sharpfokus
  • Files1
  • ADMF
  • AVIA
  • BBTN
  • BNII
  • ITMG
  • MEGA
  • MPMX
  • MTEL
  • NISP
  • VICI
  • WOMF4
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • stockbit
  • TIRA
Picture
Other stocks here

SMGR looking sharper as capital paid jumps back to pre acquisition level

WATCH THE VIDEO
SMGR Current 7,200 Target 11,241 +56%

March 1 2022
1 minute read

Sales grew 6%
Last 5 quarters
-1% -15% 1% 12% 6%
  • Sales grew 6% in the fourth quarter to 9,628 billion rupiah below our 10,485 billion rupiah forecast.
  • This brings the quarterly average to 1% growth.
  • We predict faster average growth of 6% in this next 12 months to bring sales to 11,596 billion rupiah in the fourth quarter 2022.
​
Costs flat profit down on non cash costs
Last 5 quarters
-77% -84% -87% -84% -84%
  • The cash cost ratio was flat at -84% profit fell slightly from 655 to 638 billion rupiah in the fourth quarter.
  • The average cost ratio is at -85% now.
  • We use the latest -84% cost ratio to predict a 990 billion rupiah profit in the fourth quarter 2022.
​
Cashflow seasonally lower
Last 5 quarters billion rupiah
855, 1,445, 1,375, 1,457 , 623
  • Free cashflow went from 1,457 to 623 billion rupiah in the fourth quarter with seasonally high -1,819 billion rupiah investment spending.
  • Average quarterly Cashflow is at 1,225 billion rupiah now.
  • We assume average -447 billion rupiah investment spending which with higher sales gives a 1,222 billion rupiah Cashflow in the fourth quarter 2022.
​
Balance sheet slightly higher leverage
Last 5 quarters billion rupiah
-39,422 -37,824 -35,407 -32,202 -32,470
  • Cash declined 3,539 to 2,470 billion rupiah in the fourth quarter.
  • Liabilities declined 35,741 to 34,940 billion rupiah so net cash worsened slightly -32,202 to -32,470 billion rupiah.
  • With our forecast cashflow & a -888 billion rupiah equity payout -2,999 billion rupiah liabilities payment net cash will be -28,933 billion rupiah in 12 months time.
​
Capital paid jumped, a 56% higher target price
Last 5 quarters billion rupiah
-2,015, -1,526, 988, 1,249, 2,805
  • SMGR 28 quarters capital paid jumped 1,249 to 2,805 billion rupiah in the fourth quarter with -1,539 billion rupiah liabilities -15 billion rupiah equity payments & will be 4,574 billion rupiah in12 months time.
  • At the current market value of 42,326 billion rupiah based on our forecasts it’s cheap at 0.56 X assets with a 19 years payback & a 2% yield.
  • Our cashflow forecast is 3,887 billion rupiah which means an 11 X valuation. A 17 X valuation gives a 56% higher target price of 11,241 rupiah.
MODEL, DATA & CHARTS
  • Files1
  • ADMF
  • AVIA
  • BBTN
  • BNII
  • ITMG
  • MEGA
  • MPMX
  • MTEL
  • NISP
  • VICI
  • WOMF4
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • stockbit
  • TIRA