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

WIIM 17% yield forecast!

WIIM Current 895 Target 1,356 + 52%

October 21, 2022
1 minute read

  • WIIM last 12 months sales growth + 40%
  • WIIM last 12 months cash flow + 21% of market cap
  • WIIM last 12 months Capital + 3% of market cap
  • WIIM latest net cash + 5% of market cap
​
Sales grew 18%
Last 5 quarters growth & sales billion rupiah
21% 13% -8% 15% 18%
731 826 758 869 1,022
  • Sales grew 18% in the third quarter to 1,022 billion rupiah ; our forecasts v sales is -5% now.
  • This brings the average to 9% growth.
  • We predict average growth of 4% in this next 12 months to bring sales to 1,164 billion rupiah in the third quarter 2023.
​
Costs down profit up
Last 5 quarters cost ratio & profit billion rupiah
-92% -90% -93% -93% -90%
46 68 38 44 88
  • The cash cost ratio went from -93% to -90% profit from 44 to 88 billion rupiah in the third quarter.
  • The average cost ratio is at -92% now.
  • We use the average -92% cost ratio to predict a 86 billion rupiah profit in the third quarter 2023.
​
Cashflow much higher
Last 5 quarters operating & investment billion rupiah
36 35 -7 132 260
-15 -9 0 -2 -11
  • Free cashflow went from 130 to 249 billion rupiah in the third quarter with -11 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at 100 billion rupiah now.
  • We assume -4 billion rupiah investment cashflow which with higher sales gives 89 billion rupiah average Cashflow in the next 12 months.
​
Net cash down
Last 5 quarters cash & liabilities billion rupiah
496 522 516 646 833
490 573 428 494 740
  • Cash increased 646 to 833 billion rupiah in the third quarter.
  • Liabilities increased 494 to 740 billion rupiah so net cash was down 152 to 93 billion rupiah .
  • With our forecast cashflow & -322 billion rupiah equity -35 billion rupiah liabilities net cash will be 128 billion rupiah in 12 months time.
​
Capital improved
Last 5 quarters cumulative capital , liabilities & equity billion rupiah
403 403 403 403 465
10 0 0 0 0
43 0 0 0 62
  • WIIM cumulative capital improved 403 to 465 billion rupiah with 0 & + 62 billion rupiah from liabilities, equity in the third quarter & will be 821 billion rupiah in12 months time.
  • At the current market value of 1,879 billion rupiah based on our forecasts it’s at 0.88 X assets with a 4 years payback & a 17% yield.
  • Our 12m cashflow forecast is 356 billion rupiah (vs 403 billion rupiah the last 12m) which means a 5 X valuation. A 8 X valuation gives a 52% higher target price 1,356 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
  • 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