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

IPCC 10% yield forecast

IPCC Current 585 Target 1,258 + 115%

11/14/2022
1 minute read


  • Last 12 months sales growth + 80%
  • Last 12 months cash flow -4% of market cap
  • Last 12 months Capital + 5% of market cap
  • Latest net cash -6% of market cap

Sales jumped 35%
Last 5 quarters growth, sales billion rupiah
1% 48% -11% 2% 35%
115 169 150 152 206
  1. Sales jumped 35% in the third quarter to 206 billion rupiah our forecasts v sales is 3% now.
  2. This brings the average to 14% growth.
  3. We predict average growth of 4% in this next 12 months to bring sales to 228 billion rupiah in the third quarter 2023.
​
Costs down profit up
Last 5 quarters cost ratio, profit
billion rupiah
-76% -59% -60% -77% -58%
2 44 35 10 64
  • The cash cost ratio went from -77% to -58% profit from 10 to 64 billion rupiah in the third quarter.
  • The average cost ratio is at -63% now.
  • We use a -63% cost ratio to predict a 61 billion rupiah profit in the third quarter 2023.
​
Cashflow much higher
Last 5 quarters operating, investment cashflow
billion rupiah
40 108 68 13 109
-12 -20 -5 -11 -12
  • Free cashflow went from 2 to 97 billion rupiah in the third quarter with -12 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at 63 billion rupiah now.
  • We assume -9 billion rupiah investment spending which with higher sales gives 71 billion rupiah average Cashflow in the next 12 months.
​
Net cash up
Last 5 quarters cash, liabilities
billion rupiah
706 769 833 835 890
859 898 919 896 950
  • Cash increased 835 to 890 billion rupiah in the third quarter.
  • Liabilities increased 896 to 950 billion rupiah so net cash was up -61 to -60 billion rupiah.
  • With our forecast cashflow & a -104 billion rupiah equity payout -176 billion rupiah liabilities net cash will be positive 122 billion rupiah in 12 months time.
​
Capital improved
Last 5 quarters cumulative capital, new from liabilities, equity
billion rupiah
-404 -392 -392 -392 -350
0 0 0 0 0
0 0 0 0 42
  • IPCC capital improved -392 to -350 billion rupiah with 0 & + 42 billion rupiah from liabilities, equity in the third quarter & will be -70 billion rupiah in12 months time.
  • At the current market value of 1,064 billion rupiah based on our forecasts it’s at 0.52 X assets with a 4 years payback & a 10% yield.
  • Our cashflow forecast is 286 billion rupiah which means a 4 X valuation. An 8 X valuation gives a 115% higher target price 1,258 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