We start the coverage of PT Indofood Sukses Makmur Tbk (INDF) with BUY recommendation at TP of Rp6,700, as we find INDF a fascinating company with its integrated businesses and many well-positioned brands in the market. Although competition is becoming more intense, we believe INDF will still be able to benefit from robust economic growth in Indonesia.
± Performance Improved Despite Declining Market Share
Despite declining (ICBP) noodles’ market share to 73.2% from around 90% previously, INDF is still leading the market in noodle and wheat flour. The 1Q11 results are solid proofs of INDF’s ability to maneuver its businesses amid stiffer competition. Its consolidated revenue was up by 15.6% to Rp10.7 tn while net profit rose by 45.8% to Rp1.2 tn. ICBP still took the biggest portion of total sales with 43% and followed by Bogasari with 26.2%. The sales from agribusiness were getting more portions with 22.7% while the distribution sales portion recorded 8.1%. The overall satisfactory performance was due to both higher selling prices as well as higher volume. With lower COGS, operating expenses, amortization and interest expenses, the higher sales found its way to increase net profit by 45.8% in 1Q11 yoy. Net profit margin in 1Q11 improved to double digit 11.4% from 9% yoy.
± Rp5.2 Trillion Capex For 2011 Expansions
INDF plans to expand its businesses in 2011. Agribusiness sector receives the most of Rp2.2 tn where Rp1.7 tn is devoted for replanting. Together, ICBP and Bogasari obtain Rp1.8 tn for the expansion of food seasoning and the construction of milk plant in East Java and the expansion in wheat flour division. The remainder is used to finance the construction of new ship where it will be used to transport INDF products. The source of fund for the capex is from the IPO of ICBP and the retained profit in FY10.
± Valuation: Inexpensive
We are using Sum of the Parts (SOTP) to calculate our DCF and through blended valuation method (DCF, PE multiple, EV/EBITDA multiple) we arrive at a target price is Rp6,700 per share, implying PE of 15.3x. This is still below the historical PE of 17.9x. Currently, INDF is traded at 12.6x PE, at 37% discount from the peers PE of 19.9x. Our TP provides 23% potential upside from the current price. Other positive is the low net debt to equity (0.22) and attractive ROE (22%). Hence, we assign BUY recommendation. Risks: Stiffer competition and unfavorable economic conditions could be factors in preventing INDF achieving the TP. The strong mitigations are, among others, the economies of scale arising from INDF large size, long time tested business experience, good management and well established brands in Indonesian market.
Minggu, 12 Juni 2011
Langganan:
Posting Komentar (Atom)
-
►
2014
(7)
- ► 04/06 - 04/13 (1)
- ► 03/09 - 03/16 (1)
- ► 02/23 - 03/02 (1)
- ► 02/16 - 02/23 (1)
- ► 01/19 - 01/26 (1)
- ► 01/05 - 01/12 (2)
-
►
2013
(18)
- ► 12/29 - 01/05 (1)
- ► 07/07 - 07/14 (1)
- ► 05/19 - 05/26 (1)
- ► 04/14 - 04/21 (1)
- ► 03/17 - 03/24 (1)
- ► 02/17 - 02/24 (3)
- ► 02/10 - 02/17 (6)
- ► 01/27 - 02/03 (3)
- ► 01/06 - 01/13 (1)
-
►
2012
(80)
- ► 12/30 - 01/06 (1)
- ► 12/23 - 12/30 (1)
- ► 12/16 - 12/23 (5)
- ► 12/02 - 12/09 (5)
- ► 11/25 - 12/02 (2)
- ► 11/11 - 11/18 (1)
- ► 11/04 - 11/11 (1)
- ► 10/21 - 10/28 (2)
- ► 10/14 - 10/21 (3)
- ► 10/07 - 10/14 (2)
- ► 09/30 - 10/07 (4)
- ► 09/23 - 09/30 (3)
- ► 09/16 - 09/23 (1)
- ► 09/09 - 09/16 (1)
- ► 09/02 - 09/09 (4)
- ► 08/26 - 09/02 (3)
- ► 08/19 - 08/26 (2)
- ► 08/12 - 08/19 (1)
- ► 08/05 - 08/12 (7)
- ► 07/29 - 08/05 (2)
- ► 07/22 - 07/29 (3)
- ► 07/15 - 07/22 (3)
- ► 07/08 - 07/15 (4)
- ► 07/01 - 07/08 (5)
- ► 06/17 - 06/24 (3)
- ► 06/10 - 06/17 (1)
- ► 06/03 - 06/10 (1)
- ► 05/27 - 06/03 (1)
- ► 05/20 - 05/27 (1)
- ► 04/29 - 05/06 (1)
- ► 04/22 - 04/29 (1)
- ► 04/08 - 04/15 (2)
- ► 04/01 - 04/08 (1)
- ► 03/25 - 04/01 (2)
-
▼
2011
(3338)
- ► 10/02 - 10/09 (2)
- ► 09/18 - 09/25 (20)
- ► 09/11 - 09/18 (76)
- ► 09/04 - 09/11 (37)
- ► 08/21 - 08/28 (60)
- ► 08/14 - 08/21 (76)
- ► 08/07 - 08/14 (99)
- ► 07/31 - 08/07 (114)
- ► 07/24 - 07/31 (99)
- ► 07/17 - 07/24 (55)
- ► 07/10 - 07/17 (59)
- ► 07/03 - 07/10 (51)
- ► 06/26 - 07/03 (56)
- ► 06/19 - 06/26 (64)
-
▼
06/12 - 06/19
(83)
- Energi Mega Persada Highest earnings growth among ...
- Chandra Asri Postpones the Rights Issue - Theind...
- Jaminkan Aset, Energi Mega Refinancing Utang US$ 2...
- Penjualan meningkat, laba bersih MASA tumbuh 20% d...
- Asia Palm Oil Sector - Rising fertiliser and labou...
- Cement Sector Update - Mighty May - Bahana
- Buy Intraco Penta (INTA): 1Q11 audited results sho...
- Bakrie Telecom - Beyond its fundamentals; downgrad...
- Bumi Resources - Alert: Risks and Opportunities - ...
- Strong May cement numbers by Di Shui - CLSA
- Land revolving fund for 21 stalled toll road proje...
- Bank Rakyat (BBRI IJ) – balancing growth, from Nic...
- Mortgage and Cement - CLSA
- IPO Saham_Visi Media Asia - AAASecurities
- Astra Agro Lestari: Buy; Rp23,050; TP Rp28,100; AA...
- Basic Material Tin: Falling prices caused Indones...
- TLKM Depressed growth - Indopremier
- Asian Palm Oil: Malaysia's stock level rose sharpl...
- Jasa Marga (JSMR IJ) expects higher traffic volume...
- Mitra Adi (MAPI IJ) 1,000 and counting - BUY, Tp ...
- Asian Palm Oil: Malaysia's stock level rose sharpl...
- Budi Acid Jaya (BUDI.IJ, BUY) - Heading towards re...
- Mitra Adi (MAPI IJ) 1,000 and counting - BUY, Tp ...
- Aneka Tambang: HOLD; Rp2,125; TP Rp2,500; ANTM IJ ...
- Indonesia Banks Big Picture - April 2011 Bank Data...
- Indonesia Market Strategy - Re-awakening? - Credit...
- Tanpa judul
- Bumi to sell 75% stake in BRM to Vallar Plc: EPS/C...
- Bumi Resources - Show us the money - BoAML
- Sales Call – Bumi Resources - JPM
- Mitra Adiperkasa (MAPI IJ, Rp3,500 BUY) Beating ex...
- ADRO Site visit: Tutupan and Wara coalmines - Bahana
- Behind the closed doors of 2011 Bali coaltrans con...
- Indonesia Inflation: "Lucky" Scenario Becomes Base...
- Indonesia Inflation: "Lucky" Scenario Becomes Base...
- Indonesia Inflation: "Lucky" Scenario Becomes Base...
- Regional coal - Coaltrans: Positive going into 201...
- ADRO DOWNGRADE TO OUTPERFORM TP IDR 2800 - CLSA
- Aneka Tambang: Hold; Rp2,125; TP Rp2,500; ANTM IJ ...
- Perusahaan Gas Negara: Buy; Rp3,950; TP Rp4,815; P...
- Jasa Marga (Persero) (JSMR.JK) Paving the Way for...
- Bumi Resources - an overview on the Vallar/BRMS tr...
- BUMI, Show us the money - BoAML
- BRMS is valued at Rp 850 / share and will have dir...
- Bakrieland tunda divestasi Bakrie Toll - Bisnis In...
- Adhi Karya Setuju Bagi Dividen Rp32,25 per Saham -...
- Property: Greater Jakarta ASP Up 15.1% YTD - Mandiri
- Asia Palm Oil Sector: Too Much of a Good Thing - C...
- Asia ex Strategy - And So the Worries Turn to Earn...
- Note Bumi Resources (BUMI IJ) - CLSA
- Plantation Unexpected output jump in May11 - DBS
- Visi Media launches 14.21% stake IPO - Insider Sto...
- Laba bersih Tiga Pilar melonjak 400% - Bisnis Indo...
- Medco launches US$150 mio bonds - Insider Stories
- Tidak Bagi Dividen, Duta Pertiwi Siap Lunasi Utang...
- Asiariver buys Duta Graha Rp125/share - Insider St...
- Bakrie posts Rp281 bio 1Q net loss - Insider Stories
- Vallar in $2bn bond move for Bumi Resources and CI...
- INDO COAL: Behind the closed door of Bali coaltran...
- Vallar Agrees to Buy Bumi Minerals for $2.1 Billio...
- HD Finance (HDFA.IJ, NOT RATED) - High growth from...
- PTBA (TP Rp32,100) : CFO leaving may affect near-t...
- Hexindo Adiperkasa (HEXA IJ; BUY; TP 8,900): Compa...
- JSMR (TP Rp4,000) : Paving the Way for Growth; Lan...
- DOID is counting the days to June 13
- SMGR Losing steam, switch to INTP - UOBKH
- Bank BTN (BBTN IJ), Super-sized Subsidized Housing...
- "A Surabaya story": Ciputra Surya (CTRS IJ) - CLSA
- Jasa Marga (Persero) - Paving the Way for Growth; ...
- PT Bukit Asam - CFO leaving may affect near-term s...
- Sampoerna Agro: Buy; Rp3,450; TP Rp4,200; SGRO IJ ...
- Bukit Asam: Buy; Rp20,950; TP Rp25,750; PTBA IJ T...
- Bank Rakyat Indonesia: Buy; Rp3,750; TP Rp5,000; B...
- Economy BI continues to focus on the risks of inf...
- Corporate Flash - Ramayana Lestari Sentosa - Bahana
- PT Indofood Sukses Makmur Tbk STeady Growth - AAA
- Salim Ivomas Pratama (SIMP.JK, TP Rp 1856.00, OUTP...
- Flavour: Special Report on Indonesia + Risk-Reward...
- Indonesia Bank Sector - Lower rates or merely norm...
- Flat 4-wheeler sales in May due to Japan's catastr...
- BHP Australia Coal Miners Strike for First Time in...
- Chinese Coal Imports Would Climb on Reduced Tax, B...
- Economy: BI keeps rate unchanged at 6.75%; the nex...
- ► 06/05 - 06/12 (73)
- ► 05/29 - 06/05 (75)
- ► 05/22 - 05/29 (52)
- ► 05/15 - 05/22 (69)
- ► 05/08 - 05/15 (67)
- ► 05/01 - 05/08 (133)
- ► 04/24 - 05/01 (167)
- ► 04/17 - 04/24 (55)
- ► 04/10 - 04/17 (131)
- ► 04/03 - 04/10 (107)
- ► 03/27 - 04/03 (147)
- ► 03/20 - 03/27 (131)
- ► 03/13 - 03/20 (148)
- ► 03/06 - 03/13 (114)
- ► 02/27 - 03/06 (141)
- ► 02/20 - 02/27 (113)
- ► 02/13 - 02/20 (58)
- ► 02/06 - 02/13 (111)
- ► 01/30 - 02/06 (90)
- ► 01/23 - 01/30 (119)
- ► 01/16 - 01/23 (85)
- ► 01/09 - 01/16 (91)
- ► 01/02 - 01/09 (110)
Tidak ada komentar:
Posting Komentar