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

SONA long recovery road

SONA Current 3,630 Target 2,937 -19%

Aug 10, 2022
1 minute read


  • Last 12 months cash flow -2% of market cap
  • Last 12 months Capital 0% of market cap
  • Latest net cash 13% of market cap
​
Sales grew 36%
Last 5 quarters growth & sales billion rupiah
50% -50% 222% 14% 36%
18 9 29 33 45
  • Sales grew 36% in the second quarter to 45 billion rupiah, up 150% from a year ago.
  • This brings the average to 56% growth.
  • We predict average growth of 38% in this next 12 months to bring sales to 142 billion rupiah in the second quarter 2023.
​
Costs up profit down
Last 5 quarters cost ratio & profit billion rupiah
-211% -333% 34% -135% -143%
-30 -31 29 -21 -29
  • The cash cost ratio went from -135% to -143% profit from -21 to -29 billion rupiah in the second quarter.
  • The average cost ratio is at -144% now.
  • We use a -93% cost ratio (from cashflow) to predict a 1 billion rupiah profit in the second quarter 2023.
​
Cashflow positive
Last 5 quarters operating & investment billion rupiah
-17 -19 -11 -7 3
1 3 0 1 -1
  • Free cashflow went from -5 to 3 billion rupiah in the second quarter with -1 investment cashflow.
  • Average quarterly Cashflow is at -7 billion rupiah now.
  • We assume -1 billion rupiah investment cashflow which with higher sales gives 10 billion rupiah average Cashflow in the second quarter 2023..
​
Net cash down
Last 5 quarters cash & liabilities billion rupiah
466 448 437 432 437
155 174 92 104 285
  • Cash increased 432 to 437 billion rupiah in the second quarter.
  • Liabilities increased 104 to 285 billion rupiah so net cash was down 328 to 152 billion rupiah .
  • With our forecast cashflow & a 0 billion rupiah equity payout -25 billion rupiah liabilities payment net cash will be 177 billion rupiah in 12 months time.
​
Capital flat
Last 5 quarters cumulative capital , liabilities & equity
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
  • SONA cumulative capital was flat at 0 billion rupiah with 0 & 0 billion rupiah from liabilities, equity in the second quarter but will be 25 billion rupiah in12 months time.
  • At the current market value of 1,202 billion rupiah based on our forecasts it’s at 1.4 X assets with an 11 years payback & a 0% yield.
  • Our cashflow forecast is 39 billion rupiah which means a 31 X valuation. A 25 X valuation gives a -19% lower target price 2,937 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