Aneka Tambang

Bloomberg: ANTM.IJ | Reuters: ANTM.JK Metal Sector 16 February 2021 JCI Index: 5,310

BUY (Unchanged) Boosting the Downstream Market

Target Price (IDR) 3,230 (from 1,480) High domestic demand becomes a positive catalyst for ANTM, who recorded nickel Potential Upside (%) 12.5 ore production growth of +46% yoy/+27.6% qoq in 4Q20 to 1.9 million WMT. We Price Comparison raise our assumptions for ANTM’s nickel ore sales in FY21F-22F to 3.8-4.4 million Cons. Target Price (IDR) 2,807 WMT, with nickel price assumptions of USD 17,300-18,200/tonne. We maintain BUY SSI vs. Cons. (%) 115.1 and raise our TP to IDR 3,230, reflecting 16.1x FY21F EV/EBITDA.

Higher domestic absorption doubled nickel ore sales. ANTM’s nickel ore production Stock Information rose to 1.9 million WMT (+46% yoy/+27.6% qoq) with sales volume of 2.1 million WMT Last Price (IDR) 2,870 (+1.5% yoy /+100.1% qoq). Sales, which decreased in 1H20 due to the export ban, Shares Issued (Mn) 24,031 began to show signs of recovery in line with strengthening domestic demand for Market Cap. (IDR Bn) 68,968 smelters and as raw material for FeNi. Regarding FeNi sales, it was quite stable with a 52-Weeks High/Low (IDR) 3,180/348 growth of +2.5% qoq (+2% yoy) in 4Q20 to 6,639 TNi. 3M Avg. Daily Value (IDR Bn) 1,818.0 Commodities uptrend, assumptions upgrade. In FY20, ANTM made a new record in Free Float (%) 34.9 FeNi production of 25,970 TNi (+1% yoy), which was entirely absorbed by the export Shareholder Structure: market (East Asia and South Asia). We project ANTM’s FeNi sales to grow moderately MIND ID (%) 65.0 to 30,100-34,700 TNi in FY21-22F (2019: 26,212), since the export market has not fully Public (%) 35.0 recovered. For nickel ore, we are quite optimistic about its prospects for FY21-22F, mainly due to the high domestic absorption. We raise our assumptions for ANTM’s

Stock Performance nickel ore sales in FY21-22F to 3.8-4.4 million WMT (prev: 0.9-0.7 million WMT), with (%) YTD 1M 3M 12M nickel price assumptions of USD 17,300-18,200/tonne. Absolute 48.3 (8.0) 142.2 325.2 sales growth assumption of +5.1% yoy. ANTM’s gold production in 4Q20 JCI Return 5.2 (1.3) 14.5 7.3 decreased -18.1% yoy/-10.6% qoq to 388 kg, while its sales also fell by -5.2% yoy/- Relative 43.1 (6.7) 127.7 317.9 0.6% qoq to 6,921 kg. In FY20, ANTM’s gold production and sales declined by -14.8% and -35.9% yoy, respectively. We believe ANTM's choice to focus on the domestic

Stock Price & Volumes, 12M market is a good choice due to the growing interest to invest in gold in . The increase in domestic demand for gold can maintain ANTM's gold trading business stability, which has been quite vulnerable to fluctuations in the USD/IDR exchange rate. SSI projects ANTM's gold sales to increase +5.1% yoy in FY21F to 22,900 kg, while also raising our assumptions for average gold prices in FY21-22F to USD 2,000-2,100/t oz. Maintain BUY, raise TP to IDR 3,230. SSI’s TP reflects PE FY21F-22F of 28.0-21.9x with +12.5% upside potential. Currently, ANTM is trading at +1 SD above its 5-year PE band. ANTM shares had strengthened by +142.2% over the past three months.

Company Background Forecasts and Valuations (@ IDR 2,870 per share) ANTM is an export-oriented, diversified, and vertically Y/E Dec 18A 19A 20F 21F 22F integrated mining company. ANTAM's activities include Revenue (IDR Bn) 25,275 32,719 26,108 29,660 33,811 exploration, mining, processing and trading of nickel EBITDA (IDR Bn) 2,400 2,066 3,163 4,133 4,747 ore, ferronickel, gold, silver, , coal and alumina. EV/EBITDA (x) 10.0 12.2 22.7 16.9 14.1 Net Profit (IDR Bn) 1,636 194 1,501 2,462 3,142 EPS (IDR) 68 8 62 102 131 EPS Growth (%) 1,098.6 (88.1) 674.2 64.0 27.6 P/E Ratio (x) 42.2 355.6 45.9 28.0 21.9 BVPS (IDR) 767.7 754.6 806.2 868.2 924.5

P/BV Ratio (x) 3.7 3.8 3.6 3.3 3.1 DPS (IDR) 2.0 12.7 2.8 21.9 35.9 Dessy Lapagu Dividend Yield (%) 0.3 1.5 0.1 0.8 1.2 +62 21 2854 8392 ROAE (%) 8.9 1.1 8.0 12.2 14.6 [email protected] ROAA (%) 5.3 0.6 4.5 6.3 7.2 Interest Coverage (x) 1.4 4.1 10.2 13.9 20.2 Net Gearing (%) 30.6 27.3 15.0 3.7 n.c.

www.samuel.co.id Page 1 of 4

Aneka Tambang

Bloomberg: ANTM.IJ | Reuters: ANTM.JK Metal Mining Sector 16 February 2021 JCI Index: 5,310

Exhibit 1. Production and Sales Volume Unit 4Q19 3Q20 4Q20 yoy (%) qoq (%) 2019 2020 yoy (%) Production Volume Ferronickel (TNi) 6,660 6,371 6,837 2.7 7.3 25,713 25,970 1.0 Nickel ore (Wmt) 1,301,233 1,488,988 1,900,181 46.0 27.6 8,696,479 4,763,238 (45.2) Gold (Kg) 474 434 388 (18.1) (10.6) 1,962 1,672 (14.8) Silver (Kg) 4,286 2,933 2,539 (40.8) (13.4) 16,458 11,992 (27.1) Bauxite (Wmt) 396,894 490,627 255,510 (35.6) (47.9) 1,726,734 1,553,457 (10.0) Alumina (Ton) 29,916 19,470 21,922 (26.7) 12.6 104,537 92,606 (11.4) Sales Volume Ferronickel (TNi) 6,510 6,479 6,639 2.0 2.5 26,212 26,163 (0.2) Nickel ore (Wmt) 2,054,543 1,042,568 2,086,118 1.5 100.1 7,558,733 3,296,292 (56.4) Gold (Kg) 7,300 6,961 6,921 (5.2) (0.6) 34,016 21,797 (35.9) Silver (Kg) 3,654 5,368 3,401 (6.9) (36.6) 20,235 14,589 (27.9) Bauxite (Wmt) 659,800 386,089 275,570 (58.2) (28.6) 1,659,920 1,226,836 (26.1) Alumina (Ton) 18,643 20,176 21,912 17.5 8.6 70,527 82,785 17.4 Source: Company Data, SSI Research

Exhibit 2. Forecast Changes New Old Change (%) 21F 22F 21F 22F 21F 22F FeNi Sales Volume (TNi) 30,100 34,700 35,400 38,900 (14.97) (10.80) Nickel Ore Sales Volume (mn Wmt) 3.8 4.4 0.9 0.7 343.88 500.46 Gold Sales Volume (Kg) 22,900 24,100 28,600 31,500 (19.93) (23.49)

Nickel Price (USD/ton) 17,300 18,200 16,100 17,100 7.45 6.43 Gold Price (USD/toz) 2,000 2,100 1,900 2,100 5.26 -

Revenue (IDR Bn) 29,660 33,811 35,251 42,035 (15.86) (19.56) Operating Profit (IDR Bn) 3,199 3,896 1,135 1,353 181.87 187.93 EBITDA (IDR Bn) 4,133 4,747 2,103 2,215 96.49 114.28 Net Profit (DR Bn) 2,462 3,142 674 882 265.53 256.22 EPS (IDR) 102 131 28 37 265.53 256.22 BVPS (IDR) 868 925 750 725 15.72 27.45 EV/EBITDA (x) 16.9 14.1 15.82 15 6.67 (2.67) P/E Ratio (x) 28.0 21.9 44.4 34 (36.93) (35.29) P/BV Ratio (x) 3.3 3.1 1.7 1.7 99.21 80.87 Source: SSI Research

www.samuel.co.id Page 2 of 4

Aneka Tambang

Bloomberg: ANTM.IJ | Reuters: ANTM.JK Metal Mining Sector 16 February 2021 JCI Index: 5,310

Key Financial Figures

Profit and Loss Cash Flow Y/E Dec (IDR Bn) 18A 19A 20F 21F 22F Y/E Dec (IDR Bn) 18A 19A 20F 21F 22F Revenue 25,275 32,719 26,108 29,660 33,811 Net Profit 1,636 194 1,501 2,462 3,142 Cost of Revenue (20,613) (28,271) (22,560) (24,860) (27,489) D&A 844 1,110 1,007 934 851 Gross Profit 4,662 4,447 3,549 4,800 6,322 Changes in Working Capital (605) 330 550 576 1,098 Operating Expense (3,106) (3,492) (1,393) (1,602) (2,426) Operating CF 1,875 1,634 3,058 3,972 5,092 Operating Profit 1,556 956 2,156 3,199 3,896 EBITDA 2,400 2,066 3,163 4,133 4,747 Capital Expenditure (2,138) (1,137) (908) (1,254) (1,430) EBITDA Margin (%) 9.5 6.3 12.1 13.9 14.0 Others (456) 252 - - - Finance Income 261 120 171 230 325 Investing CF (2,594) (885) (908) (1,254) (1,430) Finance Expense (1,130) (233) (210) (229) (193) Share of associates and JV (1,260) (88) (199) (295) (359) Dividend Paid (48) (306) (68) (525) (862) Gain On Acquisition 2,226 - - - - Net Borrowing (572) (1,057) (240) 754 (1,455) Forex Gain (Loss) 276 (236) (295) (311) (326) Financing CF (620) (1,363) (308) 228 (2,317) Other Income, net 84 168 379 563 686 Pre-tax Profit 2,013 687 2,002 3,156 4,029 Net - Cash flow (1,339) (615) 1,843 2,946 1,345 Taxes (377) (493) (500) (694) (886) Forex Gain/(Loss) 87 (48) (60) (64) (67) Minority Interest (0.0) (0.0) (0.0) (0.0) (0.0) Cash at Beginning 5,551 4,299 3,636 5,419 8,301 Net Profit 1,636 194 1,501 2,462 3,142 Cash at Ending 4,299 3,636 5,419 8,301 9,579

Balance Sheet Key Ratios Y/E Dec (IDR Bn) 18A 19A 20F 21F 22F Y/E Dec 18A 19A 20F 21F 22F Cash 4,299 3,636 5,419 8,301 9,579 Gross Profit Margin (%) 18.4 13.6 13.6 16.2 18.7 Receivables 995 1,431 1,426 1,382 1,646 Operating Margin (%) 6.2 2.9 8.3 10.8 11.5 Inventory 1,846 1,796 2,061 2,058 2,192 Pretax Margin (%) 8.0 2.1 7.7 10.6 11.9 Others 203 802 670 775 884 Net Profit Margin (%) 6.5 0.6 5.8 8.3 9.3 Total Current Asset 7,342 7,665 9,576 12,516 14,302 Revenue Growth (%) 99.7 29.4 (20.2) 13.6 14.0 Net Fixed Asset 19,490 18,866 18,018 16,712 15,224 EBITDA Growth (%) 67.7 (13.9) 53.1 30.7 14.9 Other Assets 5,364 3,664 8,740 12,825 15,792 Debt to Equity (x) 0.7 0.7 0.9 1.0 1.0 Total Asset 32,195 30,195 36,333 42,053 45,317 Payables 868 740 1,089 1,116 1,650 Major Assumptions ST. Debt and CMLTD 2,599 3,025 3,214 1,387 1,581 Y/E Dec 18A 19A 20A 21F 22F Other Current Liabilities 2,095 1,529 2,050 2,326 2,880 Current Liability 5,562 5,293 6,353 4,829 6,110 USD/IDR Assmp. (avg) 14,390 13,866 14,500 14,500 14,500 LT. Debt 7,755 6,156 5,910 8,660 7,165 Nickel Price (USD/ton) 10,605 13,950 16,554 17,300 18,200 Other LT. Liabilities 430 612 4,696 7,700 9,825 FeNi Sales Volume (TNi) 24,135 26,212 26,163 30,100 34,700 Total Liability 13,747 12,061 16,959 21,189 23,100 Nickel Ore Sales Volume (mn Wmt) 6.3 7.6 3.3 3.8 4.4 Minority Interest 0.02 0.02 0.02 0.02 0.02 Gold Price (USD/toz) 1,282 1,517 1,898 2,000 2,100 Total Equity 18,448 18,133 19,374 20,864 22,217 Gold Sales Volume (Kg) 27,894 34,016 21,797 22,900 24,100

Peers Comparison Total Total Last Market EPS YTD Chg. Equity Assets ROE (%) PBV (x) PE (x) Ticker Price Cap Growth (%) (IDR Tn) (IDR Tn) (IDR/ Share) (IDR Tn) (%) 9M20 9M20 20F 21F 20F 21F 20F 21F 20F 21F ANTM 2,900 69.7 48.3 18.9 31.0 6.3 12.1 3.6 3.3 46.8 28.4 675.0 64.5 INCO 6,300 62.6 22.1 30.0 33.9 5.2 6.5 2.2 2.2 43.4 43.4 - - MDKA 2,540 55.6 4.9 8.5 14.1 11.2 14.6 9.2 10.1 58.7 13.8 (7.3) 325.2 Average 2.0 3.0 1.3 1.4 13.6 8.0 68.4 33.5 Source: SSI Research, Bloomberg (valuation at last price)

www.samuel.co.id Page 3 of 4

Aneka Tambang

Bloomberg: ANTM.IJ | Reuters: ANTM.JK Metal Mining Sector 16 February 2021 JCI Index: 5,006

Research Team Head of Equity Research, Strategy, Banking, Suria Dharma [email protected] +6221 2854 8148 Consumer Staples Ahmad Mikail Zaini Economist [email protected] +6221 2854 8396 William Mamudi, CFTe, CMT Technical Analyst [email protected] +6221 2854 8382 Muhamad Alfatih CSA, CTA, CFTe Senior Technical Portfolio Advisor [email protected] +6221 2854 8129 Cement , Cigarette,Paper, Plantation,Telco Yosua Zisokhi [email protected] +6221 2854 8387 Infra, Chemical Dessy Lapagu Aviation, Coal, Metal, Retail [email protected] +6221 2854 8392 Automotive,Construction, Mining Cont., Selvi Ocktaviani [email protected] +6221 2854 8393 Precast,Telco, Toll Roads Ilham Akbar Healthcare, Ind. Estate, Property,Oil & Gas [email protected] +6221 2854 8144 Nashrullah Putra Media, Poultry [email protected] +6221 2854 8739 Calista Muskitta Research Associate [email protected] +6221 2854 8331

Equity Institutional Team

Benny Bambang Soebagjo Head of Institutional Equity Sales [email protected] +6221 2854 8312 Ronny Ardianto Institutional Equity Sales [email protected] +6221 2854 8399 Fachruly Fiater Institutional Equity Sales [email protected] +6221 2854 8325 Henry Sutanto Institutional Equity Sales [email protected] +6221 2854 8329 Sylviawati Customer Service [email protected] +6221 2854 8193

Private Wealth Management Evelyn Satyono Head of PWM Equity Sales [email protected] +6221 2854 8380 Clarice Wijana PWM Equity Sales [email protected] +6221 2854 8395 Gitta Wahyu Retnani PWM Equity Sales [email protected] +6221 2854 8365 Wahyudi Budiyono Dealer [email protected] +6221 2854 8152

Equity Retail Team Kelvin Long Head of Retail Equity Sales [email protected] +6221 2854 8150 Lucia Irawati Retail Equity Sales [email protected] +6221 2854 8173 Salt World Widjaja Retail Equity Sales [email protected] +6221 2854 8163 Lia Chaterina Retail Equity Sales [email protected] +6221 2854 8315

Fixed Income Sales Team R. Virine Tresna Sundari Head of Fixed Income [email protected] +6221 2854 8170 Rudianto Nugroho Fixed Income Sales [email protected] +6221 2854 8306 Sany Rizal Keliobas Fixed Income Sales [email protected] +6221 2854 8337 Rahmawati Fixed Income Sales [email protected] +6221 2854 8385

Online Trading Sales Team

Joseph Soegandhi Head of OLT [email protected] +6221 2854 8872 Nugroho Nuswantoro Head of Marketing Online Trading [email protected] +6221 2854 8372 Wahyu Widodo Marketing [email protected] +6221 2854 8371

DISCLAIMER: Analyst Certification: The views expressed in this research accurately reflect the personal views of the analyst(s) about the subject securities or issuers and no part of the compensation of the analyst(s) was, is, or will be directly or indirectly related to the inclusion of specific recommendations or views in this research. The analyst(s) principally responsible for the preparation of this research has taken reasonable care to achieve and maintain independence and objectivity in making any recommendations. This document is for information only and for the use of the recipient. It is not to be reproduced or copied or made available to others. Under no circumstances is it to be considered as an offer to sell or solicitation to buy any security. Any recommendation contained in this report may not be suitable for all investors. Moreover, although the information contained herein has been obtained from sources believed to be reliable, its accuracy, completeness and reliability cannot be guaranteed. All rights reserved by PT Samuel Sekuritas Indonesia.

www.samuel.co.id Page 4 of 4