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

ROTI a bit pricey

ROTI Current 1,265 Target 1,585 + 25%

10/31/22
1 minute read

  • Last 12 months Sales growth + 22%
  • Last 12 months cash flow + 5% of market cap
  • Last 12 months Capital + 8% of market cap
  • Latest net cash -14% of market cap
​
Sales grew 21%
Last 5 quarters growth & sales billion rupiah
14% -3% 7% -3% 21%
878 853 909 883 1,070
  • Sales grew 21% in the third quarter to 1,070 billion rupiah ; our forecasts v sales is + 3% now.
  • This brings the average to 6% growth.
  • We predict average growth of 1% in this next 12 months to bring sales to 1,124 billion rupiah in the third quarter 2023.
​
Costs down profit up
Last 5 quarters cost ratio & profit billion rupiah
-85% -86% -85% -89% -84%
88 72 88 49 126
  • The cash cost ratio went from -89% to -84% profit from 49 to 126 billion rupiah in the third quarter.
  • The average cost ratio is at -86% now.
  • We use a -86% cost ratio to predict a 110 billion rupiah profit in the third quarter 2023.

Cashflow higher
Last 5 quarters operating & investment billion rupiah
236 121 184 41 224
-40 -36 -41 -33 -64
  • Free cashflow went from 8 to 160 billion rupiah in the third quarter with -64 investment cashflow.
  • Average quarterly Cashflow is at 99 billion rupiah now.
  • We assume -46 billion rupiah investment cashflow which with higher sales gives 108 billion rupiah average Cashflow in the next 12 months.

Net cash up
Last 5 quarters cash & liabilities billion rupiah
861 759 699 541 672
1,306 1,342 1,422 1,582 1,664
  • Cash increased 541 to 672 billion rupiah in the third quarter.
  • Liabilities increased 1,582 to 1,664 billion rupiah so net cash was up -1,041 to -992 billion rupiah .
  • With our forecast cashflow & a -128 billion rupiah equity payout -303 billion rupiah liabilities payment net cash will be -689 billion rupiah in 12 months time.

Capital improved
Last 5 quarters cumulative capital , liabilities & equity
-273 -88 115 280 310
0 0 0 -200 0
87 185 202 365 29
  • ROTI cumulative capital improved 280 to 310 billion rupiah with 0 & + 29 billion rupiah from liabilities, equity in the third quarter & will be 741 billion rupiah in12 months time.
  • At the current market value of 7,236 billion rupiah based on our forecasts it’s at 1.73 X assets with a 8 years payback & a 2% yield.
  • Our cashflow forecast is 432 billion rupiah which means a 17 X valuation. A 21 X valuation gives a 25% higher target price 1,585 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