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

SAFE 2X forecast cashflow

SAFE Current 202 Target 346 + 72%

11/15/2022
1 minute read

  • SAFE last 12 months sales growth + 67%
  • SAFE last 12 months cash flow + 32% of market cap
  • SAFE last 12 months Capital + 36% of market cap
  • SAFE latest net cash -266% of market cap

Sales declined -3%
Last 5 quarters growth, sales billion rupiah
-16% -5% 42% 27% -3%
38 36 51 65 63
  • Sales declined -3% in the third quarter to 63 billion rupiah ; our forecasts v sales is -1% now.
  • This brings the average to 15% growth.
  • We predict average growth of 9% in this next 12 months to bring sales to 87 billion rupiah in the third quarter 2023.
​
Costs up profit down
Last 5 quarters cost ratio, profit billion rupiah
-83% -77% -82% -85% -86%
-1 1 2 3 1
  • The cash cost ratio went from -85% to -86% profit from 3 to 1 billion rupiah in the third quarter.
  • The average cost ratio is at -82% now.
  • We use a -82% cost ratio to predict a 7.8 billion rupiah profit in the third quarter 2023.
​
Cashflow higher
Last 5 quarters operating, investment Cashflow billion rupiah
8 6 8 12 12
8 -0 -1 -1 3
  • Free cashflow went from 11 to 16 billion rupiah in the third quarter with 3 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at 10 billion rupiah now.
  • We assume -1 billion rupiah investment cashflow which with higher sales gives 13 billion rupiah average Cashflow in the next 12 months.
​
Net cash up
Last 5 quarters cash, liabilities billion rupiah
11 11 12 8 6
374 367 363 346 336
  • Cash declined 8 to 6 billion rupiah in the third quarter.
  • Liabilities declined 346 to 336 billion rupiah so net cash was up -338 to -330 billion rupiah .
  • With our forecast cashflow & a 0 billion rupiah equity payout -53 billion rupiah liabilities net cash will be -277.0 billion rupiah in 12 months time.
​
Capital improved
Last 5 quarters cumulative capital, new from liabilities, equity billion rupiah
31 37 43 59 76
11 6 6 16 17
0 0 0 0 0
  • SAFE cumulative capital improved 59 to 76 billion rupiah with + 17 & 0 billion rupiah from liabilities, equity in the third quarter & will be 138.3 billion rupiah in12 months time.
  • At the current market value of 124.3 billion rupiah based on our forecasts it’s at 0.25 X assets with a 5 years payback & a 0% yield.
  • Our 12m cashflow forecast is 53 billion rupiah which means a 2 X valuation. A 4 X valuation gives a 72% higher target price 346 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