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
Other stocks here

JSKY dull with negative cashflow

JSKY Current 50 Target 55 + 11%

Jul 17, 2022
1 minute read

Sales grew 7%
Last 5 quarters
-86% 453% -44% -12% 7%
  • Sales grew 7% in the fourth quarter to 31 billion rupiah, but -28% below our 43 billion rupiah forecast.
  • This brings the average to 101% growth.
  • We predict average growth of 9% in this next 12 months to bring sales to 39 billion rupiah in the fourth quarter 2022.

Costs up profit down
Last 5 quarters
-179% -96% -92% -93% -148%
  • The cash cost ratio went from -93% to -148% profit from 0 to -75 billion rupiah in the fourth quarter.
  • The average cost ratio is at -107% now.
  • We use the average -107% cost ratio to predict a -6 billion rupiah profit in the fourth quarter 2022.

Cashflow lower
Last 5 quarters billion rupiah
-4, 4, 3, 1, -24
  • Free cashflow went from 1 to -24 billion rupiah in the fourth quarter with 0 billion rupiah investment spending.
  • Average quarterly Cashflow is at -4 billion rupiah now.
  • We assume the same 0 billion rupiah investment spending which with higher sales gives -2 billion rupiah Cashflow in the fourth quarter 2022.

Balance sheet net cash worsened
Last 5 quarters billion rupiah
-263 -262 -235 -220 -226
  • Cash increased 1.0 to 1.2 billion rupiah in the fourth quarter.
  • Liabilities increased 221 to 227 billion rupiah so net cash worsened -220 to -226 billion rupiah .
  • With our forecast cashflow & a 0 billion rupiah equity payout 9 billion rupiah new liabilities payment net cash will be -235 billion rupiah in 12 months time.
​
Capital paid worsened , a 11% higher target price
Last 5 quarters billion rupiah
26, 27, 32, 33, 9
  • JSKY 20 quarter capital paid worsened 33 to 9 billion rupiah in the fourth quarter with -6 billion rupiah from liabilities 0 billion rupiah from equity & will be -0 billion rupiah in12 months time.
  • At the current market value of 102 billion rupiah based on our forecasts it’s at 0.27 X assets with a 0% yield.
  • Our sales forecast is 150 billion rupiah which means a 0.7 X valuation. A 0.75 X valuation gives a 11% higher target price 55 rupiah.
Picture
  • 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