sharpfokus
  • Files1
  • ADMF
  • AVIA
  • BBTN
  • BNII
  • ITMG
  • MEGA
  • MPMX
  • MTEL
  • NISP
  • VICI
  • WOMF4
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • stockbit
  • TIRA
Picture
Other stocks here

WSKT, a 29% higher target price
Current 830 Target 1,071 +29%

November 22nd 2021
1 minute read

Sales up 18%
  • Sales climbed 18% in the third quarter to 2,408 billion rupiah vs our 2,557 billion rupiah forecast.
  • This brings the quarterly average to -6% growth.
  • We predict average growth of 25% to bring sales to 5,120 billion rupiah in the third quarter of 2022.
​
Costs 7 points higher
  • The cash cost ratio was 7 points higher at -88% in the third quarter giving a 112 billion rupiah net profit.
  • The average Cashflow cost ratio is at -100% now.
  • We use the latest -88% cost ratio to predict a 444 billion rupiah profit in the third quarter of 2022.
​
Cashflow bigger negative
  • Free cashflow was a much bigger negative -3,163 billion rupiah in the third quarter with -816 billion rupiah investment Cashflow.
  • Average quarterly Cashflow is at -594 billion rupiah now.
  • We assume lower -316 billion rupiah investment spending which with higher sales & better margins gives a positive 311 billion rupiah Cashflow in the third quarter of 2022.
​
Balance sheet, higher leverage
  • Cash declined from 3,641 to 2,075 billion rupiah in the third quarter.
  • Liabilities increased from 89,734 to 89,934 billion rupiah so net cash worsened from -86,093 to -87,859 billion rupiah
  • With our forecast cashflow & a -150 billion rupiah equity payout net cash will be -87,039 billion rupiah in 12 months time.
​
Valuation, more capital raised, a 29% higher target price
  • WSKT capital from the last 27 quarters worsened to -79,977 billion rupiah in the third quarter with 1-212 billion rupiah new liabilities but will be -79,007 billion rupiah in12 months time.
  • At the current market value of 11,270 billion rupiah based on our forecasts it’s at 0.11 X assets with a 107 years payback & a 1% yield.
  • Our cashflow forecast is 970 billion rupiah which means an 12 X valuation. An 15 X valuation gives a 29% higher target price of 1,071 rupiah.
Data file & model
  • Files1
  • ADMF
  • AVIA
  • BBTN
  • BNII
  • ITMG
  • MEGA
  • MPMX
  • MTEL
  • NISP
  • VICI
  • WOMF4
  • Home
  • CVX
  • FB
  • MAR
  • TSN
  • TWTR
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • WEHA
  • stockbit
  • TIRA