sharpfokus
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • RIGS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CL
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • IP
  • MAR
  • PG
  • PEP
  • T
  • TSN
  • TWTR
  • TXN
  • V
  • 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
  • Subscribe
  • SharpfokUS
Picture

OBMD 6% yield forecast

OBMD Current 310 Target 330 + 6%

Sep 10, 2022
1 minute read


  • OBMD last 12 months sales growth 4X average + 81%
  • OBMD last 12 months cash flow -3% of market cap
  • OBMD last 12 months Capital -12% of market cap
  • OBMD latest net cash + 6% of market cap

Sales grew 12%
Last 5 quarters growth & sales billion rupiah
14% 16% 0% 41% 12%
16 19 19 26 29
  • Sales grew 12% in the second quarter to 29 billion rupiah ; our forecasts v sales is not applicable yet.
  • This brings the average to 17% growth.
  • We predict average growth of 2% in this next 12 months to bring sales to 32 billion rupiah in the second quarter 2023.
​
Costs down profit flat
Last 5 quarters cost ratio & profit billion rupiah
-129% -116% -116% -142% -75%
-1 2 2 7 7
  • The cash cost ratio went from -142% to -75% profit was flat at 7 billion rupiah in the second quarter.
  • The average cost ratio is at -112% now.
  • We use the latest -75% cost ratio to predict a 7 billion rupiah profit in the second quarter 2023.

Cashflow positive
Last 5 quarters operating & investment billion rupiah
-4 -4 -4 -7 8
-1 0 0 -0 -1
  • Free cashflow went from -7 to 7 billion rupiah in the second quarter with -1 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at -2 billion rupiah now.
  • We assume the same -1 billion rupiah investment cashflow which with higher sales gives 6 billion rupiah average Cashflow in the next 12 months.
​
Net cash up
Last 5 quarters cash & liabilities billion rupiah
0 0 28 21 25
0 0 12 12 11
  • Cash increased 21 to 25 billion rupiah in the second quarter.
  • Liabilities declined 12 to 11 billion rupiah so net cash was up 9 to 14 billion rupiah .
  • With our forecast cashflow & a -14 billion rupiah equity payout -2 billion rupiah liabilities net cash will be 24 billion rupiah in 12 months time.
​
Capital improved
Last 5 quarters cumulative capital , liabilities & equity billion rupiah
7 -9 -24 -24 -22
-2 1 1 0 3
0 -17 -17 0 0
  • OBMD cumulative capital improved -24 to -22 billion rupiah with + 3 & 0 billion rupiah from liabilities, equity in the second quarter & will be -5 billion rupiah in12 months time.
  • At the current market value of 227 billion rupiah based on our forecasts it’s at 1.8 X assets with a 4 years payback & a 6% yield.
  • Our 12m cashflow forecast is 24 billion rupiah (vs -7 billion rupiah the last 12m) which means a 9 X valuation. A 10 X valuation gives a 6% higher target price 330 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
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • RIGS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CL
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • IP
  • MAR
  • PG
  • PEP
  • T
  • TSN
  • TWTR
  • TXN
  • V
  • 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
  • Subscribe
  • SharpfokUS