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

PODD small positive cashflow

PODD Current 231 Target 135 -42%

September 30, 2022
1 minute read

  • PODD last 12 months sales growth + 14%
  • PODD last 12 months cash flow -1% of market cap
  • PODD last 12 months Capital -0% of market cap
  • PODD latest net cash -6% of market cap
​
Sales grew 1%
Last 5 quarters growth & sales million dollars
4% 5% 12% -4% 1%
263 276 308 295 299
  • Sales grew 1% in the second quarter to 299 million dollars ; our forecasts v sales is + 3% now.
  • This brings the average to 3% growth.
  • We predict average growth of 4% in this next 12 months to bring sales to 343 million dollars in the second quarter 2023.
​
Costs up profit down
Last 5 quarters cost ratio & profit million dollars
-81% -83% -80% -81% -101%
-25 13 29 28 -35
  • The cash cost ratio went from -81% to -101% profit from 28 to -35 million dollars in the second quarter.
  • The average cost ratio is at -86% now.
  • We use a -84% cost ratio to predict a 26 million dollars profit in the second quarter 2023.
​
Cashflow posituve
Last 5 quarters operating & investment million dollars
18 -26 -26 -14 25
-11 -12 -36 -47 -22
  • Free cashflow went positive from -61 to 3 million dollars in the second quarter with -22 million dollars investment cashflow.
  • Average quarterly Cashflow is at -39 million dollars now.
  • We assume the same -22 million dollars investment cashflow which with higher sales gives 31 million dollars average Cashflow in the next 12 months.
​
Net cash down
Last 5 quarters cash & liabilities million dollars
872 587 792 710 709
1,465 1,501 1,493 1,623 1,691
  • Cash declined 710 to 709 million dollars in the second quarter.
  • Liabilities increased 1,623 to 1,691 million dollars so net cash was down -913 to -982 million dollars .
  • With our forecast cashflow & 0 million dollars equity -125 million dollars liabilities net cash will be -857 million dollars in 12 months time.
​
Capital improved
Last 5 quarters cumulative capital , liabilities & equity million dollars
-974 -1,016 -1,014 -994 -977
0 -55 29 6 23
0 13 -37 -1 -6
  • PODD cumulative capital improved -994 to -977 million dollars with + 23 & -6 million dollars from liabilities, equity in the second quarter & will be -852 million dollars in12 months time.
  • At the current market value of 16,045 million dollars based on our forecasts it’s at 8 X assets with a 11 years payback & a 0% yield.
  • Our 12m cashflow forecast is 125 million dollars (vs -157 million dollars the last 12m) which means a 128 X valuation. A 75 X valuation gives a -42% lower target price 135 dollars.
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