PT Astra Otoparts Tbk (ISX:AUTO) Cyclically Adjusted FCF per Share: Rp163.30 (As of Mar. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

ISX:AUTO PT Astra Otoparts Tbk ISX:AUTO
92 GF Score
Price Rp2,620.00
GF Value Rp2,534.88
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is PT Astra Otoparts Tbk Cyclically Adjusted FCF per Share?

PT Astra Otoparts Tbk ISX:AUTO +1.95% 92 Cyclically Adjusted FCF per Share is Rp163.30 as of Mar. 2026. GuruFocus rates ISX:AUTO with a GF Score™ of 92/100 and a GF Value™ of Rp2,534.88 (Fairly Valued). The stock has 4 warning signs investors should review.

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 Astra Otoparts Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp62.047. 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 Rp163.30 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Astra Otoparts Tbk's average Cyclically Adjusted FCF Growth Rate was 23.10% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 46.20% 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 Astra Otoparts Tbk was 54.80% per year. The lowest was 46.20% per year. And the median was 50.50% per year.

As of today (2026-07-28), PT Astra Otoparts Tbk's current stock price is Rp2620.00. PT Astra Otoparts Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp163.30. PT Astra Otoparts Tbk's Cyclically Adjusted Price-to-FCF of today is 16.04.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Astra Otoparts Tbk was 168.81. The lowest was 13.55. And the median was 28.48.


PT Astra Otoparts Tbk  (ISX:AUTO) 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 Astra Otoparts Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=2620.00/163.30
=16.04

* 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 Astra Otoparts Tbk was 168.81. The lowest was 13.55. And the median was 28.48.


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 Astra Otoparts Tbk Cyclically Adjusted FCF per Share Related Terms


PT Astra Otoparts Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Astra Otoparts 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.

PT Astra Otoparts Tbk Cyclically Adjusted FCF per Share Chart

PT Astra Otoparts Tbk Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 33.00 49.15 79.86 122.42 153.58

PT Astra Otoparts Tbk Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 132.63 149.81 151.65 153.58 163.30

ISX:AUTO vs ORLY, AZO, GPC: Cyclically Adjusted FCF per Share Comparison

For the Auto Parts subindustry, PT Astra Otoparts 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 Astra Otoparts Tbk Cyclically Adjusted Price-to-FCF vs Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, PT Astra Otoparts Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:AUTO
92GF Score
PT Astra Otoparts Tbk ISX:AUTO
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Astra Otoparts 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 Astra Otoparts Tbk's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=62.047/136.5387*136.5387
=62.047

Current CPI (Mar. 2026) = 136.5387.

PT Astra Otoparts Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 57.394 103.212 75.926
201609 50.224 104.142 65.848
201612 27.992 105.222 36.323
201703 10.492 106.476 13.454
201706 25.267 107.722 32.026
201709 -13.011 108.020 -16.446
201712 -26.539 109.017 -33.239
201803 44.192 110.097 54.806
201806 7.460 111.085 9.169
201809 16.572 111.135 20.360
201812 -38.704 112.430 -47.003
201903 11.415 112.829 13.814
201906 49.960 114.730 59.457
201909 74.922 114.905 89.028
201912 -14.046 115.486 -16.607
202003 55.631 116.252 65.339
202006 -56.726 116.630 -66.409
202009 121.538 116.397 142.570
202012 51.227 117.318 59.620
202103 84.860 117.840 98.326
202106 4.699 118.184 5.429
202109 38.675 118.262 44.652
202112 4.664 119.516 5.328
202203 8.931 120.948 10.082
202206 -16.987 123.322 -18.807
202209 47.027 125.298 51.246
202212 27.148 126.098 29.396
202303 153.993 126.953 165.621
202306 59.874 127.663 64.037
202309 121.327 128.151 129.268
202312 -72.744 129.395 -76.760
202403 33.069 130.607 34.571
202406 73.395 130.792 76.620
202409 102.104 130.361 106.943
202412 -9.523 131.432 -9.893
202503 48.572 131.948 50.262
202506 123.065 133.241 126.111
202509 48.776 133.819 49.767
202512 70.033 135.271 70.689
202603 62.047 136.539 62.047

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

What does a Cyclically Adjusted FCF per Share of Rp163.30 mean?
PT Astra Otoparts Tbk (ISX:AUTO) has a Cyclically Adjusted FCF per Share of Rp163.30 as of Mar. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on PT Astra Otoparts Tbk and its competitors.
Is PT Astra Otoparts Tbk's Cyclically Adjusted FCF per Share too high?
PT Astra Otoparts Tbk's current Cyclically Adjusted FCF per Share is Rp163.30. Overall, PT Astra Otoparts Tbk has a GF Score™ of 92/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does PT Astra Otoparts Tbk's Cyclically Adjusted FCF per Share compare to ORLY and AZO?
PT Astra Otoparts Tbk's Cyclically Adjusted FCF per Share of Rp163.30 can be compared against companies in the Vehicles & Parts industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for a Vehicles & Parts company?
A good Cyclically Adjusted FCF per Share depends on the Vehicles & Parts industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on PT Astra Otoparts Tbk and its competitors. PT Astra Otoparts Tbk's current Cyclically Adjusted FCF per Share is Rp163.30. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Astra Otoparts Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Astra Otoparts Tbk (ISX:AUTO) is currently considered Fairly Valued. The stock's GF Value™ is Rp2,534.88, compared to a current price of Rp2,620.00 — trading 3.4% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp163.30. PT Astra Otoparts Tbk's overall GF Score™ is 92/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For PT Astra Otoparts Tbk (ISX:AUTO), the current Cyclically Adjusted FCF per Share is Rp163.30 as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is PT Astra Otoparts Tbk (ISX:AUTO) Overvalued in 2026?

Based on GuruFocus' analysis, PT Astra Otoparts Tbk stock appears to be overvalued. The current stock price of Rp2,620.00 is trading 3.4% above its estimated GF Value™ of Rp2,534.88. GuruFocus considers PT Astra Otoparts Tbk to be Fairly Valued.

Key valuation signals for ISX:AUTO:

  • Cyclically Adjusted FCF per Share: Rp163.30
  • GF Value™: Rp2,534.88 vs. price of Rp2,620.00 (3.4% above fair value)
  • GF Score™: 92/100 with 4 warning signs

No single metric tells the full story. See the ISX:AUTO stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


PT Astra Otoparts Tbk Business Description

Address Jalan Raya Pegangsaan Dua Km. 2,2, Kelapa Gading, Jakarta, IDN, 14250
PT Astra Otoparts Tbk is an auto parts manufacturer. It produces and distributes a range of auto spare parts. The Company serves almost all automotive manufacturers and replacement part markets in Indonesia both for two-wheeled and four-wheeled vehicles as well as other industries with a wide product range. Its segments are manufacturing, trading, and services out of which the Automotive component manufacturing segment generates the majority of revenue.
92GF Score

Get the complete analysis for ISX:AUTO

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

Rp2,620.00
Price
Rp2,534.88
GF Value