sharpfokus
  • Asjmp
  • English
  • mm
  • Capital
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DUTI
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • MCOL
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • MYOH
  • NFCX
  • NISP
  • OKAS
  • PPRO
  • RIGS
  • SLIS
  • SMDR
  • STAA
  • STTP
  • TCID
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • CMG
  • CVX
  • BP
  • CVX
  • CL
  • META US
  • GOLD
  • FCX
  • MAR
  • INTC
  • IP
  • MA
  • NKE
  • PEP
  • PG
  • PLTR
  • T
  • TSN
  • TWTR
  • V
  • WMT
  • WY
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TXN
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • BERK
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • KIJA
  • DGIK
  • Data
  • IATA
  • Above
  • Untitled
  • ALF
  • Subscribe
  • SharpfokUS
  • Subcapital
  • Kings
  • Weekly2
Picture

LTLS at 0.37X assets

LTLS Current 1,420 Target 2,143 + 51%

Oct 26, 2022
1 minute read
​
  • LTLS last 12 months sales growth + 18%
  • LTLS last 12 months cash flow + 10% of market cap
  • LTLS last 12 months Capital + 17% of market cap
  • LTLS latest net cash -261% of market cap

Sales declined seasonally -1%
Last 5 quarters growth & sales billion rupiah
4% 16% 10% -7% -1%
1,651 1,908 2,102 1,961 1,948
  • Sales declined seasonally -1% in the third quarter to 1,948 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 2,272 billion rupiah in the third quarter 2023.

Costs flat profit down
Last 5 quarters cost ratio & profit billion rupiah
-93% -89% -93% -94% -94%
67 149 104 86 84
  1. The cash cost ratio went flat at -94% profit declined from 86 to 84 billion rupiah in the third quarter.
  2. The average cost ratio is at -92% now.
  3. We use the average -92% cost ratio to predict a 136 billion rupiah profit in the third quarter 2023.

Cashflow positive again
Last 5 quarters operating & investment billion rupiah
33 78 134 -136 73
-7 66 -3 17 -9
  • Free cashflow went positive again from -119 to 64 billion rupiah in the third quarter with -9 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at 55 billion rupiah now.
  • We assume the same -9 billion rupiah investment cashflow which with higher sales gives 167 billion rupiah average Cashflow in the next 12 months.

Net cash up
Last 5 quarters cash & liabilities billion rupiah
457 499 527 245 296
5,660 6,226 6,412 6,286 6,048
  • Cash increased 245 to 296 billion rupiah in the third quarter.
  • Liabilities declined 6,286 to 6,048 billion rupiah so net cash was up -6,041 to -5,752 billion rupiah .
  • With our forecast cashflow & a -111 billion rupiah equity payout -555 billion rupiah liabilities net cash will be -2,338 billion rupiah in 12 months time.

Capital improved
Last 5 quarters cumulative capital , liabilities & equity billion rupiah
995 1,098 1,201 1,362 1,374
31 117 73 86 9
0 -14 30 76 3
  • LTLS cumulative capital improved 1,362 to 1,374 billion rupiah with + 9 & + 3 billion rupiah from liabilities, equity in the third quarter & will be 2,040 billion rupiah in12 months time.
  • At the current market value of 2,208 billion rupiah based on our forecasts it’s at 0.37 X assets with a 9 years payback & a 5% yield.
  • Our 12m cashflow forecast is 666 billion rupiah (vs 220 billion rupiah the last 12m) which means a 3 X valuation. A 5 X valuation gives a 51% higher target price 2,143 rupiah.
Picture
SUBSCRIBE
  • Asjmp
  • English
  • mm
  • Capital
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DUTI
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • MCOL
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • MYOH
  • NFCX
  • NISP
  • OKAS
  • PPRO
  • RIGS
  • SLIS
  • SMDR
  • STAA
  • STTP
  • TCID
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • CMG
  • CVX
  • BP
  • CVX
  • CL
  • META US
  • GOLD
  • FCX
  • MAR
  • INTC
  • IP
  • MA
  • NKE
  • PEP
  • PG
  • PLTR
  • T
  • TSN
  • TWTR
  • V
  • WMT
  • WY
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TXN
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • BERK
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • KIJA
  • DGIK
  • Data
  • IATA
  • Above
  • Untitled
  • ALF
  • Subscribe
  • SharpfokUS
  • Subcapital
  • Kings
  • Weekly2