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

SILO cashflow less negative

SILO Current 1,100 Target 1,017 -8%

11/6/22
1 minute read


  • Last 12 months sales growth + 1%
  • Last 12 months cash flow + 3% of market cap
  • Last 12 months Capital + 1% of market cap
  • Latest net cash -10% of market cap
​
Sales grew 15%
Last 5 quarters growth, sales billion rupiah
-8% -11% -1% -2% 15%
2,505 2,238 2,222 2,188 2,522
  • Sales grew 15% in the third quarter to 2,522 billion rupiah ; our forecasts v sales is + 2% now.
  • This brings the average to 1% growth.
  • We predict average growth of 1% in this next 12 months to bring sales to 2,649 billion rupiah in the third quarter 2023.
​
Costs down profit up
Last 5 quarters cost ratio, profit billion rupiah
-81% -82% -85% -84% -79%
239 148 102 111 244
  • The cash cost ratio went from -84% to -79% profit from 111 to 244 billion rupiah in the third quarter.
  • The average cost ratio is at -82% now.
  • We use a -81% cost ratio to predict a 225 billion rupiah profit in the third quarter 2023.
​
Cashflow less negative
Last 5 quarters operating, investment Cashflow billion rupiah
175 1,002 121 247 385
-135 -239 -153 -461 -504
  • Free cashflow went from -214 to -119 billion rupiah in the third quarter with -504 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at 100 billion rupiah now.
  • We assume -242 billion rupiah investment cashflow which with higher sales gives positive 103 billion rupiah average Cashflow in the next 12 months.
​
Net cash down
Last 5 quarters cash, liabilities billion rupiah
973 1,914 1,716 1,279 1,207
2,553 2,780 2,860 2,627 2,568
  • Cash declined 1,279 to 1,207 billion rupiah in the third quarter.
  • Liabilities declined 2,627 to 2,568 billion rupiah so net cash was down -1,348 to -1,361 billion rupiah .
  • With our forecast cashflow & a 0 billion rupiah equity payout -412 billion rupiah liabilities net cash will be -304 billion rupiah in 12 months time.
​
Capital worsened
Last 5 quarters cumulative capital, from liabilities, equity billion rupiah
-3,752 -3,931 -3,764 -3,540 -3,584
-84 -190 173 -29 -43
0 11 -6 253 -2
  • SILO cumulative capital worsened -3,540 to -3,584 billion rupiah with -43 & -2 billion rupiah from liabilities, equity in the third quarter but will be -3,172 billion rupiah in12 months time.
  • At the current market value of 14,243 billion rupiah based on our forecasts it’s at 1.74 X assets with a 20 years payback & a 0% yield.
  • Our 12m cashflow forecast is 412 billion rupiah (vs 398 billion rupiah the last 12m which means a 35 X valuation. A 32 X valuation gives a -8% lower target price 1,017 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