GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » PT Colorpak Indonesia Tbk (ISX:CLPI) » Definitions » Cyclically Adjusted FCF per Share

PT Colorpak Indonesia Tbk (ISX:CLPI) Cyclically Adjusted FCF per Share : Rp183.20 (As of Mar. 2025)


View and export this data going back to 2001. Start your Free Trial

What is PT Colorpak Indonesia 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 Colorpak Indonesia Tbk's adjusted free cash flow per share for the three months ended in Mar. 2025 was Rp58.798. 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 Rp183.20 for the trailing ten years ended in Mar. 2025.

During the past 12 months, PT Colorpak Indonesia Tbk's average Cyclically Adjusted FCF Growth Rate was -13.20% 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.

As of today (2025-05-23), PT Colorpak Indonesia Tbk's current stock price is Rp1260.00. PT Colorpak Indonesia Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2025 was Rp183.20. PT Colorpak Indonesia Tbk's Cyclically Adjusted Price-to-FCF of today is 6.88.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Colorpak Indonesia Tbk was 6.52. The lowest was 4.67. And the median was 5.20.


PT Colorpak Indonesia Tbk Cyclically Adjusted FCF per Share Historical Data

The historical data trend for PT Colorpak Indonesia 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 Colorpak Indonesia Tbk Cyclically Adjusted FCF per Share Chart

PT Colorpak Indonesia 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 - - 185.79 209.66 192.91

PT Colorpak Indonesia 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 211.02 204.81 204.91 192.91 183.20

Competitive Comparison of PT Colorpak Indonesia Tbk's Cyclically Adjusted FCF per Share

For the Specialty Chemicals subindustry, PT Colorpak Indonesia 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 Colorpak Indonesia Tbk's Cyclically Adjusted Price-to-FCF Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, PT Colorpak Indonesia Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


;
;

PT Colorpak Indonesia 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 Colorpak Indonesia 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)
=58.798/131.9484*131.9484
=58.798

Current CPI (Mar. 2025) = 131.9484.

PT Colorpak Indonesia Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201506 -112.744 99.766 -149.113
201509 41.774 101.037 54.555
201512 126.401 102.133 163.301
201603 72.474 102.764 93.056
201606 105.144 103.212 134.418
201609 50.826 104.142 64.397
201612 141.023 105.222 176.843
201703 80.028 106.476 99.173
201706 -8.827 107.722 -10.812
201709 -16.360 108.020 -19.984
201712 100.066 109.017 121.115
201803 81.344 110.097 97.489
201806 -69.560 111.085 -82.625
201809 -8.965 111.135 -10.644
201812 -100.428 112.430 -117.863
201903 26.669 112.829 31.188
201906 -26.217 114.730 -30.152
201909 33.034 114.905 37.934
201912 -62.234 115.486 -71.105
202003 23.004 116.252 26.110
202006 38.827 116.630 43.927
202009 -16.292 116.397 -18.469
202012 191.142 117.318 214.979
202103 244.657 117.840 273.949
202106 82.893 118.184 92.547
202109 31.981 118.262 35.682
202112 19.616 119.516 21.656
202203 -120.535 120.948 -131.498
202206 -9.080 123.322 -9.715
202209 -169.126 125.298 -178.102
202212 351.207 126.098 367.502
202303 52.442 126.953 54.506
202306 46.197 127.663 47.748
202309 121.483 128.151 125.082
202312 157.827 129.395 160.942
202403 -21.189 130.607 -21.407
202406 -43.234 130.792 -43.616
202409 5.098 130.361 5.160
202412 124.516 131.432 125.006
202503 58.798 131.948 58.798

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


PT Colorpak Indonesia Tbk  (ISX:CLPI) 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 Colorpak Indonesia Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1260.00/183.20
=6.88

* 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 Colorpak Indonesia Tbk was 6.52. The lowest was 4.67. And the median was 5.20.


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 Colorpak Indonesia Tbk Cyclically Adjusted FCF per Share Related Terms

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


PT Colorpak Indonesia Tbk Business Description

Traded in Other Exchanges
N/A
Address
Jl. Industri II Blok F No 7 Pasir Jaya, Jatiuwung, Tangerang, IDN, 15135
PT Colorpak Indonesia Tbk is in the field of manufacturing printing ink and its related products. The company's business activities include Gravure Division, Film Division, Adhesive Division, and Coating Division. It produces Ink for flexible packaging and cigarette packaging, Environmentally friendly ink, and Coating for packaging. The company also trades the products which are not directly manufactured by them, which include Films (BOPP, PET, NYLON, MPET, Aluminium foil, and special film) and Adhesive (solvent base, solventless). It markets its products all around Indonesia.

PT Colorpak Indonesia Tbk Headlines

No Headlines