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

SSIA cashflow at zero

SSIA.jk Current 298 Target 325 + 9%

11/26/2022
1 minute read

  • Last 12 months sales growth + 76%
  • Last 12 months cash flow + 27% of market cap
  • Last 12 months Capital -7% of market cap
  • Latest net cash -224% of market cap

Sales grew 18%
Last 5 quarters growth, sales billion rupiah
23% 84% -20% 2% 18%
522 960 766 782 920
  • Sales grew 18% in the third quarter to 920 billion rupiah our forecasts v sales is 3% now.
  • This brings the average to 21% growth.
  • We predict average growth of 6% in this next 12 months to bring sales to 1,074 billion rupiah in the third quarter 2023.

Margin down profit down
Last 5 quarters cash margin, profit billion rupiah
-6% 7% -3% 25% 5%
-79 82 -66 158 4
  • The cash margin went from 25% to 5% profit from 158 to 4 billion rupiah in the third quarter.
  • The average cash margin is at 9% now.
  • We use a 7% cash margin to predict a 35 billion rupiah profit in the third quarter 2023.

Cashflow lower
Last 5 quarters operating, investment cashflow billion rupiah
-368 245 -286 -19 29
21 -39 -20 486 -29
  • Free cashflow went from 467 to 0 billion rupiah in the third quarter with -29 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at 92 billion rupiah now.
  • We assume -29 billion rupiah investment spending which with higher sales gives 46 billion rupiah average Cashflow in the next 12 months.

Net cash down
Last 5 quarters cash, liabilities billion rupiah
665 782 711 1,148 1,128
3,856 3,702 4,045 4,097 4,161
  • Cash declined 1,148 to 1,128 billion rupiah in the third quarter.
  • Liabilities increased 4,097 to 4,161 billion rupiah so net cash was down -2,949 to -3,033 billion rupiah .
  • With our forecast cashflow & a 0 billion rupiah equity payout -185 billion rupiah liabilities net cash will be -2,848 billion rupiah in 12 months time.
​
Capital paid
Last 5 quarters capital from liabilities, equity billion rupiah
51 92 -236 22 9
-0 0 0 12 0
  • SSIA.jk paid 9 billion rupiah in the third quarter 9 billion rupiah liabilities 0 billion rupiah equity & will pay 185 billion rupiah this next 12 months.
  • At the current market value of 1,355 billion rupiah based on our forecasts it’s at 0.16 X assets with a 51 years payback & a 0% yield.
  • Our cashflow forecast is 185 billion rupiah which means a 7 X valuation. A 8 X valuation gives a 9% higher target price 325 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