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

WIKA cashflow less negative

WIKA.jk Current 910 Target 886 -3%

11/17/2022
1 minute read


  • Last 12 months sales growth + 15%
  • Last 12 months cash flow -73% of market cap
  • Last 12 months Capital -39% of market cap
  • Latest net cash -655% of market cap

Sales grew seasonally 39%
Last 5 quarters growth, sales billion rupiah
72% 26% -49% 27% 39%
4,881 6,162 3,163 4,021 5,608
  • Sales grew seasonally 39% in the third quarter to 5,608 billion rupiah our forecasts v sales is 3% now.
  • This brings the average to 11% growth.
  • We predict average growth of 5% in this next 12 months to bring sales to 6,284 billion rupiah in the third quarter 2023.

Costs up profit down
Last 5 quarters cost ratio, profit billion rupiah
-92% -93% -93% -94% -95%
50 28 10 3 -7
  • The cash cost ratio went from -94% to -95% profit from 3 to -7 billion rupiah in the third quarter.
  • The average cost ratio is at -94% now.
  • We use a -94% cost ratio to predict a 154 billion rupiah profit in the third quarter 2023.

Cashflow less negative
Last 5 quarters operating, investment cashflow billion rupiah
-895 3,042 -2,353 -2,670 -875
-3,209 -94 -1,518 -1,428 -63
  • Free cashflow went less negative from -4,098 to -938 billion rupiah in the third quarter with -63 billion rupiah investment cashflow.
  • Average quarterly Cashflow is at -1,490 billion rupiah now.
  • We assume -63 billion rupiah investment spending which with higher sales gives 284 billion rupiah average Cashflow in the next 12 months.

Net cash down
Last 5 quarters cash, liabilities billion rupiah
6,029 6,984 4,340 3,285 3,261
51,529 51,951 51,724 54,813 56,758
  • Cash declined 3,285 to 3,261 billion rupiah in the third quarter.
  • Liabilities increased 54,813 to 56,758 billion rupiah so net cash was down -51,528 to -53,497 billion rupiah .
  • With our forecast cashflow & a 0 billion rupiah equity payout -1,136 billion rupiah liabilities net cash will be -52,361 billion rupiah in 12 months time.
​
Capital (raised)
Last 5 quarters capital from liabilities, equity billion rupiah
-2,576 1,980 -1,228 -3,057 -913
13 -14 0 16 0
  • WIKA.jk raised -913 billion rupiah in the third quarter -913 billion rupiah liabilities 0 billion rupiah equity but will pay 1,136 billion rupiah this next 12 months.
  • At the current market value of 8,162 billion rupiah based on our forecasts it’s at 0.11 X assets with a 68 years payback & a 0% yield.
  • Our cashflow forecast is 1,136 billion rupiah which means a 7 X valuation. A 7 X valuation gives a -3% lower target price 886 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