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

KLBF reaches target price

KLBF Current 2,020 Target 2,133 + 6%

10/31/22
1 minute read

  • Last 12 months Sales growth + 9%
  • Last 12 months cash flow + 0% of market cap
  • Last 12 months Capital + 2% of market cap
  • Latest net cash -1% of market cap

Sales grew 7%
Last 5 quarters growth, sales billion rupiah
6% 6% -2% -2% 7%
6,728 7,163 7,016 6,859 7,307
  • Sales grew 7% in the third quarter to 7,307 billion rupiah our forecasts v sales is -0% now.
  • This brings the average to 18% growth.
  • We predict average growth of 1% in this next 12 months to bring sales to 7,445 billion rupiah in the third quarter 2023.

Costs flat profit up
Last 5 quarters cost ratio, profit billion rupiah
-86% -85% -86% -86% -86%
813 908 853 820 862
  • The cash cost ratio was flat at -86% profit increased from 820 to 862 billion rupiah in the third quarter.
  • The average cost ratio is at -86% now.
  • We use a -86% cost ratio to predict a 907 billion rupiah profit in the third quarter 2023
.
Cashflow positive
Last 5 quarters operating, investment cashflow billion rupiah
1,489 501 318 -28 226
-259 -194 -136 -122 -208
  • Free cashflow went positive from -150 to 18 billion rupiah in the third quarter with -208 investment cashflow.
  • Average quarterly Cashflow is at 89 billion rupiah now.
  • We assume -208 billion rupiah investment cashflow which with higher sales gives 855 billion rupiah average Cashflow in the next 12 months.

Net cash down
Last 5 quarters cash, liabilities billion rupiah
5,647 6,216 6,367 4,133 4,144
4,275 4,401 4,916 4,533 5,038
  • Cash increased 4,133 to 4,144 billion rupiah in the third quarter.
  • Liabilities increased 4,533 to 5,038 billion rupiah so net cash was down -400 to -894 billion rupiah .
  • With our forecast cashflow & a -2,498 billion rupiah equity payout -923 billion rupiah liabilities payment net cash will be 29 billion rupiah in 12 months time.
​
Capital improved
Last 5 quarters cumulative capital, liabilities , equity billion rupiah
6,344 6,074 6,118 8,250 8,297
84 88 -134 131 -463
72 -357 178 2,002 510
  • KLBF capital improved 8,250 to 8,297 billion rupiah with -463 & + 510 billion rupiah from liabilities, equity in the third quarter & will be 11,719 billion rupiah in12 months time.
  • At the current market value of 93,948 billion rupiah based on our forecasts it’s at 4 X assets with a 6 years payback & a 3% yield.
  • Our cashflow forecast is 3,421 billion rupiah which means a 27 X valuation. A 29 X valuation gives a 6% higher target price 2,133 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
  • 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