sharpfokus
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • MAR
  • PEP
  • PG
  • TSN
  • TWTR
  • TXN
  • 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
Picture

JSMR sales jump

JSMR Current 3,410 Target 3,269 -4%

11/1/2022
1 minute read


  • Last 12 months sales growth + 37%
  • Last 12 months cash flow + 1% of market cap
  • Last 12 months Capital -3% of market cap
  • Latest net cash -280% of market cap

Sales jumped 44%
Last 5 quarters growth, sales billion rupiah
22% 16% -9% -10% 44%
3,025 3,517 3,196 2,881 4,136
  • Sales jumped 44% in the third quarter to 4,136 billion rupiah ; our forecasts v sales is -7% now.
  • This brings the average to 10% growth.
  • We predict average growth of 3% in this next 12 months to bring sales to 4,495 billion rupiah in the third quarter 2023.
​
Costs up profit down
Last 5 quarters cost ratio, profit billion rupiah
-100% -73% -78% -71% -83%
-286 650 279 250 189
  • The cash cost ratio went from -71% to -83% profit from 250 to 189 billion rupiah in the third quarter.
  • The average cost ratio is at -76% now.
  • We use a -76% cost ratio to predict a 535 billion rupiah profit in the third quarter 2023.
​
Cashflow more negative
Last 5 quarters operating, investment cashflow billion rupiah
287 706 1,608 1,465 849
-1,089 -497 -494 -1,712 -1,591
  • Free cashflow went more negative from -247 to -742 billion rupiah in the third quarter with -1,591 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at 84 billion rupiah now.
  • We assume -494 billion rupiah investment cashflow which with higher sales gives 494 billion rupiah average Cashflow in the next 12 months.

Net cash up
Last 5 quarters cash, liabilities billion rupiah
3,747 6,279 4,482 5,511 4,846
80,037 75,743 73,157 74,935 74,247
  • Cash declined 5,511 to 4,846 billion rupiah in the third quarter.
  • Liabilities declined 74,935 to 74,247 billion rupiah so net cash was up -69,424 to -69,401 billion rupiah .
  • With our forecast cashflow & 0 billion rupiah equity -1,977 billion rupiah liabilities net cash will be -67,424 billion rupiah in 12 months time.
​
Capital worsened
Last 5 quarters cumulative capital, from liabilities, equity billion rupiah
-67,524 -69,752 -66,841 -68,117 -68,194
-304 -2,145 2,913 -1,249 -77
-519 -83 -1 -27 0
  • JSMR cumulative capital worsened -68,117 to -68,194 billion rupiah with -77 & 0 billion rupiah from liabilities, equity in the third quarter & will be -66,217 billion rupiah in12 months time.
  • At the current market value of 24,749 billion rupiah based on our forecasts it’s at 0.25 X assets with a 48 years payback & a 0% yield.
  • Our 12m cashflow forecast is 1,977 billion rupiah (vs 335 billion rupiah the last 12m) which means a 13 X valuation. A 12 X valuation gives a -4% higher target price 3,269 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
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • MAR
  • PEP
  • PG
  • TSN
  • TWTR
  • TXN
  • 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