Investor Presentaiton
2022 Marketing Sales Result and FY23 Outlook & Guidance
Marketing Sales & Other Highlights
2020 & 2021 Marketing Sales: Rp898bn ⇒ Rp 1,418bn
• 2020 down 46% vs 2019 due to the Covid-19 pandemic
•
2021 up 58% vs 2020 - 101% of target achieved on the
back of strong industrial performance
2022 Marketing Sales: Rp1,717bn (101% of target)
•
•
Rp931bn Cikarang & Others: 61% industrial 39%
Residential, Commercial, and others
Rp794bn Kendal (93%) & other JVs (7%)
Cash Flow Guidance / Overview:
2023 Cash inflow Guidance:
•
•
•
Rp1,850bn
-
- 50% Backlog (70% Cikarang/others - 30% Kendal)
- 50% New Sales (60% Cikarang- 40% Kendal)
Rp450bn Recurring EBITDA from power, water, port and
other recurring businesses
Total: Rp2,300 billion
2023 Cash outflow Guidance
•
Details on page 26
2023 Marketing Sales Target: Rp2,000bn
•
•
Rp1,000bn Cikarang & others: Rp750bn industrial &
land/Rp250bn residential, commercial, and others
Rp1,000bn JVs (80% Kendal - all industrial)
• Solid pipeline for industrial in both Cikarang and Kendal;
3 - 4 new residential & commercial launches planned
Infrastructure - 2022 volumes higher than 2021
•
•
•
•
Water & wastewater volume increased 4% & 9% yoy
Electricity volume increased 12% yoy
Dry Port throughput increased 6% yoy
2021 vs 2020: +~10% water, +~14% power, +~13% port
Leisure & Hospitality
.
Not material (small contributions to earnings/cashflow)
•
Rp300bn Construction & Land Development in Cikarang
•
Rp600bn Infrastructure & Land Development in Kendal
•
Rp150bn Maintenance Capex
•
Rp250bn Land Acquisition (discretionary)
●
→ (70% Cikarang / 30% Kendal)
Rp350bn Interest
Rp450bn SG&A (excl. infra)
•
Rp375bn Debt repayment (incl Rp200bn 2023 bond stub)
•
•
Rp200bn Tax
• Total: Rp2,675 billion
Note: Kendal JV stand-alone cashflow projected to be around
Rp200bn deficit for 2023 mainly due to CAPEX
Cash balance of ~Rp1.3trillion as of 31 December 2022
(unaudited)
•
+ US$20mn in Bank Mandiri loan proceeds in restricted
cash (already used to partially call 2023 stub in January)
2View entire presentation