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

Wilmar, a 14% higher target price
Current, target price 4.08, 4.65(+14%)

September 16th, 2021
1 minute read

Sales up
  • Sales climbed 6% in the first half to 29,534 million dollars which is above our forecast 27,869 million dollars.
  • Average growth is 14% after a stronger second half last year.
  • We predict average growth of 6% in the next 12 months to bring sales to 33,184 million dollars in the first half of 2022.

Costs flat
  • The cash cost ratio was flat at -95% & profit was lower at 866 million dollars from higher non cash costs.
  • The average cost ratio is also -95%.
  • We use a slightly lower -94% costs to predict a 1,258 million dollars profit in the first half of 2022.
Data file & model
Cashflow negative on working capital
  • Cashflow was negative again -2,462 million dollars with investment of -1,069 million dollars, because of high negative working capital.
  • Average cashflow is now negative -2,509 million dollars.
  • We use lower -954 million dollars investment which with higher sales & margins & neutral working capital gives a positive 894 million dollars Cashflow in the first half of 2022.

Balance sheet, higher leverage
  • Cash increased from 2,706 to 2,905 million dollars in the first half.
  • Liabilities increased from 29,637 to 34,007 million dollars, so net cash worsened from -26,931 to -31,102 million dollars.
  • With our forecast positive cashflow & a -724 million dollars equity payout, net cash will improve to -30,141 million dollars in 12 months time.

Valuation, a 14% higher target price
  • Wilmar capital from the last six years worsened to -3,466 million dollars in the first half.
  • At the current value 19,201 million dollars, based on forecasts, it’s at 0.34X assets with a 4% yield.
  • Our cashflow forecast is 1,684 million dollars, which is an 11X valuation. At 13X gives a 14% higher target price of 4.65 Singapore dollars:
  • 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