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

VICI, cashflow HIGHER Current 496 Target 531 7%

WATCH THE VIDEO
January 16 2022
1 minute read

Sales grew 12%
  • Sales grew 12% in the third quarter to 300 billion rupiah which is up 17% from a year ago.
  • This brings the quarterly average to 4% growth.
  • We predict average growth of another 4% in this next 12 months to bring sales to 350 billion rupiah in the third quarter of 2022.
​
Costs down, profit up
  • The cash cost ratio went from -103% to -67% profit from -15 to 92 billion rupiah in the third quarter on higher other income.
  • The Cashflow cost ratio is at -79% now.
  • We use a higher -85% cost ratio to predict a 44 billion rupiah profit in the third quarter of 2022.
​
Cashflow jumped higher
  • Free cashflow jumped from 19 to 52 billion rupiah in the third quarter with a positive 2 billion rupiah investment Cashflow.
  • Average quarterly Cashflow is at 15 billion rupiah now.
  • We assume -7 billion rupiah investment spending which with higher sales gives a 44 billion rupiah Cashflow in the third quarter of 2022.
​
Balance sheet lower leverage
  • Cash (overdraft) improved -96 to -51 billion rupiah in the third quarter.
  • Liabilities declined 269 to 252 billion rupiah
  • so net cash improved -364 to -303 billion rupiah.
  • With our forecast cashflow & a -49 billion rupiah equity payout -47 billion rupiah liabilities payment net cash will be -189 billion rupiah in 12 months time.
​
Valuation, a 7% higher target price
  • VICI capital raised from the last 11 quarters improved -110 to -108 billion rupiah in the third quarter with a -2 billion rupiah liabilities payment & will be almost positive -13 billion rupiah in12 months time.
  • At the current market value of 3,327 billion rupiah based on our forecasts it’s at 3.23 X assets with a 6 years payback & a 1% yield.
  • Our free cashflow forecast is 178 billion rupiah which means an 19 X valuation. A 20 X valuation gives a 7% higher target price of 531 rupiah.
MODEL, DATA & 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