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

MIKA expensive

MIKA Current 2,760 Target 2,094 -24%

11/16/22
1 minute read

  • Last 12 months sales growth -2%
  • Last 12 months cash flow + 2% of market cap
  • Last 12 months Capital + 3% of market cap
  • Latest net cash + 1% of market cap

Sales grew 2%
Last 5 quarters growth, sales billion rupiah
-14% -7% 15% -10% 2%
1,017 946 1,093 980 1,000
  • Sales grew 2% in the third quarter to 1,000 billion rupiah ; our forecasts v sales is + 4% now.
  • This brings the average to 0% growth.
  • We predict average growth of 0% in this next 12 months to bring sales to 982 billion rupiah in the third quarter 2023.
​
Costs up profit down
Last 5 quarters cost ratio, profit billion rupiah
-66% -57% -68% -65% -71%
298 352 295 281 230
  • The cash cost ratio went from -65% to -71% profit from 281 to 230 billion rupiah in the third quarter.
  • The average cost ratio is at -65% now.
  • We use a -67% cost ratio to predict a 255 billion rupiah profit in the third quarter 2023.
​
Cashflow negative
Last 5 quarters operating, investment Cashflow billion rupiah
281 990 210 155 296
323 -1,021 617 -48 -304
  • Free cashflow went negative from 108 to -8 billion rupiah in the third quarter with -304 investment cashflow.
  • Average quarterly Cashflow is at 224 billion rupiah now.
  • We assume -176 billion rupiah investment cashflow which with lower sales gives 146 billion rupiah average Cashflow in the next 12 months.
​
Net cash down
Last 5 quarters cash, liabilities billion rupiah
1,617 1,283 1,763 1,352 1,340
902 936 966 805 863
  • Cash declined 1,352 to 1,340 billion rupiah in the third quarter.
  • Liabilities increased 805 to 863 billion rupiah so net cash was down 547 to 477 billion rupiah .
  • With our forecast cashflow & a -820 billion rupiah equity payout + 238 billion rupiah liabilities net cash will be 239 billion rupiah in 12 months time.
​
Capital improved
Last 5 quarters cumulative capital, new from liabilities, equity
2,800 3,104 3,450 3,969 3,974
0 0 0 0 0
681 304 346 518 5
  • MIKA cumulative capital improved 3,969 to 3,974 billion rupiah with 0 & + 5 billion rupiah from liabilities, equity in the third quarter & will be 4,556 billion rupiah in12 months time.
  • At the current market value of 38,390 billion rupiah based on our forecasts it’s at 5.4 X assets with a 9 years payback & a 2% yield.
  • Our cashflow forecast is 583 billion rupiah which means a 66 X valuation. A 50 X valuation gives a -24% lower target price 2,094 rupiah.
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