ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
3
Company Analysis
4
Starts in December 2025
5
Muhammad Putra Al Amin
6
7
8
Table of Contents:
9
10
Drivers!A1
11
Drivers!A1
12
Revenue and Cost Assumption
13
Income Statement
14
Statement of Financial Position
15
Cash Flow Statement
16
Working Capital
17
PPE
18
Debt
19
Equity
20
Risk Assesment
21
Valuation
22
DDM
23
Score
24
Ratio
25
26
27
28
*this is not a financial advice
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100