sharpfokus
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • RIGS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CL
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • IP
  • MAR
  • PG
  • PEP
  • T
  • TSN
  • TWTR
  • TXN
  • V
  • 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
  • Subscribe
  • SharpfokUS
Picture

SWBI very sharp with a 15% yield forecast

SWBI Current 13 Target 23 + 78%

1 Jul 2022
1 minute read

Sales grew 13%
Last 5 quarters
25% -47% -7% -33% 13%
  • Sales grew 13% in the first quarter to 121 million dollars but are down -63% from a year ago.
  • This brings the average to -18% growth.
  • We predict average growth of 5% in this next 12 months to bring sales to 143 million dollars in the first quarter 2023.

Costs down profit up
Last 5 quarters
-70% -50% -62% -64% -63%
  • The cash cost ratio went from -64% to -63% profit from 30 to 37 million dollars in the first quarter.
  • The average cost ratio is at -60% now.
  • We use the average -60% cost ratio to predict a 50 million dollars profit in the first quarter 2023.

Cashflow higher
Last 5 quarters million dollars
115, 103, -8, 2, 17
  • Free cashflow went from 2 to 17 million dollars in the first quarter with -9 million dollars investment spending (but would have been 36 million dollars excluding working capital).
  • Average quarterly Cashflow is at 29 million dollars now.
  • We assume lower -6 million dollars investment spending which with higher sales gives 51 million dollars Cashflow in the first quarter 2023.

Balance sheet net cash improved
Last 5 quarters million dollars
-67 -22 2 -36 -16
  • Cash increased 107 to 121 million dollars in the first quarter.
  • Liabilities declined 143 to 137 million dollars so net cash improved -36 to -16 million dollars.
  • With our forecast cashflow & a -93 million dollars equity payout -25 million dollars liabilities payment net cash will be positive 69 million dollars in 12 months time.
​
Capital paid improved , a 78% higher target price
Last 5 quarters million dollars
459, 502, 507, 560, 564
  • SWBI 29 quarter capital paid improved 560 to 564 million dollars in the first quarter with 0 million dollars liabilities + 4 million dollars equity & will be 682 million dollars in12 months time.
  • At the current market value of 601 million dollars based on our forecasts it’s at 1.09 X assets with a 2 years payback & a 15% yield.
  • Our cashflow forecast is 178 million dollars which means a 3 X valuation. A 6 X valuation gives a 78% higher target price 23 dollars.
Picture
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • RIGS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CL
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • IP
  • MAR
  • PG
  • PEP
  • T
  • TSN
  • TWTR
  • TXN
  • V
  • 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
  • Subscribe
  • SharpfokUS