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

RALS 25% yield forecast!

RALS Current 580 Target 1,534 + 164%

10/31/22
1 minute read

Last 12 months Sales growth + 360%
Last 12 months cash flow + 21% of market cap
Last 12 months Capital + 9% of market cap
Latest net cash 2% of market cap

Sales grew 13%
Last 5 quarters growth, sales billion rupiah
-79% 390% -41% 41% 13%
207 1,016 601 848 954
  • Sales grew 13% in the third quarter to 954 billion rupiah our forecasts v sales is 20% now.
  • This brings the average to 18% growth.
  • We predict average growth of 17% in this next 12 months to bring sales to 1,585 billion rupiah in the third quarter 2023.

Costs up profit down
Last 5 quarters cost ratio, profit billion rupiah
-65% -83% -83% -58% -89%
-35 68 30 256 12
  • The cash cost ratio went from -58% to -89% profit from 256 to 12 billion rupiah in the third quarter.
  • The average cost ratio is at -78% now.
  • We use a -75% cost ratio to predict a 301 billion rupiah profit in the third quarter 2023.

Cashflow negative from ST investment
Last 5 quarters operating, investment cashflow billion rupiah
-67 117 -102 397 36
155 567 -287 329 -270
  • Free cashflow went from 725 to -234 billion rupiah in the third quarter with -270 investment cashflow (short term).
  • Average quarterly Cashflow is at 197 billion rupiah now.
  • We assume -32 billion rupiah investment cashflow which with higher sales gives 270 billion rupiah average Cashflow in the next 12 months.
​
Net cash down
Last 5 quarters cash, liabilities billion rupiah
959 1,582 1,169 1,692 1,425
1,287 1,489 1,803 1,412 1,354
  • Cash declined 1,692 to 1,425 billion rupiah in the third quarter.
  • Liabilities declined 1,412 to 1,354 billion rupiah so net cash was down 280 to 71 billion rupia.
  • With our forecast cashflow & a -915 billion rupiah equity payout -164 billion rupiah liabilities payment net cash will be 351 billion rupiah in 12 months time.
​
Capital improved
Last 5 quarters cumulative capital, liabilities , equity billion rupiah
1,811 1,872 1,897 2,099 2,133
0 0 0 0 0
19 61 25 202 34
  • RALS capital improved 2,099 to 2,133 billion rupiah with 0 & + 34 billion rupiah from liabilities, equity in the third quarter & will be 3,212 billion rupiah in12 months time.
  • At the current market value of 3,671 billion rupiah based on our forecasts it’s at 0.77 X assets with a 3 years payback & a 25% yield.
  • Our cashflow forecast is 1,079 billion rupiah which means a 3 X valuation. A 9 X valuation gives a 164% higher target price 1,534 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
  • 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