PT Buyung Poetra Sembada Tbk (ISX:HOKI) Cyclically Adjusted FCF per Share: Rp-3.75 (As of Jun. 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:HOKI PT Buyung Poetra Sembada Tbk ISX:HOKI
56 GF Score
Price Rp55.00
GF Value Rp109.45
Valuation Significantly Undervalued
! 5 Warning Signs
View Full Analysis

What is PT Buyung Poetra Sembada Tbk Cyclically Adjusted FCF per Share?

PT Buyung Poetra Sembada Tbk ISX:HOKI 56 Cyclically Adjusted FCF per Share is Rp-3.75 as of Jun. 2026. GuruFocus rates ISX:HOKI with a GF Score™ of 56/100 and a GF Value™ of Rp109.45 (Significantly Undervalued). The stock has 5 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 Buyung Poetra Sembada Tbk's adjusted free cash flow per share for the three months ended in Jun. 2026 was Rp2.540. 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 Rp-3.75 for the trailing ten years ended in Jun. 2026.

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 (2026-08-18), PT Buyung Poetra Sembada Tbk's current stock price is Rp55.00. PT Buyung Poetra Sembada Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was Rp-3.75. PT Buyung Poetra Sembada Tbk's Cyclically Adjusted Price-to-FCF of today is .


PT Buyung Poetra Sembada Tbk  (ISX:HOKI) 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.


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 Buyung Poetra Sembada Tbk Cyclically Adjusted FCF per Share Related Terms


PT Buyung Poetra Sembada Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Buyung Poetra Sembada 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 Buyung Poetra Sembada Tbk Cyclically Adjusted FCF per Share Chart

PT Buyung Poetra Sembada 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 0.00 0.00 0.00 0.00 0.00

PT Buyung Poetra Sembada Tbk Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 0.00 0.00 0.00 0.00 -3.75

ISX:HOKI vs KHC, GIS: Cyclically Adjusted FCF per Share Comparison

For the Packaged Foods subindustry, PT Buyung Poetra Sembada 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 Buyung Poetra Sembada Tbk Cyclically Adjusted Price-to-FCF vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, PT Buyung Poetra Sembada Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:HOKI
56GF Score
PT Buyung Poetra Sembada Tbk ISX:HOKI
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Buyung Poetra Sembada 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 Buyung Poetra Sembada Tbk's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=2.54/137.6954*137.6954
=2.540

Current CPI (Jun. 2026) = 137.6954.

PT Buyung Poetra Sembada Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 0.703 104.142 0.929
201612 -0.834 105.222 -1.091
201703 -9.752 106.476 -12.611
201706 -2.274 107.722 -2.907
201709 -8.862 108.020 -11.297
201712 -0.333 109.017 -0.421
201803 -10.361 110.097 -12.958
201806 3.240 111.085 4.016
201809 -4.149 111.135 -5.141
201812 2.826 112.430 3.461
201903 -0.800 112.829 -0.976
201906 -1.795 114.730 -2.154
201909 -0.051 114.905 -0.061
201912 2.744 115.486 3.272
202003 -5.947 116.252 -7.044
202006 6.188 116.630 7.306
202009 -4.899 116.397 -5.795
202012 0.751 117.318 0.881
202103 -2.281 117.840 -2.665
202106 1.567 118.184 1.826
202109 -6.283 118.262 -7.315
202112 -0.347 119.516 -0.400
202203 4.533 120.948 5.161
202206 -1.869 123.322 -2.087
202209 2.071 125.298 2.276
202212 10.933 126.098 11.939
202303 0.045 126.953 0.049
202306 -6.857 127.663 -7.396
202309 5.768 128.151 6.198
202312 -6.502 129.395 -6.919
202403 10.758 130.607 11.342
202406 1.216 130.792 1.280
202409 -21.192 130.361 -22.384
202412 0.646 131.432 0.677
202503 9.664 131.948 10.085
202506 13.722 133.241 14.181
202509 -17.345 133.819 -17.847
202512 4.497 135.271 4.578
202603 -0.008 136.539 -0.008
202606 2.540 137.695 2.540

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 Rp-3.75 mean?
PT Buyung Poetra Sembada Tbk (ISX:HOKI) has a Cyclically Adjusted FCF per Share of Rp-3.75 as of Jun. 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 Buyung Poetra Sembada Tbk and its competitors.
Is PT Buyung Poetra Sembada Tbk's Cyclically Adjusted FCF per Share too high?
PT Buyung Poetra Sembada Tbk's current Cyclically Adjusted FCF per Share is Rp-3.75. Overall, PT Buyung Poetra Sembada Tbk has a GF Score™ of 56/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Buyung Poetra Sembada Tbk's Cyclically Adjusted FCF per Share compare to KHC and GIS?
PT Buyung Poetra Sembada Tbk's Cyclically Adjusted FCF per Share of Rp-3.75 can be compared against companies in the Consumer Packaged Goods 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 Consumer Packaged Goods company?
A good Cyclically Adjusted FCF per Share depends on the Consumer Packaged Goods 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 Buyung Poetra Sembada Tbk and its competitors. PT Buyung Poetra Sembada Tbk's current Cyclically Adjusted FCF per Share is Rp-3.75. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Buyung Poetra Sembada Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Buyung Poetra Sembada Tbk (ISX:HOKI) is currently considered Significantly Undervalued. The stock's GF Value™ is Rp109.45, compared to a current price of Rp55.00 — trading 49.7% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp-3.75. PT Buyung Poetra Sembada Tbk's overall GF Score™ is 56/100 with 5 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 Buyung Poetra Sembada Tbk (ISX:HOKI), the current Cyclically Adjusted FCF per Share is Rp-3.75 as of Jun. 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 Buyung Poetra Sembada Tbk (ISX:HOKI) Overvalued in 2026?

Based on GuruFocus' analysis, PT Buyung Poetra Sembada Tbk stock appears to be undervalued. The current stock price of Rp55.00 is trading 49.7% below its estimated GF Value™ of Rp109.45. GuruFocus considers PT Buyung Poetra Sembada Tbk to be Significantly Undervalued.

Key valuation signals for ISX:HOKI:

  • Cyclically Adjusted FCF per Share: Rp-3.75
  • GF Value™: Rp109.45 vs. price of Rp55.00 (49.7% below fair value)
  • GF Score™: 56/100 with 5 warning signs

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


PT Buyung Poetra Sembada Tbk Business Description

Address Pasar Induk Cipinang Blok K No. 17, East Jakarta, Jakarta, IDN, 13230
PT Buyung Poetra Sembada Tbk is a company engages in the production and distribution of rice and rice products. Its products include Beras HOK-1, Beras Super Belida, BPS Setra Ramos, Rumah Limas Setra Ramos, Topi Koki Beras Harum, Topi Koki Long Grain, Topi Koki Setra Ramos, Topi Koki Super Slyp It distributes the products through both traditional and modern markets, including supermarkets and hypermarkets in Indonesia. Its operating segments include Sale of grains, Rent of power plant, and and other industries.
56GF Score

Get the complete analysis for ISX:HOKI

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

Rp55.00
Price
Rp109.45
GF Value