GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Beverages - Non-Alcoholic » PT Akasha Wira International Tbk (ISX:ADES) » Definitions » Cyclically Adjusted FCF per Share

PT Akasha Wira International Tbk (ISX:ADES) Cyclically Adjusted FCF per Share : Rp208.75 (As of Mar. 2025)


View and export this data going back to 1994. Start your Free Trial

What is PT Akasha Wira International 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 Akasha Wira International Tbk's adjusted free cash flow per share for the three months ended in Mar. 2025 was Rp12.060. 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 Rp208.75 for the trailing ten years ended in Mar. 2025.

During the past 12 months, PT Akasha Wira International Tbk's average Cyclically Adjusted FCF Growth Rate was 21.10% 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.

As of today (2025-05-24), PT Akasha Wira International Tbk's current stock price is Rp10475.00. PT Akasha Wira International Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2025 was Rp208.75. PT Akasha Wira International Tbk's Cyclically Adjusted Price-to-FCF of today is 50.18.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Akasha Wira International Tbk was 102.24. The lowest was 45.27. And the median was 58.95.


PT Akasha Wira International Tbk Cyclically Adjusted FCF per Share Historical Data

The historical data trend for PT Akasha Wira International 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 Akasha Wira International Tbk Cyclically Adjusted FCF per Share Chart

PT Akasha Wira International Tbk Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - 105.41 162.30 199.93

PT Akasha Wira International Tbk Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
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 172.32 177.35 176.51 199.93 208.75

Competitive Comparison of PT Akasha Wira International Tbk's Cyclically Adjusted FCF per Share

For the Beverages - Non-Alcoholic subindustry, PT Akasha Wira International 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 Akasha Wira International Tbk's Cyclically Adjusted Price-to-FCF Distribution in the Beverages - Non-Alcoholic Industry

For the Beverages - Non-Alcoholic industry and Consumer Defensive sector, PT Akasha Wira International Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


;
;

PT Akasha Wira International 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 Akasha Wira International Tbk's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2025 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2025 (Change)*Current CPI (Mar. 2025)
=12.06/131.9484*131.9484
=12.060

Current CPI (Mar. 2025) = 131.9484.

PT Akasha Wira International Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201506 -56.669 99.766 -74.949
201509 -65.462 101.037 -85.490
201512 -20.865 102.133 -26.956
201603 32.067 102.764 41.174
201606 29.539 103.212 37.763
201609 4.736 104.142 6.001
201612 -106.086 105.222 -133.032
201703 -25.276 106.476 -31.323
201706 10.037 107.722 12.294
201709 -20.453 108.020 -24.984
201712 19.076 109.017 23.089
201803 -3.755 110.097 -4.500
201806 49.785 111.085 59.136
201809 81.045 111.135 96.224
201812 54.226 112.430 63.640
201903 34.842 112.829 40.746
201906 65.759 114.730 75.628
201909 107.124 114.905 123.014
201912 83.650 115.486 95.574
202003 121.518 116.252 137.925
202006 43.157 116.630 48.825
202009 109.299 116.397 123.902
202012 108.711 117.318 122.268
202103 116.036 117.840 129.929
202106 -59.807 118.184 -66.773
202109 126.570 118.262 141.218
202112 33.682 119.516 37.186
202203 95.857 120.948 104.575
202206 76.952 123.322 82.335
202209 24.464 125.298 25.762
202212 -202.883 126.098 -212.296
202303 165.624 126.953 172.142
202306 99.506 127.663 102.846
202309 182.089 128.151 187.484
202312 196.039 129.395 199.908
202403 110.614 130.607 111.750
202406 88.773 130.792 89.558
202409 -14.358 130.361 -14.533
202412 257.362 131.432 258.374
202503 12.060 131.948 12.060

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


PT Akasha Wira International Tbk  (ISX:ADES) 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 Akasha Wira International Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=10475.00/208.75
=50.18

* 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 Akasha Wira International Tbk was 102.24. The lowest was 45.27. And the median was 58.95.


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 Akasha Wira International Tbk Cyclically Adjusted FCF per Share Related Terms

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


PT Akasha Wira International Tbk Business Description

Traded in Other Exchanges
N/A
Address
Jalan Letjen. TB. Simatupang Kav. 89, RT 01 RW 02, Kelurahan Tanjung Barat, Kecamatan Jagakarsa, Jakarta, IDN, 12530
PT Akasha Wira International Tbk operates in two segments, bottling and distribution of drinking water and manufacturing and trading of food and cosmetic products, and two geographical segments, that is Indonesia and Foreign. The Beverages segment sells bottled drinking water. The cosmetic segment is into the manufacturing and trading of cosmetics. The company's bottled water is distributed under the trademark of Nestle Pure Life and Vica Royal, its brand name. Its Indonesia-based geographical segments are Java, Sumatera, Kalimantan, and others.

PT Akasha Wira International Tbk Headlines

No Headlines