GURUFOCUS.COM » STOCK LIST » Communication Services » Telecommunication Services » PT Xl Axiata Tbk (ISX:EXCL) » Definitions » Cyclically Adjusted FCF per Share

PT Xl Axiata Tbk (ISX:EXCL) Cyclically Adjusted FCF per Share : Rp422.83 (As of Mar. 2024)


View and export this data going back to 2005. Start your Free Trial

What is PT Xl Axiata Tbk Cyclically Adjusted FCF per Share?

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

PT Xl Axiata Tbk's adjusted free cash flow per share for the three months ended in Mar. 2024 was Rp185.681. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is Rp422.83 for the trailing ten years ended in Mar. 2024.

During the past 12 months, PT Xl Axiata Tbk's average Cyclically Adjusted FCF Growth Rate was 11.90% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 18.00% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 17.10% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of PT Xl Axiata Tbk was 19.40% per year. The lowest was 12.00% per year. And the median was 18.00% per year.

As of today (2024-05-23), PT Xl Axiata Tbk's current stock price is Rp2470.00. PT Xl Axiata Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2024 was Rp422.83. PT Xl Axiata Tbk's Cyclically Adjusted Price-to-FCF of today is 5.84.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Xl Axiata Tbk was 17.90. The lowest was 4.69. And the median was 9.97.


PT Xl Axiata Tbk Cyclically Adjusted FCF per Share Historical Data

The historical data trend for PT Xl Axiata Tbk's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

PT Xl Axiata Tbk Cyclically Adjusted FCF per Share Chart

PT Xl Axiata Tbk Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 201.97 243.09 258.33 343.89 400.96

PT Xl Axiata Tbk Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 373.06 382.52 388.19 400.96 422.83

Competitive Comparison of PT Xl Axiata Tbk's Cyclically Adjusted FCF per Share

For the Telecom Services subindustry, PT Xl Axiata Tbk's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


PT Xl Axiata Tbk's Cyclically Adjusted Price-to-FCF Distribution in the Telecommunication Services Industry

For the Telecommunication Services industry and Communication Services sector, PT Xl Axiata Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where PT Xl Axiata Tbk's Cyclically Adjusted Price-to-FCF falls into.



PT Xl Axiata Tbk Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, PT Xl Axiata Tbk's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2024 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2024 (Change)*Current CPI (Mar. 2024)
=185.681/130.6070*130.6070
=185.681

Current CPI (Mar. 2024) = 130.6070.

PT Xl Axiata Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201406 157.420 93.015 221.042
201409 -10.358 94.576 -14.304
201412 20.061 98.819 26.514
201503 86.121 98.388 114.323
201506 42.655 99.766 55.841
201509 278.677 101.037 360.237
201512 -66.962 102.133 -85.631
201603 94.598 102.764 120.229
201606 178.320 103.212 225.650
201609 16.520 104.142 20.718
201612 -98.043 105.222 -121.696
201703 105.457 106.476 129.357
201706 50.151 107.722 60.806
201709 93.763 108.020 113.368
201712 23.372 109.017 28.001
201803 129.516 110.097 153.644
201806 78.321 111.085 92.085
201809 -85.491 111.135 -100.470
201812 166.206 112.430 193.077
201903 55.838 112.829 64.636
201906 155.394 114.730 176.898
201909 15.820 114.905 17.982
201912 78.048 115.486 88.267
202003 264.877 116.252 297.584
202006 173.649 116.630 194.460
202009 204.800 116.397 229.803
202012 -64.080 117.318 -71.338
202103 74.037 117.840 82.058
202106 126.123 118.184 139.381
202109 235.587 118.262 260.180
202112 2.158 119.516 2.358
202203 112.295 120.948 121.263
202206 217.302 123.322 230.138
202209 181.256 125.298 188.935
202212 -16.196 126.098 -16.775
202303 146.679 126.953 150.901
202306 126.330 127.663 129.243
202309 159.184 128.151 162.234
202312 1.630 129.395 1.645
202403 185.681 130.607 185.681

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.


PT Xl Axiata Tbk  (ISX:EXCL) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

PT Xl Axiata Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=2470.00/422.83
=5.84

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Xl Axiata Tbk was 17.90. The lowest was 4.69. And the median was 9.97.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


PT Xl Axiata Tbk Cyclically Adjusted FCF per Share Related Terms

Thank you for viewing the detailed overview of PT Xl Axiata Tbk's Cyclically Adjusted FCF per Share provided by GuruFocus.com. Please click on the following links to see related term pages.


PT Xl Axiata Tbk (ISX:EXCL) Business Description

Traded in Other Exchanges
Address
Jalan HR Rasuna Said X5, Kavling 11-12, XL Axiata Tower, Kuningan Timur, Setiabudi, Jakarta Selatan, Jakarta, IDN, 12950
PT XL Axiata TBK is a telecommunications company. The company generates revenue from the provision of mobile services. Within mobile services, the products offered are SMS, data, and voice, with data and voice comprising the bulk of overall company revenue. The majority of PT XL Axiata's subscriber base is on the 2G spectrum. Additionally, it is an owner of the telecommunications infrastructure, specifically mobile base stations and fiber networks. It also derives revenue from renting out the telecommunication towers. The company generates the vast majority of its revenue in Indonesia.

PT Xl Axiata Tbk (ISX:EXCL) Headlines