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
Other stocks here

TCPI, expensive, a -25% lower target price
Current 10,200 Target 7,617 -25%

January 5th, 2022
1 minute read

Sales jumped 37%
  • Sales jumped 37% in the third quarter to 494 billion rupiah & are up 7% from a year ago.
  • This brings the quarterly average to 4% growth.
  • We predict faster average growth of 6% in this next 12 months to bring sales to 611 billion rupiah in the third quarter of 2022.
​
Costs up 1 point, profit up
  • The cash cost ratio went from -82% to -83% profit from 10 to 27 billion rupiah in the third quarter.
  • The average Cashflow cost ratio is at -75% now.
  • We use a lower -78% cost ratio to predict a 74 billion rupiah profit in the third quarter of 2022.
​
Cashflow higher
  • Free cashflow went from -2 to 29 billion rupiah in the third quarter with -59 billion rupiah investment Cashflow.
  • Average quarterly Cashflow is at 55 billion rupiah now.
  • We assume the same -59 billion rupiah investment spending which with higher sales gives a higher 73 billion rupiah Cashflow in the third quarter of 2022.
​
Balance sheet higher leverage
  • Cash increased 70 to 117 billion rupiah in the third quarter.
  • Liabilities increased 1,277 to 1,342 billion rupiah so net cash worsened -1,207 to -1,225 billion rupiah.
  • With our forecast cashflow & a -78 billion rupiah equity payout -176 billion rupiah liabilities payment net cash will be -1,049 billion rupiah in 12 months time.
​
Valuation, expensive, a -25% lower target price
  • TCPI capital from the last 23 quarters worsened 810 to 792 billion rupiah in the third quarter​ with 49 billion rupiah new liabilities but will be higher at 1,046 billion rupiah in12 months time.
  • At the current market value of 51,000 billion rupiah based on our forecasts it’s expensive at 17.95 X assets with a 11 years payback & a 0% yield.
  • Our cashflow forecast is 254 billion rupiah which means an 201 X valuation. A 150 X valuation gives a -25% lower target price of 7,617 rupiah.
Data, model & charts
  • 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