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

MANU cashflow higher

MANU Current 13.7 Target 16 + 13%

October 6, 2022
1 minute read

  • MANU last 12 months sales growth + 27%
  • MANU last 12 months cash flow + 1% of market cap
  • MANU last 12 months Capital -0% of market cap
  • MANU latest net cash -53% of market cap
​
Sales declined seasonally -22%
Last 5 quarters growth & sales million pounds
-21% 35% 47% -17% -22%
94 126 185 153 119
  1. Sales declined seasonally -22% in the second quarter to 119 million pounds ; our forecasts v sales is + 14% now.
  2. This brings the average to 10% growth.
  3. We predict average growth of 8% in this next 12 months to bring sales to 145 million pounds in the second quarter 2023.
​
Costs down profit down
Last 5 quarters cost ratio & profit million pounds
-74% -43% -117% -85% -66%
-108 -16 -1 -28 -71
  • The cash cost ratio went from -85% to -66% profit from -28 to -71 million pounds in the second quarter with higher non cash costs .
  • The average cost ratio is at -78% now.
  • We use the average -78% cost ratio to predict a -29 million pounds profit in the second quarter 2023.
​
Cashflow higher
Last 5 quarters operating & investment million pounds
25 72 -32 23 41
1 -65 -19 -4 -6
  • Free cashflow went from 19 to 35 million pounds in the second quarter with -6 million pounds investment cashflow & positive working capital.
  • Average quarterly Cashflow is at 3 million pounds now.
  • We assume -10 million pounds investment cashflow which with higher sales gives 28 million pounds average Cashflow in the next 12 months.
​
Net cash down
Last 5 quarters cash & liabilities million pounds
111 99 87 96 121
988 1,135 1,119 1,100 1,167
  • Cash increased 96 to 121 million pounds in the second quarter.
  • Liabilities increased 1,100 to 1,167 million pounds so net cash was down -1,004 to -1,046 million pounds .
  • With our forecast cashflow & 0 million pounds equity -112 million pounds liabilities net cash will be -934 million pounds in 12 months time.
​
Capital improved
Last 5 quarters cumulative capital , liabilities & equity million pounds
78 89 49 60 72
0 0 -40 0 0
0 0 0 11 12
  • MANU cumulative capital improved 60 to 72 million pounds with 0 & + 12 million pounds from liabilities, equity in the second quarter & will be 184 million pounds in12 months time.
  • At the current market value of 1,977 million pounds based on our forecasts it’s at 1.82 X assets with a 10 years payback & a 0% yield.
  • Our 12m cashflow forecast is 112 million pounds (vs 11 million pounds the last 12m) which means an 18 X valuation. A 20 X valuation gives a 13% higher target price 16 dollars.
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