sharpfokus
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BNII
  • BVIC
  • CMNT
  • GOTO
  • ITMG
  • MEGA
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NISP
  • VICI
  • WOMF
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • Stockbit
  • TIRA
  • BRMS
  • DLTA
  • Meeting
  • STTP
  • MERK
  • MBAP
  • TGKA
  • Howtounderstandfinancialstatements
  • KDSI
  • BLTZ
  • HEXA
  • DVLA
  • 7Steps
  • INTA
  • PEP
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp
Picture
Other stocks here

PWON looking sharp with record cashflow

PWON Current 505 Target 705 + 40%

May 24, 2022
1 minute read

Sales declined seasonally -32%
Last 5 quarters
20% 20% -1% 45% -32%
  • Sales declined seasonally -32% in the first quarter to 1,307 billion rupiah -13% below our 1,501 billion rupiah forecast.
  • This brings the average to 8% growth.
  • We predict average growth of 6% in this next 12 months to bring sales to 1,621 billion rupiah in the first quarter 2023.
​
Costs flat profit down
Last 5 quarters
-58% -67% -61% -53% -53%
  • The cash cost ratio was flat at -53% profit declined from 750 to 409 billion rupiah in the first quarter.
  • The average cost ratio is at -59% now.
  • We use a -56% cost ratio to predict a 553 billion rupiah profit in the first quarter 2023.
​
Cashflow higher to a record
Last 5 quarters billion rupiah
431, 640, 246, 608, 641
  • Free cashflow went from 608 to a record 641 billion rupiah in the first quarter with -88 billion rupiah investment spending.
  • Average quarterly Cashflow is at 534 billion rupiah now.
  • We assume the same -88 billion rupiah investment spending which with higher sales gives 631 billion rupiah Cashflow in the first quarter 2023.
​
Balance sheet net cash improved
Last 5 quarters billion rupiah
-5,614 -5,109 -4,348 -3,244 -2,709
  • Cash increased 6,444 to 7,038 billion rupiah in the first quarter.
  • Liabilities increased 9,688 to 9,747 billion rupiah so net cash improved -3,244 to -2,709 billion rupiah .
  • With our forecast cashflow & a -634 billion rupiah equity payout -1,808 billion rupiah liabilities payment net cash will be -919 billion rupiah in 12 months time.
​
Capital paid improved , a 40% higher target price
Last 5 quarters billion rupiah
3,364, 1,399, 1,517, 1,611, 1,661
  • PWON 29 quarter capital paid improved 1,611 to 1,661 billion rupiah in the first quarter with a -50 billion rupiah liabilities payment & will be 4,103 billion rupiah in12 months time.
  • At the current market value of 24,321 billion rupiah based on our forecasts it’s at 0.84 X assets with a 9 years payback & a 3% yield.
  • Our cashflow forecast is 2,425 billion rupiah which means a 10 X valuation. A 14 X valuation gives a 40% higher target price 705 rupiah.
MODEL, DATA & CHARTS
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BNII
  • BVIC
  • CMNT
  • GOTO
  • ITMG
  • MEGA
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NISP
  • VICI
  • WOMF
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • Stockbit
  • TIRA
  • BRMS
  • DLTA
  • Meeting
  • STTP
  • MERK
  • MBAP
  • TGKA
  • Howtounderstandfinancialstatements
  • KDSI
  • BLTZ
  • HEXA
  • DVLA
  • 7Steps
  • INTA
  • PEP
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp