sharpfokus
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BNII
  • BVIC
  • CMNT
  • GOTO
  • ITMG
  • MEGA
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NISP
  • VICI
  • WOMF
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • Stockbit
  • TIRA
  • BRMS
  • DLTA
  • Meeting
  • STTP
  • MERK
  • MBAP
  • TGKA
  • Howtounderstandfinancialstatements
  • KDSI
  • BLTZ
  • HEXA
  • DVLA
  • 7Steps
  • INTA
  • PEP
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp
Picture
Other stocks here

LTLS sharp at 3X forecast cashflow

LTLS Current 1,305 Target 1,953 + 50%

Jul 26, 2022
1 minute read

Sales declined -7%
Last 5 quarters
1,584 1,651 1,908 2,102 1,961
  • Sales declined -7% in the second quarter to 1,961 billion rupiah -9% below our 2,165 billion rupiah forecast.
  • This brings the average to 6% growth.
  • We predict average growth of 3% in this next 12 months to bring sales to 2,203 billion rupiah in the second quarter 2023.

Costs up profit down
Last 5 quarters
-95% -93% -89% -93% -94%
  • The cash cost ratio went from -93% to -94% profit from 104 to 86 billion rupiah in the second quarter
  • The average cost ratio is at -92% now.
  • We use the average -92% cost ratio to predict a 140 billion rupiah profit in the second quarter 2023.

Cashflow negative
Last 5 quarters billion rupiah
71 25 144 131 -119
  • Free cashflow went from 131 to -119 billion rupiah in the second quarter with 17 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at 45 billion rupiah now.
  • We assume lower -3 billion rupiah investment spending which with higher sales gives 607 billion rupiah average Cashflow in the next 12 months.

Balance sheet net cash worsened
Last 5 quarters billion rupiah
-2,862 -2,830 -3,025 -3,081 -3,189
  • Cash declined 527 to 245 billion rupiah in the second quarter
  • Liabilities declined 3,608 to 3,434 billion rupiah so net cash worsened -3,081 to -3,189 billion rupiah
  • With our forecast cashflow & a -108 billion rupiah equity payout -499 billion rupiah liabilities payment net cash will be -2,630 billion rupiah in 12 months time.
​
Cumulative capital paid improved a 50% higher target price
Last 5 quarters billion rupiah
963 995 1,098 1,201 1,362
  • LTLS 14 quarter cumulative capital paid improved 1,201 to 1,362 billion rupiah in the second quarter with + 86 billion rupiah from liabilities + 76 billion rupiah equity & will be 1,969 billion rupiah in12 months time.
  • At the current market value of 2,029 billion rupiah based on our forecasts it’s at 0.33 X assets with a 10 years payback & a 5% yield.
  • Our cashflow forecast is 607 billion rupiah which means a 3 X valuation. A 5 X valuation gives a 50% higher target price 1,953 rupiah.
Picture
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BNII
  • BVIC
  • CMNT
  • GOTO
  • ITMG
  • MEGA
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NISP
  • VICI
  • WOMF
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • Stockbit
  • TIRA
  • BRMS
  • DLTA
  • Meeting
  • STTP
  • MERK
  • MBAP
  • TGKA
  • Howtounderstandfinancialstatements
  • KDSI
  • BLTZ
  • HEXA
  • DVLA
  • 7Steps
  • INTA
  • PEP
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp