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

INTP sales jump

INTP Current 9,275 Target 14,182 + 53%

11/1/22
1 minute read

  • Last 12 months Sales growth + 21%
  • Last 12 months cash flow + 4% of market cap
  • Last 12 months Capital + 14% of market cap
  • Latest net cash -7% of market cap

Sales jumped 42%
Last 5 quarters growth & sales billion rupiah
22% 6% -15% -6% 42%
3,942 4,163 3,558 3,353 4,750
  • Sales jumped 42% in the third quarter to 4,750 billion rupiah ; our forecasts v sales is -2% now.
  • This brings the average to 7% growth.
  • We predict average growth of -1% in this next 12 months to bring sales to 4,408 billion rupiah in the third quarter 2023.
​
Costs down profit up
Last 5 quarters cost ratio, profit billion rupiah
-75% -77% -86% -87% -80%
622 580 183 109 655
  • The cash cost ratio went from -87% to -80% profit from 109 to 655 billion rupiah in the third quarter.
  • The average cost ratio is at -82% now.
  • We use a -80% cost ratio to predict a 1,203 billion rupiah profit in the third quarter 2023.

Cashflow positive again
Last 5 quarters operating, investment cashflow billion rupiah
700 1,269 -59 17 836
-110 -374 -243 -159 -146
  • Free cashflow went positive again from -142 to 690 billion rupiah in the third quarter with -146 investment cashflow.
  • Average quarterly Cashflow is at 285 billion rupiah now.
  • We assume -146 billion rupiah investment cashflow which with lower sales gives 722 billion rupiah average Cashflow in the next 12 months.
​
Net cash down
Last 5 quarters cash, liabilities billion rupiah
6,818 6,141 5,563 3,144 3,548
4,707 5,515 5,357 5,132 5,787
  • Cash increased 3,144 to 3,548 billion rupiah in the third quarter.
  • Liabilities increased 5,132 to 5,787 billion rupiah so net cash was down -1,988 to -2,239 billion rupiah .
  • With our forecast cashflow & a -1,412 billion rupiah equity payout -1,073 billion rupiah liabilities net cash will be -761 billion rupiah in 12 months time.
​
Capital improved
Last 5 quarters cumulative capital, from liabilities, equity billion rupiah
19,047 20,611 20,892 23,201 23,503
0 0 0 0 0
1,840 1,564 281 2,309 302
  • INTP cumulative capital improved 23,201 to 23,503 billion rupiah with 0 & + 302 billion rupiah from liabilities, equity in the third quarter & will be 25,988 billion rupiah in12 months time.
  • At the current market value of 32,127 billion rupiah based on our forecasts it’s at 1.20 X assets with a 7 years payback & a 4% yield.
  • Our cashflow forecast is 2,890 billion rupiah which means an 11 X valuation. A 17 X valuation gives a 53% higher target price 14,182 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