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

KDSI looking quite sharp at only 4X forecast cashflow

KDSI Current 1,105 Target 1,489 + 35%

Jun 25, 2022
1 minute read

Sales declined -7%
Last 5 quarters
-7% 15% -2% 20% -7%
  • Sales declined -7% in the first quarter to 612 billion rupiah -3% below our 629 billion rupiah forecast.
  • This brings the average to 7% growth.
  • We predict average growth of 4% in this next 12 months to bring sales to 706 billion rupiah in the first quarter 2023.

Costs down profit up
Last 5 quarters
-93% -93% -95% -97% -95%
  • The cash cost ratio went from -97% to -95% profit from 10 to 16 billion rupiah in the first quarter
  • The average cost ratio is at -95% now.
  • We use the average -95% cost ratio to predict a 23 billion rupiah profit in the first quarter 2023.

Cashflow lower
Last 5 quarters billion rupiah
35, -130, -44, 63, -3
  • Free cashflow went from 63 to -3 billion rupiah in the first quarter with -4 billion rupiah investment spending.
  • Average quarterly Cashflow is at -29 billion rupiah now.
  • We assume the same -4 billion rupiah investment spending which with higher sales gives 23 billion rupiah Cashflow in the first quarter 2023.

Balance sheet higher leverage
Last 5 quarters billion rupiah
-620 -678 -595 -548 -670
  • Cash declined 81 to 42 billion rupiah in the first quarter
  • Liabilities increased 629 to 712 billion rupiah so net cash worsened -548 to -670 billion rupiah
  • With our forecast cashflow & a 0 billion rupiah equity payout -121 billion rupiah liabilities payment net cash will be -477 billion rupiah in 12 months time.
​
Capital paid improved a 35% higher target price
Last 5 quarters billion rupiah
168, 141, 115, 88, 124
  • KDSI 25 quarter capital paid improved 88 to 124 billion rupiah in the first quarter with + 36 billion rupiah liabilities 0 billion rupiah equity & will be 244 billion rupiah in12 months time.
  • At the current market value of 448 billion rupiah based on our forecasts it’s at 0.32 X assets with a 12 years payback & a 0% yield.
  • Our cashflow forecast is 121 billion rupiah which means a 4 X valuation. A 5 X valuation gives a 35% higher target price 1,489 rupiah.

Model & charts

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