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

SMRA looking quite sharp with strong cashflow

SMRA Current 710 Target 1,169 + 65%

May 8, 2022
1 minute read

Sales declined -17%
Last 5 quarters
-40% 30% -4% 34% -17%
  • Sales declined -17% in the first quarter to 1,470 billion rupiah 3% above our 1,423 billion rupiah forecast.
  • This brings the average to 10% growth.
  • We predict average growth of 4% in this next 12 months to bring sales to 1,638 billion rupiah in the first quarter 2023.
​
Costs up profit down
Last 5 quarters
-90% -86% -89% -78% -80%
  • The cash cost ratio went from -78% to -80% profit from 316 to 236 billion rupiah in the first quarter.
  • The average cost ratio is at -83% now.
  • We use a lower -80% cost ratio to predict a 270 billion rupiah profit in the first quarter 2023.
​
Cashflow higher
Last 5 quarters billion rupiah
324, 476, 274, 873, 1,321
  • Free cashflow went from 873 to 1,321 billion rupiah in the first quarter with -89 billion rupiah investment spending.
  • Average quarterly Cashflow is at 736 billion rupiah now.
  • We assume the same -89 billion rupiah investment spending which with higher sales gives 238 billion rupiah Cashflow in the first quarter 2023.
​
Balance sheet net cash worsened
Last 5 quarters billion rupiah
-14,572 -14,558 -12,714 -12,146 -12,241
  • Cash increased 2,774 to 3,570 billion rupiah in the first quarter.
  • Liabilities increased 14,920 to 15,810 billion rupiah so net cash worsened -12,146 to -12,241 billion rupiah.
  • With our forecast cashflow & a -114 billion rupiah equity payout -902 billion rupiah liabilities payment net cash will be -11,339 billion rupiah in 12 months time.
​
Capital raised improved , a 65% higher target price
Last 5 quarters billion rupiah
-2,979 -3,430 -2,399 -2,213 -1,687
  • SMRA 29 quarter capital raised improved -2,213 to -1,687 billion rupiah in the first quarter with a -482 billion rupiah liabilities payment 9 billion rupiah new equity & will be -672 billion rupiah in12 months time.
  • At the current market value of 11,721 billion rupiah based on our forecasts it’s at 0.43 X assets with a 23 years payback & a 1% yield.
  • Our cashflow forecast is 1,016 billion rupiah which means an 12 X valuation. A 19 X valuation gives a 65% higher target price 1,169 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