BINAARTHA SEKURITAS
  • Home
  • Company
  • Research
  • Online Trading
  • E-IPO
  • NEWS
  • FAQ

GGRM

Contact our analyst Eka
BUY, 27% upside
6th January 2023
​Price Rp 16,600

Target price Rp 21,200
Stable sales
  • GGRM  sales increased +2.4% YoY or -0.4% QoQ to IDR 32.25 trillion bellow the total domestic cigarette sales growth of +11.6% in 3Q2022. For 9M2022, GGRM booked +2% sales growth to IDR 93.9 trillion.
  • GGRM’s export sales decreased -30% YoY or -13% QoQ to IDR 385 billion in 3Q2022, while GGRM’s domestic sales increased +3% YoY but were slightly lower -0.2% QoQ to IDR 31.8 trillion in 3Q2022.
  • Despite a higher ASP in 3Q2022, all of GGRM’s types of cigarettes maintained positive growth. Machine-made clove cigarettes sales maintained positive growth of +1.7% YoY to IDR 29.5 trillion, hand-rolled clove cigarettes sales  increased at a faster rate of +13% YoY to IDR 2.38 trillion in 3Q2022.
  • We expect GGRM will maintain  positive sales growth of 4.7% YoY to IDR 137 trillion in 2023F because of  higher prices and stable sales volumes.

Trade what you want (exciting shares like GGRM) when you want & wherever you are. Simply sign up for our Binaartha Online Trading
​⬇️ here.⬇️
Open an account

 Excise tax hike
  • The government has increased tobacco excise tax again for 2023.
  • As the details, the excise tax for SKM groups I and II will increase 11.5% and 11.75% respectively. While SPM excise will increase by 11% and 12%, For SKT tax also rises by 5%. The government also increased the excise tax for electric cigarettes by 15% every year until 2027.
  • Amid differences in cigarette excise tax increases, there is a widening gap between cigarette prices for tier 1 (SKM 1) and non-tier 1 producers, resulting in a shift in cigarette consumption to the cheaper brands.
  • As of 9M2022, most of GGRM revenue came from more expensive machine-made clove cigarettes (SKM) at 92%. The excise tax hike, will therefore likely have an impact on sales volume if GGRM passes on the tax by raising selling prices.

3Q2022 Results: More pressure from higher excise tax
  • After a loss in 2Q2022, GGRM booked a profit in 3Q2022 of IDR 543 billion but still -70% YoY. For 9M2022, GGRM still booked a net profit of IDR 1.49 trillion, but that’s a drop of -64% YoY.  This meant higher margins in 3Q2022, with the NPM at 5.8%.
  • Operating expenses were lower QoQ from a gain in forex, resulting in an operating profit of IDR 753 billion with a higher OPM of 2.3% in 3Q2022.
  • GGRM’s cost of sales was slightly lower quarterly but still higher YoY, resulting in a higher gross profit of +37% QoQ or -34% YoY to IDR 2.55 trillion.
  • With more pressure on the bottom line profit from more excise hikes, we revise down our GGRM 2023F bottom line profit target to IDR 2.1 trillion.

Valuation: BUY, TP 21,200
  • GGRM’s share price continues to drop pressured by the excise tax hike. However the margin improvement in 3Q2022, shows that GGRM can still grow. We are targeting GGRM to trade at a 19X PE within a year. Target Price is IDR 21,200 which represents 27% upside. We upgrade our recommendation to BUY.
Read the full report
Previously
​GGRM Aug2022
​GGRM Jul2022
​GGRM Apr2022
​GGRM Nov2021
​GGRM Aug2021
​GGRM Jun2021
PT. Binaartha Sekuritas

Setiabudi Atrium, Jl. HR Rasuna Said No.62, RT.18/RW.2, Karet Kuningan, Setia Budi, Jakarta Selatan, DKI Jakarta 12920
+62215206678 | email: kyc.online@binaartha.com

Follow Our Social Media
Picture
Picture
Picture
Picture
Picture
  • Home
  • Company
  • Research
  • Online Trading
  • E-IPO
  • NEWS
  • FAQ