sharpfokus
  • Asjmp
  • English
  • mm
  • Capital
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DUTI
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • MCOL
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • MYOH
  • NFCX
  • NISP
  • OKAS
  • PPRO
  • RIGS
  • SLIS
  • SMDR
  • STAA
  • STTP
  • TCID
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • CMG
  • CVX
  • BP
  • CVX
  • CL
  • META US
  • GOLD
  • FCX
  • MAR
  • INTC
  • IP
  • MA
  • NKE
  • PEP
  • PG
  • PLTR
  • T
  • TSN
  • TWTR
  • V
  • WMT
  • WY
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TXN
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • BERK
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • KIJA
  • DGIK
  • Data
  • IATA
  • Above
  • Untitled
  • ALF
  • Subscribe
  • SharpfokUS
  • Subcapital
  • Kings
  • Weekly2
Picture

PWON 5% yield forecast

PWON Current 444 Target 664 + 49%

11/5/22
1 minute read

  • Last 12 months sales growth + 31%
  • Last 12 months cash flow + 9% of market cap
  • Last 12 months Capital + 1% of market cap
  • Latest net cash -8% of market cap

Sales grew 21%
Last 5 quarters growth, sales billion rupiah
-1% 45% -32% 10% 21%
1,329 1,925 1,307 1,444 1,744
  • Sales grew 21% in the third quarter to 1,744 billion rupiah ; our forecasts v sales is + 2% now.
  • This brings the average to 11% growth.
  • We predict average growth of 3% in this next 12 months to bring sales to 1,923 billion rupiah in the third quarter 2023.

Costs up profit up
Last 5 quarters cost ratio, profit billion rupiah
-61% -53% -53% -49% -53%
274 750 409 451 522
  • The cash cost ratio went from -49% to -53% profit from 451 to 522 billion rupiah in the third quarter.
  • The average cost ratio is at -52% now.
  • We use a -53% cost ratio to predict a 736 billion rupiah profit in the third quarter 2023.

Cashflow lower
Last 5 quarters operating, investment cashflow & investment billion rupiah
338 713 729 460 410
-92 -106 -88 99 -224
  • Free cashflow went from 559 to 186 billion rupiah in the third quarter with -224 investment cashflow.
  • Average quarterly Cashflow is at 498 billion rupiah now.
  • We assume -71 billion rupiah investment cashflow which with higher sales gives 799 billion rupiah average Cashflow in the next 12 months.

Net cash up
Last 5 quarters cash, liabilities billion rupiah
5,927 6,444 7,038 7,671 7,910
10,275 9,688 9,747 9,683 9,559
  • Cash increased 7,671 to 7,910 billion rupiah in the third quarter.
  • Liabilities declined 9,683 to 9,559 billion rupiah so net cash was up -2,012 to -1,649 billion rupiah .
  • With our forecast cashflow & a -1,126 billion rupiah equity payout -1,773 billion rupiah liabilities payment net cash will be 421 billion rupiah in 12 months time.

Capital improved
Last 5 quarters cumulative capital, from liabilities, equity billion rupiah
1,130 1,223 1,273 1,273 1,273
118 94 50 0 0
0 0 0 0 0
  • PWON cumulative capital improved 1,273 to 1,273 billion rupiah with 0 & 0 billion rupiah from liabilities, equity in the third quarter & will be 4,172 billion rupiah in12 months time.
  • At the current market value of 21,383 billion rupiah based on our forecasts it’s at 0.71 X assets with a 7 years payback & a 5% yield.
  • Our cashflow forecast is 3,196 billion rupiah which means a 7 X valuation. A 10 X valuation gives a 49% higher target price 664 rupiah.
Picture
SUBSCRIBE
  • Asjmp
  • English
  • mm
  • Capital
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DUTI
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • MCOL
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • MYOH
  • NFCX
  • NISP
  • OKAS
  • PPRO
  • RIGS
  • SLIS
  • SMDR
  • STAA
  • STTP
  • TCID
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • CMG
  • CVX
  • BP
  • CVX
  • CL
  • META US
  • GOLD
  • FCX
  • MAR
  • INTC
  • IP
  • MA
  • NKE
  • PEP
  • PG
  • PLTR
  • T
  • TSN
  • TWTR
  • V
  • WMT
  • WY
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TXN
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • BERK
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • KIJA
  • DGIK
  • Data
  • IATA
  • Above
  • Untitled
  • ALF
  • Subscribe
  • SharpfokUS
  • Subcapital
  • Kings
  • Weekly2