sharpfokus
  • Files1
  • ADMF
  • AVIA
  • BBTN
  • BNII
  • ITMG
  • MEGA
  • MPMX
  • MTEL
  • NISP
  • VICI
  • WOMF4
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • stockbit
  • TIRA
Picture
Other stocks here

LSIP looking sharp with lots of cash & a 7% yield forecast

WATCH THE VIDEO
LSIP Current 1,470 Target 2,796 +90%

March 2 2022
1 minute read

Sales grew 2%
Last 5 quarters
77% -5% -18% 18% 2%
  • Sales grew 2% in the fourth quarter to 1,187 billion rupiah below) our 1,278 billion rupiah forecast.
  • This brings the quarterly average to -1% growth.
  • We predict faster average growth of 5% in this next 12 months to bring sales to 1,427 billion rupiah in the fourth quarter 2022.

Costs up profit down
Last 5 quarters
-59% -67% -71% -69% -72%
  • The cash cost ratio went from -69% to -72% profit from 251 to 239 billion rupiah in the fourth quarter.
  • The average cost ratio is at -70% now.
  • We use the average -70% cost ratio to predict a 336 billion rupiah profit in the fourth quarter 2022.
​
Cashflow jumped higher
Last 5 quarters billion rupiah
308, 424, 289, 308, 523
  • Free cashflow jumped from 308 to 523 billion rupiah in the fourth quarter even with higher -111 billion rupiah investment spending.
  • Average quarterly Cashflow is at 386 billion rupiah now.
  • We assume lower -97 billion rupiah investment spending which with higher sales gives a 335 billion rupiah Cashflow in the fourth quarter 2022.
​
Balance sheet more cash!
Last 5 quarters billion rupiah
322, 543, 869, 997, 1,689
  • Cash increased 2,848 to 3,368 billion rupiah in the fourth quarter.
  • Liabilities declined 1,851 to 1,679 billion rupiah so net cash improved 997 to 1,689 billion rupiah
  • With our forecast cashflow & a -718 billion rupiah equity payout -311 billion rupiah liabilities payment net cash will be 2,162 billion rupiah in 12 months time.
​
Capital paid up slightly, a 7% yield & 90% higher target price
Last 5 quarters billion rupiah
1,459, 1,460, 1,462, 1,599, 1,600
  • LSIP 28 quarters capital paid improved 1,599 to 1,600 billion rupiah in the fourth quarter with a -1 billion rupiah liabilities payment & will be 2,630 billion rupiah in12 months time.
  • At the current market value of 10,025 billion rupiah based on our forecasts it’s at 0.83 X assets with a 7 years payback & a 7% yield.
  • Our cashflow forecast is 1,192 billion rupiah which means an 8 X valuation. A 16 X valuation gives a 90% higher target price of 2,796 rupiah.
MODEL, DATQ & CHARTS
  • Files1
  • ADMF
  • AVIA
  • BBTN
  • BNII
  • ITMG
  • MEGA
  • MPMX
  • MTEL
  • NISP
  • VICI
  • WOMF4
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • stockbit
  • TIRA