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

KO stronger sales/cashflow

KO Current 65 Target 74 + 14%

Aug 3, 2022
1 minute read
​
Sales grew 8%
Last 5 quarters million dollars
10,129 10,042 9,464 10,491 11,325
  • Sales grew 8% in the second quarter to 11,325 million dollars -1% below our 11,435 million dollars forecast.
  • This brings the average to 3% growth.
  • We predict average growth of 2% in this next 12 months to bring sales to 12,300 million dollars in the second quarter 2023.
​
Costs down profit down
Last 5 quarters
-71% -69% -76% -71% -70%
  • The cash cost ratio went from -71% to -70% profit from 2,793 to 1,900 million dollars in the second quarter.
  • The average cost ratio is at -72% now.
  • We use a -71% cost ratio to predict a 3,076 million dollars profit in the second quarter 2023.

Cashflow higher, last 12 months + 2% of market cap
Last 5 quarters million dollars
5,923 3,872 -1,290 769 2,632
  • Free cashflow went from 769 to 2,632 million dollars in the second quarter with -1,291 million dollars investment cashflow.
  • Average quarterly Cashflow is at 1,496 million dollars
  • We assume lower -281 million dollars investment spending which with higher sales gives -281 million dollars Cashflow in the second quarter 2023.
​
Net cash up, last 12 months change -1% of market cap
Last 5 quarters million dollars
-56,751 -55,171 -59,810 -59,542 -59,390
  • Cash increased 7,681 to 8,976 million dollars in the second quarter.
  • Liabilities increased 67,223 to 68,366 million dollars so net cash was up -59,542 to -59,390 million dollars .
  • With our forecast cashflow & a -8,006 million dollars equity payout -4,225 million dollars liabilities payment net cash will be -55,165 million dollars in 12 months time.
​
Capital improved, last 12 months + 2% of market cap
Last 5 quarters million dollars
46,337 47,966 47,808 49,804 50,736
  • KO 26 quarter cumulative capital improved 49,804 to 50,736 million dollars in the second quarter with -2,085 million dollars from liabilities + 3,017 million dollars from equity & will be 62,966 million dollars in12 months time.
  • At the current market value of 279,025 million dollars based on our forecasts it’s at 3.0 X assets with a 7 years payback & a 3% yield.
  • Our cashflow forecast is 12,230 million dollars which means a 23 X valuation. A 26 X valuation gives a 14% higher target price 74 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