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

JAWA, a -24% lower target price
Current 168 Target 128 -24%

November 12th 2021
1 minute read

Sales declined-32%
  • Sales declined -32% in the third quarter to 170 billion rupiah vs our 263 billion rupiah forecast.
  • This brings the quarterly average to 26% growth.
  • We predict average growth of 9% in this next 12 months to bring sales to 239 billion rupiah in the third quarter of 2022.
​
Costs back above 100%
  • The cash cost ratio was back above 100% at -119% in the third quarter giving a -63 billion rupiah net profit.
  • The Cashflow cost ratio is even higher at -126% now.
  • We use -93% cost ratio as sales recover to predict a -13 billion rupiah profit in the third quarter of 2022.
​
Cashflow to turn positive
  • Free cashflow was a more negative -55 billion rupiah in the third quarter with low -7 billion rupiah investment Cashflow.
  • Average quarterly Cashflow is at -65 billion rupiah now.
  • We assume the same -7 billion rupiah investment spending which with higher sales gives a positive 10 billion rupiah Cashflow in the third quarter of 2022.

Balance sheet, low cash
  • Cash declined from 20 to 9 billion rupiah in the third quarter.
  • Liabilities increased from 3,333 to 3,341 billion rupiah so net cash worsened from -3,313 to -3,332 billion rupiah
  • With our forecast cashflow & a 0 billion rupiah equity payout net cash will be -3,380 billion rupiah in 12 months time.

Valuation, a -24% lower target price
  • JAWA capital from the last 19 quarters worsened to -1,414 billion rupiah in the third quarter & will be -1,462 billion rupiah in12 months time.
  • At the current market value of 634 billion rupiah based on our forecasts it’s at 0.18 X assets with a 89 years payback & a 0% yield.
  • Our cashflow forecast is 40 billion rupiah which means an 16 X valuation. A 12 X valuation gives a -24% lower target price of 128 rupiah.
Data, model & 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