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

INTP looking much less sharp with negative cashflow

INTP Current 10,475 Target 16,072 + 53%

May 9, 2022
1 minute read

Sales declined seasonally -15%
Last 5 quarters
-15% -6% 22% 6% -15%
  • Sales declined seasonally -15% in the first quarter to 3,558 billion rupiah -5% below our 3,747 billion rupiah forecast.
  • This brings the average to 2% growth.
  • We predict average growth of 2% again in this next 12 months to bring sales to 3,789 billion rupiah in the first quarter 2023.
​
Costs up profit down
Last 5 quarters
-80% -83% -76% -79% -86%
  • The cash cost ratio went from -79% to -86% profit from 580 to 183 billion rupiah in the first quarter.
  • The average cost ratio is at -81% now.
  • We use a -80% cost ratio to predict a 469 billion rupiah profit in the first quarter 2023.
​
Cashflow negative
Last 5 quarters billion rupiah
252, 201, 635, 937, -253
  • Free cashflow went negative from 937 to -253 billion rupiah in the first quarter with -243 billion rupiah investment spending.
  • Average quarterly Cashflow is at 380 billion rupiah now.
  • We assume lower -192 billion rupiah investment spending which with higher sales gives 531 billion rupiah Cashflow in the first quarter 2023.
​
Balance sheet net cash worsened
Last 5 quarters billion rupiah
3,125, 3,484, 2,111, 626, 206
  • Cash declined 6,141 to 5,563 billion rupiah in the first quarter.
  • Liabilities declined 5,515 to 5,357 billion rupiah so net cash worsened 626 to 206 billion rupiah
  • With our forecast cashflow & a -1,947 billion rupiah equity payout -3,384 billion rupiah liabilities payment net cash will be 649 billion rupiah in 12 months time.
​
Capital paid improved , a 53% higher target price
Last 5 quarters billion rupiah
17,487 17,546 19,426 21,037 21,373
  • INTP 29 quarter capital paid improved 21,037 to 21,373 billion rupiah in the first quarter with a -281 billion rupiah equity payment & will be 23,764 billion rupiah in12 months time.
  • At the current market value of 37,184 billion rupiah based on our forecasts it’s at 1.46 X assets with a 9 years payback & a 5% yield.
  • Our cashflow forecast is 2,194 billion rupiah which means an 17 X valuation. A 26 X valuation gives a 53% higher target price 16,072 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