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

MBTO less dull as sales continue to rise

MBTO Current 115 Target 127 + 11%

15 May 2022
1 minute read

Sales jumped 16%
Last 5 quarters
-27% -18% 38% 13% 16%
  • Sales jumped 16% in the first quarter to 74 billion rupiah 15% above our 65 billion rupiah forecast.
  • This brings the average to 12% growth.
  • We predict average growth of 9% in this next 12 months to bring sales to 101 billion rupiah in the first quarter 2023.
​
Costs down profit up
Last 5 quarters
-144% -166% -124% -137% -100%
  • The cash cost ratio went from -137% to -100% profit from -82 to -4 billion rupiah in the first quarter.
  • The average cost ratio is at -132% now.
  • We use a lower -98% cost ratio to predict a -3 billion rupiah profit in the first quarter 2023.
​
Cashflow more negative
Last 5 quarters billion rupiah
-4, 4, 55, -0, -9
  • Free cashflow went more negative from -0 to -9 billion rupiah in the first quarter with 1 billion rupiah investment spending.
  • Average quarterly Cashflow is at 12 billion rupiah now.
  • We assume lower 0 billion rupiah investment spending which with higher sales gives positive 2 billion rupiah Cashflow in the first quarter 2023.
​
Balance sheet net cash worsened
Last 5 quarters billion rupiah
-399 -428 -447 -271 -272
  • Cash was flat at 3 billion rupiah in the first quarter.
  • Liabilities increased 274 to 275 billion rupiah so net cash worsened -271 to -272 billion rupiah
  • With our forecast cashflow & a 0 billion rupiah equity payout -10 billion rupiah liabilities payment net cash will be -262 billion rupiah in 12 months time.

Capital raised worsened a 11% higher target price
Last 5 quarters billion rupiah
-124 -120 -89 -65 -75
  • MBTO 29 quarter capital raised worsened -65 to -75 billion rupiah in the first quarter with 11 billion rupiah new liabilities but will be -65 billion rupiah in12 months time.
  • At the current market value of 123 billion rupiah based on our forecasts it’s at 0.18 X assets with a 74 years payback & a 0% yield.
  • Our cashflow forecast is 10 billion rupiah which means an 13 X valuation. A 13 X valuation gives a 11% higher target price 127 rupiah.
MODEL, DATA & 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