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

SAME cashflow tuns positive

SAME Current 280 Target 329 + 17%

14/11/2022
1 minute read

  • Last 12 months sales growth -31%
  • Last 12 months cash flow -26% of market cap
  • Last 12 months Capital -14% of market cap
  • Latest net cash -19% of market cap
​
Sales grew 32%
Last 5 quarters growth, sales billion rupiah
150% -48% 23% -17% 32%
549 285 350 288 380
  • Sales grew 32% in the third quarter to 380 billion rupiah ; our forecasts v sales is -8% now.
  • This brings the average to -3% growth.
  • We predict average growth of 1% in this next 12 months to bring sales to 390 billion rupiah in the third quarter 2023.
​
Costs down profit up
Last 5 quarters cost ratio, profit billion rupiah
-80% -84% -83% -94% -81%
47 3 9 -32 21
  • The cash cost ratio went from -94% to -81% profit from -32 to 21 billion rupiah in the third quarter.
  • The average cost ratio is at -85% now.
  • We use a -83% cost ratio to predict a 15 billion rupiah profit in the third quarter 2023.
​
Cashflow turned positive
Last 5 quarters operating, investment Cashflow billion rupiah
159 142 -33 8 64
-1,754 -422 -227 -758 -27
  • Free cashflow turned positive from -750 to 37 billion rupiah in the third quarter with -27 investment cashflow.
  • Average quarterly Cashflow is at -313 billion rupiah now.
  • We assume -27 billion rupiah investment cashflow which with higher sales gives 37 billion rupiah average Cashflow in the next 12 months.
​
Net cash up
Last 5 quarters cash, liabilities billion rupiah
918 625 351 265 245
306 517 566 1,198 1,168
  • Cash declined 265 to 245 billion rupiah in the third quarter.
  • Liabilities declined 1,198 to 1,168 billion rupiah so net cash was up -933 to -923 billion rupiah .
  • With our forecast cashflow & a 0 billion rupiah equity payout -150 billion rupiah liabilities payment net cash will be -773 billion rupiah in 12 months time.
​
Capital improved
Last 5 quarters cumulative capital, new from liabilities, equity billion rupiah
-3,175 -3,163 -3,258 -3,922 -3,864
131 22 -95 -664 42
-2,500 -9 0 0 16
  • SAME cumulative capital improved -3,922 to -3,864 billion rupiah with + 42 & + 16 billion rupiah from liabilities, equity in the third quarter & will be -3,715 billion rupiah in12 months time.
  • At the current market value of 4,796 billion rupiah based on our forecasts it’s at 1.0 X assets with a 19 years payback & a 0% yield.
  • Our cashflow forecast is 256 billion rupiah which means a 19 X valuation. A 22 X valuation gives a 17% higher target price 329 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