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

PNBN higher sales

PNBN Current 2,410 Target 1,843 -24%

04/11/2022
1 minute read


  • Last 12 months sales growth + 2%
  • Last 12 months cash flow + 14% of market cap
  • Last 12 months Capital + 5% of market cap
  • Latest net cash -230% of market cap

Sales jumped 21%
Last 5 quarters growth, sales billion rupiah
-13% -0% -5% -11% 21%
4,179 4,177 3,950 3,502 4,242
  • Sales jumped 21% in the third quarter to 4,242 billion rupiah ; our forecasts v sales is -8% now.
  • This brings the average to 1% growth.
  • We predict average growth of 2% in this next 12 months to bring sales to 4,501 billion rupiah in the third quarter 2023.
​
Costs up profit down
Last 5 quarters cost ratio, provisions, profit billion rupiah
-58% -49% -53% -60% -63%
775 2,429 1,005 391 428
842 -477 666 938 903
  • The cash cost ratio went from -60% to -63% profit from 938 to 903 billion rupiah in the third quarter.
  • The average cost ratio is at -57% now.
  • We use a -63% cost ratio to predict a 1,066 billion rupiah profit in the third quarter 2023.
​
Cashflow higher
Last 5 quarters operating, investment cashflow billion rupiah
-16,255 2,525 -392 494 2,032
-889 2,989 685 -20 2
  • Free cashflow went from 475 to 2,034 billion rupiah in the third quarter with 2 investment cashflow.
  • Average quarterly Cashflow is at 2,079 billion rupiah now.
  • We assume -371 billion rupiah investment cashflow which with higher sales gives 1,233 billion rupiah average Cashflow in the next 12 months.
​
Net cash up
Last 5 quarters cash, assets, liabilities billion rupiah
11,077 13,766 14,715 14,879 16,480
199,927 204,462 205,834 200,171 199,303
151,815 155,915 157,053 151,390 149,957
  • Cash increased 14,879 to 16,480 billion rupiah in the third quarter.
  • Liabilities declined 151,390 to 149,957 billion rupiah so net cash was up -136,511 to -133,477 billion rupiah .
  • With our forecast cashflow & a -1,222 billion rupiah equity payout -6 billion rupiah liabilities payment net cash will be -129,768 billion rupiah in 12 months ​time.
​
Capital improved
Last 5 quarters cumulative capital, from liabilities, equity billion rupiah
-3,019 -227 -812 -509 -59
357 2,791 -606 292 -54
0 0 0 0 481
  • PNBN cumulative capital improved -509 to -59 billion rupiah with -54 & + 481 billion rupiah from liabilities, equity in the third quarter & will be 719 billion rupiah in12 months time.
  • At the current market value of 58,036 billion rupiah based on our forecasts it’s at a 2% yield.
  • Our operating cashflow forecast is 4,931 billion rupiah which means a 12 X valuation. A 9 X valuation gives a -24% lower target price 1,843 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