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

INDR cash slumps

INDR.jk Current 5,850 Target 6,419 + 10%

11/25/2022
1 minute read

  • Last 12 months sales growth + 16%
  • Last 12 months cash flow -1% of market cap
  • Last 12 months Capital + 9% of market cap
  • Latest net cash -162% of market cap

Sales grew 6%
Last 5 quarters growth, sales billion rupiah
11% 8% 11% -8% 6%
3,255 3,503 3,890 3,574 3,788
  • Sales grew 6% in the third quarter to 3,788 billion rupiah our forecasts v sales is 3% now.
  • This brings the average to 4% growth.
  • We predict average growth of 2% in this next 12 months to bring sales to 4,117 billion rupiah in the third quarter 2023.
​
Margin down profit down
Last 5 quarters margin, profit billion rupiah
10% 16% 16% 12% 5%
208 430 487 293 50
  • The cash margin went from 12% to 5% profit from 293 to 50 billion rupiah in the third quarter.
  • The average cash margin is at 12% now.
  • We use a 7% cash margin to predict a 180 billion rupiah profit in the third quarter 2023.
​
Cashflow negative
Last 5 quarters operating, investment cashflow billion rupiah
60 -73 362 281 -101
-126 -206 -196 -9 -86
  • Free cashflow went negative from 273 to -187 billion rupiah in the third quarter with -86 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at -7 billion rupiah now.
  • We assume -148 billion rupiah investment spending which with higher sales gives 150 billion rupiah average Cashflow in the next 12 months.
​
Net cash down
Last 5 quarters cash, liabilities billion rupiah
630 728 845 777 267
5,917 6,310 6,318 6,626 6,470
  • Cash declined 777 to 267 billion rupiah in the third quarter.
  • Liabilities declined 6,626 to 6,470 billion rupiah so net cash was down -5,849 to -6,203 billion rupiah .
  • With our forecast cashflow & a 0 billion rupiah equity payout -600 billion rupiah liabilities net cash will be -5,603 billion rupiah in 12 months time.
​
Capital paid
Last 5 quarters capital from liabilities, equity billion rupiah
127 -436 54 359 -272
0 -4 0 0 652
  • INDR.jk paid 380 billion rupiah in the third quarter -272 billion rupiah liabilities 652 billion rupiah equity & will pay 600 billion rupiah this next 12 months.
  • At the current market value of 3,828 billion rupiah based on our forecasts it’s at 0.27 X assets with a 24 years payback & a 0% yield.
  • Our cashflow forecast is 600 billion rupiah which means a 6 X valuation. A 7 X valuation gives a 10% higher target price 6,419 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