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

LPPF 8% yield forecast

LPPF Current 4,600 Target 9,190 + 100%

October 21, 2022
1 minute read

  • LPPF last 12 months sales growth + 117%
  • LPPF last 12 months cash flow + 16% of market cap
  • LPPF last 12 months Capital + 15% of market cap
  • LPPF latest net cash -42% of market cap

Sales declined seasonally -51%
Last 5 quarters growth & sales billion rupiah
-78% 860% -75% 84% -51%
320 3,070 770 1,416 693
  • Sales declined seasonally -51% in the third quarter to 693 billion rupiah ; our forecasts v sales is + 6% now.
  • This brings the average to 205% growth.
  • We predict average growth of 42% in this next 12 months to bring sales to 1,947 billion rupiah in the third quarter 2023.
​
Costs up profit down
Last 5 quarters cost ratio & profit billion rupiah
-58% -77% -56% -32% -52%
-94 474 145 773 136
  • The cash cost ratio went from -32% to -52% profit from 773 to 136 billion rupiah in the third quarter.
  • The average cost ratio is at -54% now.
  • We use the average -54% cost ratio to predict a 1,129 billion rupiah profit in the third quarter 2023.

Cashflow seasonally negative
Last 5 quarters operating & investment billion rupiah
-342 918 722 628 -64
-9 -143 -72 -37 -86
  • Free cashflow went from 592 to -149 billion rupiah in the third quarter with -86 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at 467 billion rupiah now.
  • We assume -65 billion rupiah investment cashflow which with higher sales gives 569 billion rupiah average Cashflow in the next 12 months.
​
Net cash down
Last 5 quarters cash & liabilities billion rupiah
469 661 507 136 213
4,717 4,845 5,794 4,857 5,021
  • Cash increased 136 to 213 billion rupiah in the third quarter.
  • Liabilities increased 4,857 to 5,021 billion rupiah so net cash was down -4,721 to -4,808 billion rupiah .
  • With our forecast cashflow & -956 billion rupiah equity -886 billion rupiah liabilities net cash will be -3,505 billion rupiah in 12 months time.
​
Capital worsened
Last 5 quarters cumulative capital , liabilities & equity billion rupiah
7,742 8,077 8,722 9,499 9,420
0 0 0 0 -130
120 335 645 777 51
  • LPPF cumulative capital worsened 9,499 to 9,420 billion rupiah with -130 & + 51 billion rupiah from liabilities, equity in the third quarter & will be 11,262 billion rupiah in12 months time.
  • At the current market value of 11,397 billion rupiah based on our forecasts it’s at 2.12 X assets with a 2 years payback & a 8% yield.
  • Our 12m cashflow forecast is 2,277 billion rupiah (vs 1,237 billion rupiah the last 12m) which means a 5 X valuation. A 10 X valuation gives a 100% higher target price 9,190 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