • Average quarterly Cashflow is at -15 billion rupiah now.
  • We assume the same -5 billion rupiah investment spending which with higher sales gives a 9 billion rupiah Cashflow in the third quarter of 2022.
​
Balance sheet, higher leverage
  • Cash increased from 3 to 4 billion rupiah in the third quarter.
  • Liabilities increased from 248 to 323 billion rupiah so net cash worsened from -245 to -319 billion rupiah.
  • With our forecast cashflow & a 0 billion rupiah equity payout net cash will be -286 billion rupiah in 12 months time.
​
Valuation, expensive, a -40% lower target price
  • HOKI capital from the last 23 quarters worsened to -297 billion rupiah in the third quarter with 71 billion rupiah new liabilities & a -10 billion rupiah equity payout & will be -263 billion rupiah in12 months time.
  • At the current market value of 1,771 billion rupiah based on our forecasts it’s at 1.8 X assets with a 30 years payback & a 0% yield.
  • Our 12 month cashflow forecast is 33 billion rupiah which means an 53 X valuation. A 32 X valuation gives a -40% lower target price of 110 rupiah.
Data file & model
  • 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