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

WEHA at 4X cashflow

WEHA Current 92 Target 157 + 71%

October 18, 2022
1 minute read


  • WEHA last 12 months sales growth + 143%
  • WEHA last 12 months cash flow + 22% of market cap
  • WEHA last 12 months Capital -23% of market cap
  • WEHA latest net cash -22% of market cap

Sales grew 8%
Last 5 quarters growth & sales billion rupiah
-6% 85% -6% 30% 8%
19 35 33 43 47
  • Sales grew 8% in the third quarter to 47 billion rupiah ; our forecasts v sales is -9% now.
  • This brings the average to 29% growth.
  • We predict average growth of 6% in this next 12 months to bring sales to 58 billion rupiah in the third quarter 2023.
​
Costs up profit up
Last 5 quarters cost ratio & profit billion rupiah
-94% -81% -79% -74% -75%
-4 1 2 5 6
  • The cash cost ratio went from -74% to -75% profit from 5 to 6 billion rupiah in the third quarter.
  • The average cost ratio is at -77% now.
  • We use the latest -75% cost ratio to predict a 9 billion rupiah profit in the third quarter 2023.

Cashflow lower
Last 5 quarters operating & investment billion rupiah
0 11 2 11 15
3 -3 2 -2 -6
  • Free cashflow went from 9 to 8 billion rupiah in the third quarter with -6 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at 7 billion rupiah now.
  • We assume -4 billion rupiah investment cashflow which with higher sales gives 10 billion rupiah average Cashflow in the next 12 months.
​
Net cash up
Last 5 quarters cash & liabilities billion rupiah
3 4 4 10 62
100 114 109 106 92
  • Cash increased 10 to 62 billion rupiah in the third quarter.
  • Liabilities declined 106 to 92 billion rupiah so net cash was up -97 to -30 billion rupiah .
  • With our forecast cashflow & -3 billion rupiah equity -17 billion rupiah liabilities net cash will be 5 billion rupiah in 12 months time.
​
Capital worsened
Last 5 quarters cumulative capital , liabilities & equity billion rupiah
39 46 49 53 9
2 7 3 4 24
0 0 0 0 -68
  • WEHA cumulative capital worsened 53 to 9 billion rupiah with + 24 & -68 billion rupiah from liabilities, equity in the third quarter but will be 29 billion rupiah in12 months time.
  • At the current market value of 134 billion rupiah based on our forecasts it’s at 0.46 X assets with a 6 years payback & a 2% yield.
  • Our 12m cashflow forecast is 38 billion rupiah (vs 29 billion rupiah the last 12m) which means a 4 X valuation. A 6 X valuation gives a 71% higher target price 157 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