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

ULTJ 6% yield forecast

ULTJ.jk Current 1,385 Target 1,936 + 40%

11/17/2022
1 minute read


  • Last 12 months sales growth + 15%
  • Last 12 months cash flow + 5% of market cap
  • Last 12 months Capital + 14% of market cap
  • Latest net cash -6% of market cap

Sales grew 7%
Last 5 quarters growth, sales billion rupiah
12% 5% 1% 1% 7%
1,732 1,825 1,837 1,854 1,987
  • Sales grew 7% in the third quarter to 1,987 billion rupiah our forecasts v sales is 3% now.
  • This brings the average to 4% growth.
  • We predict average growth of 3% in this next 12 months to bring sales to 2,191 billion rupiah in the third quarter 2023.

Costs up profit down
Last 5 quarters cost ratio, profit billion rupiah
-81% -78% -80% -81% -82%
252 363 298 311 227
  • The cash cost ratio went from -81% to -82% profit from 311 to 227 billion rupiah in the third quarter.
  • The average cost ratio is at -80% now.
  • We use a -81% cost ratio to predict a 381 billion rupiah profit in the third quarter 2023.

Cashflow positive again
Last 5 quarters operating, investment cashflow billion rupiah
402 211 48 101 146
711 458 -78 -103 -42
  • Free cashflow went positive again from -2 to 104 billion rupiah in the third quarter with -42 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at 185 billion rupiah now.
  • We assume -74 billion rupiah investment spending which with higher sales gives 336 billion rupiah average Cashflow in the next 12 months.

Net cash down
Last 5 quarters cash, liabilities billion rupiah
2,736 1,599 1,569 1,567 1,425
4,228 2,269 2,399 2,145 2,339
  • Cash declined 1,567 to 1,425 billion rupiah in the third quarter.
  • Liabilities increased 2,145 to 2,339 billion rupiah so net cash was down -578 to -914 billion rupiah .
  • With our forecast cashflow & a -876 billion rupiah equity payout -434 billion rupiah liabilities net cash will be -448 billion rupiah in 12 months time.
​
Capital paid
Last 5 quarters capital from liabilities, equity billion rupiah
-3 1,509 0 -0 -0
596 297 0 0 246
  • ULTJ.jk paid 246 billion rupiah in the third quarter -0 billion rupiah liabilities 246 billion rupiah equity & will pay 1,310 billion rupiah this next 12 months.
  • At the current market value of 14,402 billion rupiah based on our forecasts it’s at 1.76 X assets with a 7 years payback & a 6% yield.
  • Our cashflow forecast is 1,342 billion rupiah which means a 11 X valuation. A 15 X valuation gives a 40% higher target price 1,936 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