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

TSPC faster sales growth

TSPC.jk Current 1,370 Target 2,226 + 63%

11/22/2022
1 minute read

  • Last 12 months sales growth + 10%
  • Last 12 months cash flow -2% of market cap
  • Last 12 months Capital -1% of market cap
  • Latest net cash -11% of market cap

Sales grew 6%
Last 5 quarters growth, sales billion rupiah
4% 1% 3% -0% 6%
2,860 2,889 2,972 2,969 3,149
  • Sales grew 6% in the third quarter to 3,149 billion rupiah our forecasts v sales is 3% now.
  • This brings the average to 2% growth.
  • We predict average growth of 2% again in this next 12 months to bring sales to 3,373 billion rupiah in the third quarter 2023.

Costs flat profit up
Last 5 quarters cost ratio, profit billion rupiah
-90% -90% -90% -90% -90%
145 289 291 111 166
  • The cash cost ratio was flat at -90% profit increased from 111 to 166 billion rupiah in the third quarter.
  • The average cost ratio is at -90% now.
  • We use a -90% cost ratio to predict a 250 billion rupiah profit in the third quarter 2023.

Cashflow less negative
Last 5 quarters operating, investment cashflow billion rupiah
339 157 169 18 95
-55 -72 -174 -239 -106
  • Free cashflow went from -221 to -11 billion rupiah in the third quarter with -106 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at -38 billion rupiah now.
  • We assume -106 billion rupiah investment spending which with higher sales gives positive 209 billion rupiah average Cashflow in the next 12 months.
​
Net cash up
Last 5 quarters cash, liabilities billion rupiah
2,689 2,688 2,793 2,789 2,729
2,924 2,769 3,226 3,591 3,427
  • Cash declined 2,789 to 2,729 billion rupiah in the third quarter.
  • Liabilities declined 3,591 to 3,427 billion rupiah so net cash was up -802 to -698 billion rupiah .
  • With our forecast cashflow & a -193 billion rupiah equity payout -636 billion rupiah liabilities net cash will be -54 billion rupiah in 12 months time.

Capital paid
Last 5 quarters capital from liabilities, equity billion rupiah
35 13 -105 -296 -66
270 105 0 114 144
  • TSPC.jk paid 79 billion rupiah in the third quarter -66 billion rupiah liabilities 144 billion rupiah equity & will pay 828 billion rupiah this next 12 months.
  • At the current market value of 6,179 billion rupiah based on our forecasts it’s at 0.58 X assets with a 16 years payback & a 3% yield.
  • Our cashflow forecast is 837 billion rupiah which means a 7 X valuation. A 12 X valuation gives a 63% higher target price 2,226 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