Research & Stock Picks

Emiten Report

29 January 2024

By

RAJA: BUY (Maintain), TP at 2,200 – Long Live the King!

Upcoming O&G Projects to Help Secure Solid Earnings Growth Outlook. Going into FY24F, RAJA is on target to meet our forecasts, supported by three massive initiatives: (1) 8% participating interest of 55,000 mbopd from Jabung block (Figure 9), generating additional USD 2.6 million per annum to EBITDA; (2) First gas-in to the EHK (RAJA’s subsidiary)-INKP gas pipeline network (11.7 km, Figure 9) with USD 45 million in annual revenue for the next ten years; (3) 1.8 MMSCFD natural gas compression capacity (expandable to 3 MMSCFD with the addition of new facilities) from a new CNG mother station in Grobogan (Figure 9). It is estimated that the mother station will generate USD 4.5 million per annum for RAJA, with potential annual growth of up to 7% YoY, supported by the potential increase in compression capacity and CNG demand in Central Java and surrounding areas.

 

Strong EPS Growth of +47% yoy in FY24. Going forward, with the three O&G projects mentioned above and other projects in the future, we see a robust earnings outlook for RAJA, with revenue forecast of USD 181 million in FY24F (+21% yoy). We also project RAJA to improve its overall EBITDA margin to 45% on the back of greater contribution from upstream businesses (yielding higher margins), boosting its EBITDA to USD 82 million in FY24F (+38% yoy). Regarding its bottom line, we forecast RAJA to book USD 25 million in FY24F, reflecting an EPS growth of +47% yoy. However, with more projects being rolled out, RAJA will have to spend massive amounts of capital, forcing the company to take more loans, which will raise its net gearing ratio, although we believe the impact will remain manageable.

 

Maintain BUY, Raise TP to IDR 2,200. As we roll over our valuation to FY24F-FY25F, we maintain our BUY rating on RAJA with a higher TP of IDR 2,200 (SOTP-based), implying an FY24F EV/EBITDA of 8.5x. We are confident that RAJA will maintain its growth momentum, backed by its solid management as displayed by the company’s rising and above-average ROAE (market: 10.7%). Downside risks: Lower-than-expected operating metrics and negative sentiment from lower oil & gas prices.

Share This:

RAJA_20240129_ID
RAJA_20240129_EN

Download PDF

RAJA_20240129_ID
RAJA_20240129_EN

More Related

Daily Stock Technical Recommendations

Apr 24, 2024

Daily Report

Apr 24, 2024

Daily Stock Technical Recommendations

Apr 23, 2024

Daily Report

Apr 22, 2024

Daily Stock Technical Recommendations

Apr 22, 2024

Daily Report

Apr 19, 2024

Daily Report

Apr 18, 2024

Daily Stock Technical Recommendations

Apr 17, 2024

Daily Report

Apr 17, 2024

Daily Report

Apr 16, 2024

Daily Stock Technical Recommendations

Apr 16, 2024

Daily Stock Technical Recommendations

Apr 5, 2024

Daily Report

Apr 5, 2024

Daily Stock Technical Recommendations

Apr 4, 2024

Daily Report

Apr 4, 2024

Daily Stock Technical Recommendations

Apr 3, 2024

Daily Report

Apr 3, 2024

Daily Stock Technical Recommendations

Apr 2, 2024

Daily Report

Apr 1, 2024

Daily Stock Technical Recommendations

Apr 1, 2024

Daily Stock Technical Recommendations

Mar 28, 2024

Daily Report

Mar 28, 2024

Daily Stock Technical Recommendations

Mar 27, 2024

Daily Report

Mar 27, 2024

Daily Stock Technical Recommendations

Mar 26, 2024

Daily Stock Technical Recommendations

Mar 25, 2024

Daily Report

Mar 25, 2024

Daily Stock Technical Recommendations

Mar 22, 2024

Daily Report

Mar 22, 2024

Emiten Report

Mar 21, 2024

Daily Stock Technical Recommendations

Mar 21, 2024

Daily Report

Mar 21, 2024

Emiten Report

Mar 20, 2024

Daily Stock Technical Recommendations

Mar 20, 2024

Daily Stock Technical Recommendations

Mar 19, 2024

Daily Stock Technical Recommendations

Mar 18, 2024

Daily Report

Mar 18, 2024

Daily Stock Technical Recommendations

Mar 15, 2024

Daily Stock Technical Recommendations

Mar 14, 2024

Daily Report

Mar 14, 2024

Daily Stock Technical Recommendations

Mar 13, 2024

Daily Report

Mar 8, 2024

Daily Stock Technical Recommendations

Mar 7, 2024

Daily Report

Mar 6, 2024

Daily Stock Technical Recommendations

Mar 6, 2024

Daily Report

Mar 5, 2024

Daily Stock Technical Recommendations

Mar 5, 2024

Daily Report

Mar 4, 2024

Daily Report

Mar 1, 2024

Daily Report

Feb 29, 2024

Daily Report

Feb 28, 2024

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