sharpfokus
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BNII
  • BVIC
  • CMNT
  • GOTO
  • ITMG
  • MEGA
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NISP
  • VICI
  • WOMF
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • Stockbit
  • TIRA
  • BRMS
  • DLTA
  • Meeting
  • STTP
  • MERK
  • MBAP
  • TGKA
  • Howtounderstandfinancialstatements
  • KDSI
  • BLTZ
  • HEXA
  • DVLA
  • 7Steps
  • INTA
  • PEP
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp
Picture
Other stocks here

IPCM sharp with a 5% yield forecast

IPCM Current 286 Target 474 + 66%

Jul 26, 2022
1 minute read

Sales grew 1%
Last 5 quarters
13% -1% 6% -3% 1%
  • Sales grew 1% in the second quarter to 215 billion rupiah -2% below our 219 billion rupiah forecast.
  • This brings the average to 1% growth.
  • We predict average growth of 3% in this next 12 months to bring sales to 235 billion rupiah in the second quarter 2023.
​
Costs up profit down
Last 5 quarters
-79% -81% -61% -75% -86%
  • The cash cost ratio went from -75% to -86% profit from 38 to 27 billion rupiah in the second quarter.
  • The average cost ratio is at -76% now.
  • We use the latest -75% cost ratio to predict a 42 billion rupiah profit in the second quarter 2023.
​
Cashflow negative
Last 5 quarters billion rupiah
23 77 103 61 -47
  • Free cashflow went negative from 61 to -47 billion rupiah in the second quarter with -7 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at 48 billion rupiah now.
  • We assume lower -3 billion rupiah investment spending which with higher sales gives -3 billion rupiah Cashflow in the second quarter 2023.
​
Balance sheet net cash worsened
Last 5 quarters billion rupiah
226 274 384 401 272
  • Cash declined 716 to 670 billion rupiah in the second quarter.
  • Liabilities increased 315 to 398 billion rupiah so net cash worsened 401 to 272 billion rupiah .
  • With our forecast cashflow & a -79 billion rupiah equity payout -70 billion rupiah liabilities payment net cash will be 402 billion rupiah in 12 months time.
​
Cumulative capital paid flat , a 66% higher target price
Last 5 quarters billion rupiah
391 445 463 463 463
  • IPCM 26 quarter cumulative capital paid was flat at 463 billion rupiah in the second quarter with 0 billion rupiah from liabilities 0 billion rupiah from equity but will be 612 billion rupiah in12 months time.
  • At the current market value of 1,509 billion rupiah based on our forecasts it’s at 0.98 X assets with a 4 years payback & a 5% yield.
  • Our cashflow forecast is 208 billion rupiah which means a 7 X valuation. A 12 X valuation gives a 66% higher target price 474 rupiah.
Picture
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BNII
  • BVIC
  • CMNT
  • GOTO
  • ITMG
  • MEGA
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NISP
  • VICI
  • WOMF
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • Stockbit
  • TIRA
  • BRMS
  • DLTA
  • Meeting
  • STTP
  • MERK
  • MBAP
  • TGKA
  • Howtounderstandfinancialstatements
  • KDSI
  • BLTZ
  • HEXA
  • DVLA
  • 7Steps
  • INTA
  • PEP
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp