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

INDR looking sharp with a 9% yield forecast

INDR Current 8,100 Target 13,544 + 67%

May 20, 2022
1 minute read
Sales grew 11%
42% -3% 12% 8% 11%
  • Sales grew 11% in the first quarter to 272 million dollars vs our 239 million dollars forecast.
  • This brings the quarterly average to 7% growth.
  • We predict average growth of 3% in this next 12 months to bring sales to 302 million dollars in the first quarter of 2023.
​
Costs up profit up
-88% -85% -90% -84% -84%
  • The cash cost ratio was flat at -84% profit increased from 30 to 34 million dollars in the first quarter.
  • The average cost ratio is at -86% now.
  • We use a -85% cost ratio to predict a 36 million dollars profit in the first quarter of 2023.
​
Cashflow higher
12, 58, -5, -20, 12
  • Free cashflow went from -20 to 12 million dollars in the first quarter with -14 million dollars investment Cashflow.
  • Average quarterly Cashflow is at 11 million dollars now.
  • We assume -10 million dollars investment spending which with higher sales gives a 34 million dollars Cashflow in the first quarter of 2023.

Balance sheet net cash improved
-380 -358 -369 -391 -382
  • Cash increased 51 to 59 million dollars in the first quarter.
  • Liabilities declined 442 to 441 million dollars so net cash improved -391 to -382 million dollars .
  • With our forecast cashflow & a -34 million dollars equity payout -82 million dollars liabilities payment net cash will be -289 million dollars in 12 months time.
​
Capital paid improved , a 67% higher target price
210, 249, 253, 227, 230
  • INDR 28 quarters capital paid improved 227 to 230 million dollars in the third quarter with a -4 liabilities payment & will be 346 million dollars in12 months time.
  • At the current market value of 379 million dollars based on our forecasts it’s at 0.40 X assets with a 7 years payback & a 9% yield.
  • Our cashflow forecast is 127 million dollars which means a 3 X valuation. A 5 X valuation gives a 67% higher target price 13,544 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