Research & Stock Picks

Emiten Report

17 April 2023

By

Here Comes the New Metal Star

We initiate our coverage on NCKL with a BUY recommendation and a SOTP-based TP of IDR 2,000 per share (13.1x 2023F P/E; 4.3% lower than industry average). We used the DCF method to model each of the company’s projects with the following assumptions: WACC of 12.4%, no terminal growth. We favor NCKL due to several factors, including 1) its vertically integrated business structure, 2) its solid growth potential, supported by production capacity expansion, 3) its potential to become one of the biggest refined nickel producers, and 4) its position as one of the beneficiaries of the ‘green energy’ initiative.

Vertically integrated pure nickel player. PT Trimegah Bangun Persada (NCKL) is a vertically integrated nickel mining company mainly operating on Obi Island. It operates two nickel ore mines, with most of both mines’ products supplied to the company's smelters. NCKL currently operates two smelters: a rotary-kiln-electric furnace (RKEF) smelter (production capacity:25ktpa) and a High-Pressure Acid Leaching (HPAL) smelter (37ktpa).

One of the biggest players in the field. NCKL targets to book FeNi production capacity of 305ktpa in 2025F, supported by its RKEF projects, each with a capacity of 95ktpa (expected operating date: 2Q23) and 185ktpa (expected operating date: 2Q25). Regarding its HPAL smelter project, the development will be divided into three stages: the first stage (37 ktpa) is completed and is currently running at full capacity, The second stage (18ktpa, total: 55ktpa) is expected to commence production activites in 1Q23. For the third stage, NCKL expects to obtain an additional production capacity of 65ktpa from Lygend’s (NCKL’s partner) subsidiary, ONC (in which NCKL holds a 10% stake) starting in 1Q24, which will boost NCKL’s total HPAL capacity to 120ktpa. Assuming all of its projects come online, NCKL will become one of the biggest refined nickel producers in Indonesia.

Robust earnings growth on the back of higher production outlook. Given its aggressive expansion plan, we project NCKL to record solid revenue growth in 2023F and 2024F (projection: +165% YoY and +39% YoY, respectively). In addition, we expect to see larger contributions from JV revenue in 2023F (IDR 4.9tn) and 2024F (IDR 5.8tn), along with the increase in MHP production volume. On its bottom line, we expect NCKL to book net profit growth of  +98% YoY and +18% YoY in 2023F and 2024F, respectively.

BUY, TP of IDR 2,000 per share. We initiate our coverage on NCKL with a BUY recommendation and a SOTP-based TP of IDR 2,000 per share (13.1x 2023F P/E; 4.3% lower than industry average). We used the DCF method to model each of the company’s projects with the following assumptions: WACC of 12.4%, no terminal growth.

Share This:

Download PDF

Download PDF

NCKL_Initiation_17042023_ID
NCKL_Initiation_17042023_EN

Download PDF

NCKL_Initiation_17042023_ID
NCKL_Initiation_17042023_EN

More Related

Daily Stock Technical Recommendations

Feb 27, 2024

Daily Report

Feb 26, 2024

Daily Stock Technical Recommendations

Feb 26, 2024

Daily Stock Technical Recommendations

Feb 23, 2024

Daily Report

Feb 23, 2024

Daily Stock Technical Recommendations

Feb 22, 2024

Daily Report

Feb 22, 2024

Daily Stock Technical Recommendations

Feb 21, 2024

Daily Report

Feb 21, 2024

Daily Stock Technical Recommendations

Feb 20, 2024

Daily Report

Feb 19, 2024

Daily Stock Technical Recommendations

Feb 19, 2024

Daily Report

Feb 16, 2024

Daily Stock Technical Recommendations

Feb 13, 2024

Daily Report

Feb 13, 2024

Daily Stock Technical Recommendations

Feb 12, 2024

Daily Report

Feb 12, 2024

Daily Stock Technical Recommendations

Feb 7, 2024

Daily Report

Feb 7, 2024

Daily Stock Technical Recommendations

Feb 6, 2024

Daily Report

Feb 5, 2024

Daily Report

Feb 2, 2024

Daily Stock Technical Recommendations

Feb 2, 2024

Daily Stock Technical Recommendations

Feb 1, 2024

Daily Report

Feb 1, 2024

Daily Stock Technical Recommendations

Jan 31, 2024

Daily Report

Jan 31, 2024

Daily Stock Technical Recommendations

Jan 30, 2024

Daily Stock Technical Recommendations

Jan 29, 2024

Daily Report

Jan 29, 2024

Daily Stock Technical Recommendations

Jan 26, 2024

Daily Report

Jan 26, 2024

Daily Stock Technical Recommendations

Jan 25, 2024

Daily Report

Jan 25, 2024

Daily Stock Technical Recommendations

Jan 24, 2024

Daily Report

Jan 24, 2024

Daily Stock Technical Recommendations

Jan 23, 2024

Daily Stock Technical Recommendations

Jan 22, 2024

Daily Report

Jan 22, 2024

Daily Stock Technical Recommendations

Jan 19, 2024

Daily Stock Technical Recommendations

Jan 18, 2024

Daily Stock Technical Recommendations

Jan 17, 2024

Daily Stock Technical Recommendations

Jan 16, 2024

Daily Stock Technical Recommendations

Jan 15, 2024

Daily Stock Technical Recommendations

Dec 29, 2023

Daily Report

Dec 29, 2023

Daily Stock Technical Recommendations

Dec 28, 2023

Daily Report

Dec 28, 2023

Daily Stock Technical Recommendations

Dec 27, 2023

Daily Stock Technical Recommendations

Dec 22, 2023

Daily Report

Dec 22, 2023

Daily Stock Technical Recommendations

Dec 21, 2023

Daily Report

Dec 21, 2023

Daily Stock Technical Recommendations

Dec 20, 2023

Daily Report

Dec 19, 2023

Daily Stock Technical Recommendations

Dec 19, 2023

Daily Report

Dec 18, 2023

Daily Report

Dec 18, 2023

Daily Stock Technical Recommendations

Dec 18, 2023

Daily Stock Technical Recommendations

Dec 15, 2023

Daily Report

Dec 15, 2023

Daily Report

Dec 15, 2023

Emiten Report

Dec 14, 2023

Emiten Report

Dec 14, 2023

Daily Stock Technical Recommendations

Dec 14, 2023

Daily Report

Dec 14, 2023

Daily Stock Technical Recommendations

Dec 13, 2023

Daily Stock Technical Recommendations

Dec 12, 2023

Economic & Fixed Income

Dec 11, 2023

Daily Stock Technical Recommendations

Dec 11, 2023

Daily Report

Dec 11, 2023

Daily Stock Technical Recommendations

Dec 8, 2023

Daily Report

Dec 8, 2023

Daily Stock Technical Recommendations

Dec 7, 2023

Daily Report

Dec 7, 2023

Daily Stock Technical Recommendations

Dec 6, 2023