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

PGAS at 4X cashflow

PGAS Current 1,945 Target 3,102 + 59%

11/6/2022
1 minute read


  • Last 12 months sales growth + 14%
  • Last 12 months cash flow + 24% of market cap
  • Last 12 months Capital + 16% of market cap
  • Latest net cash -73% of market cap

Sales flat
Last 5 quarters growth, sales & sales million dollars
8% -1% 7% 8% -0%
790 782 837 903 901
  • Sales declined -0% in the third quarter to 901 million dollars ; our forecasts v sales is + 4% now.
  • This brings the average to 3% growth.
  • We predict average growth of 2% in this next 12 months to bring sales to 985 million dollars in the third quarter 2023.

Costs up profit down
Last 5 quarters cost ratio, profit million dollars
-79% -88% -72% -73% -78%
109 35 140 138 88
  • The cash cost ratio went from -73% to -78% profit from 138 to 88 million dollars in the third quarter.
  • The average cost ratio is at -78% now.
  • We use a -78% cost ratio to predict a 121 million dollars profit in the third quarter 2023.

Cashflow higher
Last 5 quarters operating, investment cashflow million dollars
179 112 182 172 272
-70 -60 -35 43 55
  • Free cashflow went from 215 to 327 million dollars in the third quarter with 55 million dollars investment cashflow.
  • Average quarterly Cashflow is at 185 million dollars now.
  • We assume 1 million dollars investment cashflow which with higher sales gives 209 million dollars average Cashflow in the next 12 months.

Net cash up
Last 5 quarters cash, liabilities million dollars
1,433 1,503 1,360 1,345 1,646
4,252 4,226 3,963 3,901 3,938
  • Cash increased 1,345 to 1,646 million dollars in the third quarter.
  • Liabilities increased 3,901 to 3,938 million dollars so net cash was up -2,556 to -2,292 million dollars .
  • With our forecast cashflow & -45 million dollars equity -730 million dollars liabilities net cash will be -1,501 million dollars in 12 months time.

Capital improved
Last 5 quarters cumulative capital, from liabilities, equity million dollars
1,257 1,239 1,527 1,740 1,748
24 -32 288 -20 8
12 12 0 232 0
  • PGAS cumulative capital improved 1,740 to 1,748 million dollars with + 8 & 0 million dollars from liabilities, equity in the third quarter & will be 2,523 million dollars in12 months time.
  • At the current market value of 3,143 million dollars based on our forecasts it’s at 0.45 X assets with a 7 years payback & a 1% yield.
  • Our 12m cashflow forecast is 835 million dollars (vs 741 million dollars the last 12m) which means a 4 X valuation. A 6 X valuation gives a 59% higher target price 3,102 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