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

TOTL at 0.36X assets

TOTL Current 316 Target 457 + 45%

11/1/22
1 minute read


  • Last 12 months Sales growth + 23%
  • Last 12 months cash flow + 25% of market cap
  • Last 12 months Capital + 8% of market cap
  • Latest net cash -89% of market cap

Sales grew 21%
Last 5 quarters growth & sales billion rupiah
32% -24% 54% -13% 21%
512 387 596 518 628
  • Sales grew 21% in the third quarter to 628 billion rupiah ; our forecasts v sales is + 13% now.
  • This brings the average to 9% growth.
  • We predict average growth of 9% again in this next 12 months to bring sales to 780 billion rupiah in the third quarter 2023.

Costs up profit up
Last 5 quarters cost ratio, profit billion rupiah
-93% -89% -96% -94% -96%
24 26 27 17 22
  • The cash cost ratio went from -94% to -96% profit from 17 to 22 billion rupiah in the third quarter.
  • The average cost ratio is at -94% now.
  • We use a -93% cost ratio to predict a 47 billion rupiah profit in the third quarter 2023.
​
Cashflow higher
Last 5 quarters operating, investment cashflow billion rupiah
-32 136 121 43 32
91 -13 -19 -19 -7
  • Free cashflow went from 24 to 25 billion rupiah in the third quarter with -7 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at 69 billion rupiah now.
  • We assume -7 billion rupiah investment cashflow which with higher sales gives 39 billion rupiah average Cashflow in the next 12 months.
​
Net cash down
Last 5 quarters cash, liabilities billion rupiah
639 760 862 888 830
1,493 1,495 1,840 1,831 1,794
  • Cash declined 888 to 830 billion rupiah in the third quarter.
  • Liabilities declined 1,831 to 1,794 billion rupiah so net cash was down -943 to -964 billion rupiah .
  • With our forecast cashflow & a -16 billion rupiah equity payout -140 billion rupiah liabilities, net cash will be -824 billion rupiah in 12 months time.
​
Capital improved
Last 5 quarters cumulative capital, from liabilities, equity billion rupiah
725 725 725 725 810
0 0 0 0 0
0 0 0 0 85
  • TOTL cumulative capital improved 725 to 810 billion rupiah with 0 & + 85 billion rupiah from liabilities, equity in the third quarter & will be 966 billion rupiah in12 months time.
  • At the current market value of 1,078 billion rupiah based on our forecasts it’s at 0.36 X assets with a 14 years payback & a 1% yield.
  • Our cashflow forecast is 156 billion rupiah which means a 7 X valuation. A 12 X valuation gives a 45% higher target price 457 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