sharpfokus
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BNII
  • BVIC
  • CMNT
  • GOTO
  • ITMG
  • MEGA
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NISP
  • VICI
  • WOMF
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • Stockbit
  • TIRA
  • BRMS
  • DLTA
  • Meeting
  • STTP
  • MERK
  • MBAP
  • TGKA
  • Howtounderstandfinancialstatements
  • KDSI
  • BLTZ
  • HEXA
  • DVLA
  • 7Steps
  • INTA
  • PEP
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp
Picture
Other stocks here

WOMF less dull as cashflow turns slightly positive

WOMF Current 244 Target 384 + 58%

Jun 30, 2022
1 minute read

Sales grew 1%
Last 5 quarters
-13% -2% 4% 8% 1%
  • Sales grew 1% in the first quarter to 425 billion rupiah 2% above our 419 billion rupiah forecast.
  • This brings the average to 3% growth.
  • We predict average growth of 4% in this next 12 months to bring sales to 496 billion rupiah in the first quarter 2023.

Costs flat profit down
Last 5 quarters
-75% -76% -76% -74% -74%
  • The cash cost ratio was flat at -74% profit declined from 35 to 25 billion rupiah in the first quarter on higher provisions.
  • The average cost ratio is at -75% now.
  • We use the average -75% cost ratio to predict a 51 billion rupiah profit in the first quarter 2023.

Cashflow positive
Last 5 quarters billion rupiah
268, -10, -88, -99, 8
  • Free cashflow went positive from -99 to 8 billion rupiah in the first quarter with -13 billion rupiah investment spending.
  • Average quarterly Cashflow is at -47 billion rupiah now.
  • We assume the same -13 billion rupiah investment spending which with higher sales gives 113 billion rupiah Cashflow in the first quarter 2023.

Balance sheet net cash worsened
Last 5 quarters billion rupiah
-3,187 -3,177 -3,284 -3,367 -3,415
  • Cash declined 450 to 388 billion rupiah in the first quarter.
  • Liabilities declined 3,817 to 3,803 billion rupiah so net cash worsened -3,367 to -3,415 billion rupiah .
  • With our forecast cashflow & a -56 billion rupiah equity payout -376 billion rupiah liabilities payment net cash will be -3,039 billion rupiah in 12 months time.
​
Capital paid improved , a 58% higher target price
Last 5 quarters billion rupiah
3,272, 3,423, 3,268, 2,970, 3,041
  • WOMF 17 quarter capital paid improved 2,970 to 3,041 billion rupiah in the first quarter with + 70 billion rupiah liabilities 0 billion rupiah equity & will be 3,472 billion rupiah in12 months time.
  • At the current market value of 849 billion rupiah based on our forecasts it’s at 0.2 X assets with an 11 years payback & a 7% yield.
  • Our cashflow forecast is 432 billion rupiah which means a 2 X valuation. A 3 X valuation gives a 58% higher target price 384 dollars.
Picture
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BNII
  • BVIC
  • CMNT
  • GOTO
  • ITMG
  • MEGA
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NISP
  • VICI
  • WOMF
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • Stockbit
  • TIRA
  • BRMS
  • DLTA
  • Meeting
  • STTP
  • MERK
  • MBAP
  • TGKA
  • Howtounderstandfinancialstatements
  • KDSI
  • BLTZ
  • HEXA
  • DVLA
  • 7Steps
  • INTA
  • PEP
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp