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

SMGR sales growing faster

SMGR Current 7,750 Target 10,779 + 39%

10/31/22
1 minute read

  • Last 12 months sales growth + 3%
  • Last 12 months cash flow + 8% of market cap
  • Last 12 months Capital + 10% of market cap
  • Latest net cash -64% of market cap

Sales grew seasonally 22%
Last 5 quarters growth & sales billion rupiah
12% 6% -15% -5% 22%
9,117 9,628 8,137 7,739 9,405
  • Sales grew seasonally 22% in the third quarter to 9,405 billion rupiah ; our forecasts v sales is + 1% now.
  • This brings the average to 2% growth.
  • We predict average growth of 1% in this next 12 months to bring sales to 9,675 billion rupiah in the third quarter 2023.

Costs down profit up
Last 5 quarters cost ratio & profit billion rupiah
-84% -84% -84% -85% -83%
655 638 524 345 864
  • The cash cost ratio went from -85% to -83% profit from 345 to 864 billion rupiah in the third quarter.
  • The average cost ratio is at -84% now.
  • We use a -83% cost ratio to predict a 910 billion rupiah profit in the third quarter 2023.

Cashflow lower
Last 5 quarters operating & investment billion rupiah
1,738 2,307 384 637 1,900
-426 -1,819 -261 869 -412
  • Free cashflow went from 1,506 to 1,488 billion rupiah in the third quarter with -412 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at 901 billion rupiah now.
  • We assume -406 billion rupiah investment cashflow which with higher sales gives 1,056 billion rupiah average Cashflow in the next 12 months.

Net cash up
Last 5 quarters cash & liabilities billion rupiah
3,539 2,470 2,545 1,990 2,435
35,741 34,940 35,396 31,640 31,585
  • Cash increased 1,990 to 2,435 billion rupiah in the third quarter.
  • Liabilities declined 31,640 to 31,585 billion rupiah so net cash was up -29,650 to -29,150 billion rupiah .
  • With our forecast cashflow & a -991 billion rupiah equity payout -2,714 billion rupiah liabilities net cash will be -25,463 billion rupiah in 12 months time.
​
Capital improved
Last 5 quarters cumulative capital , liabilities & equity
1,248 2,802 2,852 4,915 5,965
3,380 1,539 5 1,043 1,051
-3,120 15 45 1,020 -1
  • SMGR cumulative capital improved 4,915 to 5,965 billion rupiah with + 1,051 & -1 billion rupiah from liabilities, equity in the third quarter & will be 9,670 billion rupiah in12 months time.
  • At the current market value of 45,559 billion rupiah based on our forecasts it’s at 0.62 X assets with a 17 years payback & a 2% yield.
  • Our 12m cashflow forecast is 4,224 billion rupiah (vs 3,604 billion rupiah the last 12m) which means an 11 X valuation. A 15 X valuation gives a 39% higher target price 10,779 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