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

MERK 6% yield forecast

MERK.jk Current 5,200 Target 7,773 + 49%

11/21/2022
1 minute read

  • Last 12 months sales growth -4%
  • Last 12 months cash flow -0% of market cap
  • Last 12 months Capital + 5% of market cap
  • Latest net cash -5% of market cap

Sales declined -10%
Last 5 quarters growth, sales billion rupiah
10% -0% 9% -1% -10%
279 278 302 298 269
  • Sales declined -10% in the third quarter to 269 billion rupiah our forecasts v sales is 3% now.
  • This brings the average to -1% growth.
  • We predict average growth of 2% in this next 12 months to bring sales to 284 billion rupiah in the third quarter 2023.
​
Costs flat profit down
Last 5 quarters cost ratio, profit billion rupiah
-84% -85% -85% -83% -83%
36 14 63 60 27
  • The cash cost ratio was flat at -83% profit declined from 60 to 27 billion rupiah in the third quarter.
  • The average cost ratio is at -84% now.
  • We use a -83% cost ratio to predict a 41 billion rupiah profit in the third quarter 2023.

Cashflow more negative
Last 5 quarters operating, investment cashflow billion rupiah
49 0 47 3 -21
2 -21 -5 -4 1
  • Free cashflow went from -1 to -20 billion rupiah in the third quarter with 1 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at -0 billion rupiah now.
  • We assume -1 billion rupiah investment spending which with higher sales gives 46 billion rupiah average Cashflow in the next 12 months.
​
Net cash up
Last 5 quarters cash, liabilities billion rupiah
217 196 237 129 110
249 342 314 289 225
  • Cash declined 129 to 110 billion rupiah in the third quarter.
  • Liabilities declined 289 to 225 billion rupiah so net cash was up -160 to -115 billion rupiah .
  • With our forecast cashflow & a -132 billion rupiah equity payout -42 billion rupiah liabilities net cash will be -63 billion rupiah in 12 months time.
​
Capital flat
Last 5 quarters capital from liabilities, equity billion rupiah
0 0 0 0 0
55 -1 0 107 0
  • MERK.jk paid 0 billion rupiah in the third quarter 0 billion rupiah liabilities 0 billion rupiah equity but will pay 173 billion rupiah this next 12 months.
  • At the current market value of 2,330 billion rupiah based on our forecasts it’s at 2.47 X assets with a 6 years payback & a 6% yield.
  • Our cashflow forecast is 183 billion rupiah which means a 13 X valuation. A 19 X valuation gives a 49% higher target price 7,773 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