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

KOBX at 4X cashflow

KOBX Current 372 Target 472 + 27%

Nov 14, 2022
1 minute read


  • Last 12 months sales growth + 41%
  • Last 12 months cash flow + 13% of market cap
  • Last 12 months Capital + 49% of market cap
  • Latest net cash -204% of market cap

Sales grew 36%
Last 5 quarters growth, sales million dollars
-2% -10% 56% -26% 36%
33 30 47 35 47
  • Sales grew 36% in the third quarter to 47 million dollars our forecasts v sales is 3% now.
  • This brings the average to 14% growth.
  • We predict average growth of 6% in this next 12 months to bring sales to 57 million dollars in the third quarter 2023.

Costs down profit up
Last 5 quarters cost ratio, profit million dollars
-93% -93% -89% -94% -94%
2 9 4 1 1
  • The cash cost ratio went from -94% to -94% profit from 1 to 1 million dollars in the third quarter.
  • The average cost ratio is at -92% now.
  • We use a -92% cost ratio to predict a 3 million dollars profit in the third quarter 2023.

Cashflow flat
Last 5 quarters operating, investment cashflow million dollars
21 15 20 4 6
-1 7 -0 1 -1
  • Free cashflow was flat at 5 million dollars in the third quarter with -1 million dollars investment cashflow.
  • Average quarterly Cashflow is at 13 million dollars now.
  • We assume -1 million dollars investment spending which with higher sales gives 4 million dollars average Cashflow in the next 12 months.
​
Net cash down
Last 5 quarters cash, liabilities million dollars
2 4 18 22 26
74 81 101 124 145
  • Cash increased 22 to 26 million dollars in the third quarter.
  • Liabilities increased 124 to 145 million dollars so net cash was down -102 to -119 million dollars .
  • With our forecast cashflow & a 0 million dollars equity payout -14 million dollars liabilities net cash will be -105 million dollars in 12 months time.
​
Capital improved
Last 5 quarters cumulative capital, new from liabilities, equity million dollars
14 34 41 42 43
21 20 7 1 -0
0 0 0 0 1
  • KOBX capital improved 42 to 43 million dollars with -0 & + 1 million dollars from liabilities, equity in the third quarter & will be 57 million dollars in12 months time.
  • At the current market value of 58 million dollars based on our forecasts it’s at 0.32 X assets with a 11 years payback & a 0% yield.
  • Our cashflow forecast is 14 million dollars which means a 4 X valuation. A 5 X valuation gives a 27% higher target price 472 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