PT Hexindo Adiperkasa Tbk (ISX:HEXA) Cyclically Adjusted FCF per Share: Rp710.54 (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:HEXA PT Hexindo Adiperkasa Tbk ISX:HEXA
81 GF Score
Price Rp4,430.00
GF Value Rp4,973.16
Valuation Modestly Undervalued
! 7 Warning Signs
View Full Analysis

What is PT Hexindo Adiperkasa Tbk Cyclically Adjusted FCF per Share?

PT Hexindo Adiperkasa Tbk ISX:HEXA -0.67% 81 Cyclically Adjusted FCF per Share is Rp710.54 as of Mar. 2026. GuruFocus rates ISX:HEXA with a GF Score™ of 81/100 and a GF Value™ of Rp4,973.16 (Modestly Undervalued). The stock has 7 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 Hexindo Adiperkasa Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp83.478. 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 Rp710.54 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Hexindo Adiperkasa Tbk's average Cyclically Adjusted FCF Growth Rate was 6.40% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -0.60% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 1.70% 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 Hexindo Adiperkasa Tbk was 3.30% per year. The lowest was -0.60% per year. And the median was 0.20% per year.

As of today (2026-07-29), PT Hexindo Adiperkasa Tbk's current stock price is Rp4430.00. PT Hexindo Adiperkasa Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp710.54. PT Hexindo Adiperkasa Tbk's Cyclically Adjusted Price-to-FCF of today is 6.23.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Hexindo Adiperkasa Tbk was 11.06. The lowest was 4.98. And the median was 7.35.


PT Hexindo Adiperkasa Tbk  (ISX:HEXA) 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 Hexindo Adiperkasa Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=4430.00/710.54
=6.23

* 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 Hexindo Adiperkasa Tbk was 11.06. The lowest was 4.98. And the median was 7.35.


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 Hexindo Adiperkasa Tbk Cyclically Adjusted FCF per Share Related Terms


PT Hexindo Adiperkasa Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Hexindo Adiperkasa 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 Hexindo Adiperkasa Tbk Cyclically Adjusted FCF per Share Chart

PT Hexindo Adiperkasa Tbk Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 664.75 722.92 691.15 668.00 710.54

PT Hexindo Adiperkasa 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 668.00 678.91 666.63 757.61 710.54

ISX:HEXA vs GWW, FAST, FERG: Cyclically Adjusted FCF per Share Comparison

For the Industrial Distribution subindustry, PT Hexindo Adiperkasa 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 Hexindo Adiperkasa Tbk Cyclically Adjusted Price-to-FCF vs Industrial Distribution Industry

For the Industrial Distribution industry and Industrials sector, PT Hexindo Adiperkasa Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:HEXA
81GF Score
PT Hexindo Adiperkasa Tbk ISX:HEXA
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Hexindo Adiperkasa 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 Hexindo Adiperkasa 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)
=83.478/136.5387*136.5387
=83.478

Current CPI (Mar. 2026) = 136.5387.

PT Hexindo Adiperkasa Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 363.712 103.212 481.152
201609 232.091 104.142 304.289
201612 214.953 105.222 278.929
201703 256.462 106.476 328.872
201706 197.596 107.722 250.456
201709 218.996 108.020 276.813
201712 239.984 109.017 300.569
201803 256.819 110.097 318.500
201806 -157.413 111.085 -193.483
201809 166.865 111.135 205.009
201812 -146.006 112.430 -177.315
201903 -355.617 112.829 -430.348
201906 -5.646 114.730 -6.719
201909 85.826 114.905 101.985
201912 349.844 115.486 413.620
202003 240.289 116.252 282.220
202006 -157.061 116.630 -183.872
202009 503.894 116.397 591.091
202012 215.363 117.318 250.647
202103 344.438 117.840 399.094
202106 298.688 118.184 345.076
202109 323.247 118.262 373.204
202112 193.526 119.516 221.090
202203 23.196 120.948 26.186
202206 -181.672 123.322 -201.142
202209 -424.378 125.298 -462.448
202212 -753.665 126.098 -816.069
202303 693.312 126.953 745.664
202306 342.758 127.663 366.588
202309 421.488 128.151 449.074
202312 -8.663 129.395 -9.141
202403 -62.242 130.607 -65.069
202406 -377.808 130.792 -394.409
202409 61.398 130.361 64.308
202412 641.414 131.432 666.338
202503 -10.803 131.948 -11.179
202506 108.572 133.241 111.259
202509 551.884 133.819 563.100
202512 1,246.312 135.271 1,257.991
202603 83.478 136.539 83.478

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 Rp710.54 mean?
PT Hexindo Adiperkasa Tbk (ISX:HEXA) has a Cyclically Adjusted FCF per Share of Rp710.54 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 Hexindo Adiperkasa Tbk and its competitors.
Is PT Hexindo Adiperkasa Tbk's Cyclically Adjusted FCF per Share too high?
PT Hexindo Adiperkasa Tbk's current Cyclically Adjusted FCF per Share is Rp710.54. Overall, PT Hexindo Adiperkasa Tbk has a GF Score™ of 81/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Hexindo Adiperkasa Tbk's Cyclically Adjusted FCF per Share compare to GWW and FAST?
PT Hexindo Adiperkasa Tbk's Cyclically Adjusted FCF per Share of Rp710.54 can be compared against companies in the Industrial Distribution 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 an Industrial Distribution company?
A good Cyclically Adjusted FCF per Share depends on the Industrial Distribution 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 Hexindo Adiperkasa Tbk and its competitors. PT Hexindo Adiperkasa Tbk's current Cyclically Adjusted FCF per Share is Rp710.54. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Hexindo Adiperkasa Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Hexindo Adiperkasa Tbk (ISX:HEXA) is currently considered Modestly Undervalued. The stock's GF Value™ is Rp4,973.16, compared to a current price of Rp4,430.00 — trading 10.9% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp710.54. PT Hexindo Adiperkasa Tbk's overall GF Score™ is 81/100 with 7 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 Hexindo Adiperkasa Tbk (ISX:HEXA), the current Cyclically Adjusted FCF per Share is Rp710.54 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 Hexindo Adiperkasa Tbk (ISX:HEXA) Overvalued in 2026?

Based on GuruFocus' analysis, PT Hexindo Adiperkasa Tbk stock appears to be undervalued. The current stock price of Rp4,430.00 is trading 10.9% below its estimated GF Value™ of Rp4,973.16. GuruFocus considers PT Hexindo Adiperkasa Tbk to be Modestly Undervalued.

Key valuation signals for ISX:HEXA:

  • Cyclically Adjusted FCF per Share: Rp710.54
  • GF Value™: Rp4,973.16 vs. price of Rp4,430.00 (10.9% below fair value)
  • GF Score™: 81/100 with 7 warning signs

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


PT Hexindo Adiperkasa Tbk Business Description

Other Exchanges HX1A:Germany
Address Jalan Pulo Kambing II, Kav. I-II No. 33, Kawasan Industri Pulogadung, Jakarta, IDN, 13930
PT Hexindo Adiperkasa Tbk distributes heavy equipment and spare parts in Indonesia. Its products include Mini Excavators, Medium Excavators, Large Excavators / Loading Shovels, Wheel Loaders, Rigid Frame Trucks, BELL Articulated Dump Trucks, Used Equipment, ConSite, and Industry Solutions. The company serves the mining, construction, agribusiness, and forestry industries. It has branches and representative offices across Indonesia, including Banda Aceh, Medan, Jakarta, Semarang, Balikpapan, Samarinda, Jayapura, Makassar, Palu, and Kendari, among others.
81GF Score

Get the complete analysis for ISX:HEXA

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

Rp4,430.00
Price
Rp4,973.16
GF Value