sharpfokus
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • RIGS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CL
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • IP
  • MAR
  • PG
  • PEP
  • T
  • TSN
  • TWTR
  • TXN
  • V
  • 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
  • Subscribe
  • SharpfokUS
Picture

SGRO 8% yield forecast

SGRO Current 2,230 Target 3,829 + 72%

11/7/22
1 minute read

  • Last 12 months sales growth + 4%
  • Last 12 months cash flow + 8% of market cap
  • Last 12 months Capital + 12% of market cap
  • Latest net cash -119% of market cap

Sales declined -6%
Last 5 quarters growth, sales billion rupiah
-7% 6% -4% 8% -6%
1,239 1,317 1,259 1,365 1,287
  • Sales declined -6% in the third quarter to 1,287 billion rupiah our forecasts v sales is 4% now.
  • This brings the average to 7% growth.
  • We predict average growth of 2% in this next 12 months to bring sales to 1,377 billion rupiah in the third quarter 2023.

Costs flat profit down
Last 5 quarters cost ratio, profit billion rupiah
-83% -71% -73% -72% -72%
125 294 249 292 268
  • The cash cost ratio was flat at -72% profit declined from 292 to 268 billion rupiah in the third quarter.
  • The average cost ratio is at -72% now.
  • We use a -72% cost ratio to predict a 294 billion rupiah profit in the third quarter 2023.

Cashflow higher
Last 5 quarters operating, investment cashflow billion rupiah
381 294 268 86 160
-37 -185 -131 -127 -28
  • Free cashflow went from -41 to 132 billion rupiah in the third quarter with -28 investment cashflow.
  • Average quarterly Cashflow is at 84 billion rupiah now.
  • We assume -28 billion rupiah investment cashflow which with higher sales gives 348 billion rupiah average Cashflow in the next 12 months.

Net cash up
Last 5 quarters cash, liabilities billion rupiah
121 497 630 302 415
5,474 5,154 5,225 5,230 5,240
  • Cash increased 302 to 415 billion rupiah in the third quarter.
  • Liabilities increased 5,230 to 5,240 billion rupiah so net cash was up -4,928 to -4,825 billion rupiah .
  • With our forecast cashflow & a -341 billion rupiah equity payout -972 billion rupiah liabilities payment net cash will be -3,773 billion rupiah in 12 months time.
​
Capital improved
Last 5 quarters cumulative capital, from liabilities, equity billion rupiah
-389 -203 -199 87 107
204 184 2 39 29
1 2 1 247 0
  • SGRO cumulative capital improved 87 to 107 billion rupiah with + 29 & 0 billion rupiah from liabilities, equity in the third quarter & will be 1,420 billion rupiah in12 months time.
  • At the current market value of 4,056 billion rupiah based on our forecasts it’s at 0.40 X assets with a 7 years payback & a 8% yield.
  • Our cashflow forecast is 1,393 billion rupiah which means a 3 X valuation. A 5 X valuation gives a 72% higher target price 3,829 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
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • RIGS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CL
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • IP
  • MAR
  • PG
  • PEP
  • T
  • TSN
  • TWTR
  • TXN
  • V
  • 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
  • Subscribe
  • SharpfokUS