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

TECH, a -72% lower target price
Current 6,200 Target 1,730 -72%

January 7 2022
1 minute read
​
Sales grew 19%
  • Sales grew 19% in the third quarter to 6 billion rupiah & were up 217% from a year ago.
  • This brings the quarterly average to 28% growth.
  • We predict average growth of 14% in this next 12 months to bring sales to 10 billion rupiah in the third quarter of 2022.
​
Costs -14 points, profit up
  • The cash cost ratio went from -79% to -65% profit from 1 to 2 billion rupiah in the third quarter.
  • The average Cashflow cost ratio is at -77% now.
  • We use the latest -65% cost ratio to predict a 3 billion rupiah profit in the third quarter of 2022.
​
Cashflow slumped
  • Free cashflow slumped from 1 to -3 billion rupiah in the third quarter even with 0 billion rupiah investment Cashflow.
  • Average quarterly Cashflow is at 0 billion rupiah now.
  • We assume the same 0 billion rupiah investment spending which with higher sales gives a positive 4 billion rupiah Cashflow in the third quarter of 2022.
​
Balance sheet higher leverage
  • Cash declined 44 to 40 billion rupiah in the third quarter.
  • Liabilities were flat at 6 billion rupiah so net cash worsened 38 to 35 billion rupiah.
  • With our forecast cashflow & a 0 billion rupiah equity payout -1 billion rupiah liabilities payment net cash will be back up to 46 billion rupiah in 12 months time.
​
Valuation, a -72% lower target price
  • TECH capital from the last 19 quarters improved -39 to -38 billion rupiah in the third quarter​ with a -1 billion rupiah liability payment & will be -37 billion rupiah in12 months time.
  • At the current market value of 7,789 billion rupiah based on our forecasts it’s at 108.69 X assets with a 1.5 years payback & a 0% yield.
  • Our free cashflow forecast is 14 billion rupiah which means an 538 X valuation. A 150 X valuation gives a -72% lower target price of 1,730 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