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

LPKR less negative cashflow

LPKR Current 97 Target 86 -12%

11/5/22
1 minute read

  • Last 12 months sales growth + 0%
  • Last 12 months cash flow -62% of market cap
  • Last 12 months Capital -27% of market cap
  • Latest net cash -406% of market cap

Sales grew 7%
Last 5 quarters growth, sales billion rupiah
-3% 50% -40% 4% 7%
3,722 5,578 3,336 3,478 3,730
  • Sales grew 7% in the third quarter to 3,730 billion rupiah ; our forecasts v sales is + 1% now.
  • This brings the average to 5% growth.
  • We predict average growth of 4% in this next 12 months to bring sales to 4,393 billion rupiah in the third quarter 2023.

Costs up profit down
Last 5 quarters cost ratio, profit billion rupiah
-99% -104% -105% -105% -106%
-562 -1,042 -495 -572 -607
  • The cash cost ratio went from -105% to -106% profit from -572 to -607 billion rupiah in the third quarter.
  • The average cost ratio is at -105% now.
  • We use a -99% cost ratio to predict a -334 billion rupiah profit in the third quarter 2023.

Cashflow less negative
Last 5 quarters operating, investment cashflow & investment billion rupiah
-558 2,322 -23 -1,219 -128
77 -4,053 -164 -545 -461
  • Free cashflow went from -1,764 to -589 billion rupiah in the third quarter with -461 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at -1,067 billion rupiah now.
  • We assume -461 billion rupiah investment cashflow which with higher sales gives -634 billion rupiah average Cashflow in the next 12 months.

Net cash down
Last 5 quarters cash, liabilities billion rupiah
4,892 4,888 4,434 3,123 2,793
40,350 29,595 29,787 30,248 30,657
  • Cash declined 3,123 to 2,793 billion rupiah in the third quarter.
  • Liabilities increased 30,248 to 30,657 billion rupiah so net cash was down -27,125 to -27,864 billion rupiah .
  • With our forecast cashflow & a 0 billion rupiah equity payout + 2,538 billion rupiah liabilities net cash will be -29,556 billion rupiah in 12 months time.
​
Capital worsened
Last 5 quarters cumulative capital, from liabilities, equity billion rupiah
-22,254 -23,683 -23,397 -23,865 -24,116
191 -1,682 287 -580 -251
0 253 0 111 0
  • LPKR cumulative capital worsened -23,865 to -24,116 billion rupiah with -251 & 0 billion rupiah from liabilities, equity in the third quarter & will be -26,653 billion rupiah in12 months time.
  • At the current market value of 6,867 billion rupiah based on our forecasts it’s at 0.13 X assets with a -70 years payback & a 0% yield.
  • Our 12m operating cashflow forecast is 152 billion rupiah which means a 45 X valuation. A 40 X valuation gives a -12% lower target price 86 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