GURUFOCUS.COM » STOCK LIST » Energy » Other Energy Sources » PT Harum Energy Tbk (ISX:HRUM) » Definitions » Cyclically Adjusted FCF per Share

PT Harum Energy Tbk (ISX:HRUM) Cyclically Adjusted FCF per Share : Rp101.49 (As of Dec. 2023)


View and export this data going back to 2010. Start your Free Trial

What is PT Harum Energy 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 Harum Energy Tbk's adjusted free cash flow per share for the three months ended in Dec. 2023 was Rp-14.133. 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 Rp101.49 for the trailing ten years ended in Dec. 2023.

During the past 12 months, PT Harum Energy Tbk's average Cyclically Adjusted FCF Growth Rate was 11.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 20.50% 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 Harum Energy Tbk was 20.50% per year. The lowest was 17.00% per year. And the median was 18.75% per year.

As of today (2024-05-26), PT Harum Energy Tbk's current stock price is Rp1330.00. PT Harum Energy Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2023 was Rp101.49. PT Harum Energy Tbk's Cyclically Adjusted Price-to-FCF of today is 13.10.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Harum Energy Tbk was 49.74. The lowest was 3.97. And the median was 16.39.


PT Harum Energy Tbk Cyclically Adjusted FCF per Share Historical Data

The historical data trend for PT Harum Energy 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 Harum Energy Tbk Cyclically Adjusted FCF per Share Chart

PT Harum Energy Tbk Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 56.76 58.04 56.12 91.01 101.49

PT Harum Energy Tbk Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 91.01 105.28 103.94 105.43 101.49

Competitive Comparison of PT Harum Energy Tbk's Cyclically Adjusted FCF per Share

For the Thermal Coal subindustry, PT Harum Energy 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 Harum Energy Tbk's Cyclically Adjusted Price-to-FCF Distribution in the Other Energy Sources Industry

For the Other Energy Sources industry and Energy sector, PT Harum Energy Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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



PT Harum Energy 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 Harum Energy Tbk's adjusted Free Cash Flow per Share data for the three months ended in Dec. 2023 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Dec. 2023 (Change)*Current CPI (Dec. 2023)
=-14.133/129.3947*129.3947
=-14.133

Current CPI (Dec. 2023) = 129.3947.

PT Harum Energy Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201403 7.500 92.483 10.493
201406 27.264 93.015 37.927
201409 -22.139 94.576 -30.290
201412 28.209 98.819 36.937
201503 -4.433 98.388 -5.830
201506 -1.929 99.766 -2.502
201509 -12.195 101.037 -15.618
201512 22.849 102.133 28.948
201603 3.703 102.764 4.663
201606 -5.280 103.212 -6.619
201609 9.867 104.142 12.260
201612 30.822 105.222 37.903
201703 2.797 106.476 3.399
201706 21.549 107.722 25.885
201709 -5.262 108.020 -6.303
201712 26.948 109.017 31.985
201803 14.325 110.097 16.836
201806 10.049 111.085 11.705
201809 6.469 111.135 7.532
201812 -16.295 112.430 -18.754
201903 11.443 112.829 13.123
201906 -6.066 114.730 -6.841
201909 7.178 114.905 8.083
201912 3.780 115.486 4.235
202003 24.518 116.252 27.290
202006 19.836 116.630 22.007
202009 1.607 116.397 1.786
202012 -0.143 117.318 -0.158
202103 15.448 117.840 16.963
202106 24.011 118.184 26.289
202109 25.873 118.262 28.309
202112 53.024 119.516 57.407
202203 30.823 120.948 32.976
202206 140.176 123.322 147.078
202209 160.074 125.298 165.307
202212 78.910 126.098 80.973
202303 172.141 126.953 175.452
202306 11.802 127.663 11.962
202309 35.863 128.151 36.211
202312 -14.133 129.395 -14.133

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


PT Harum Energy Tbk  (ISX:HRUM) 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 Harum Energy Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1330.00/101.49
=13.10

* 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 Harum Energy Tbk was 49.74. The lowest was 3.97. And the median was 16.39.


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 Harum Energy Tbk Cyclically Adjusted FCF per Share Related Terms

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


PT Harum Energy Tbk (ISX:HRUM) Business Description

Industry
Traded in Other Exchanges
N/A
Address
Jalan Imam Bonjol No. 80, Deutsche Bank Building, 9th Floor, Jakarta Pusat, Jakarta, IDN, 10310
PT Harum Energy Tbk is a holding company primarily engaged in coal mining and logistics business in East Kalimantan, Indonesia. The company's activity is breakdown into various segments which include Coal mining sectors; Rental and service sectors and Other sectors. It serves coal-fired power generating and manufacturing companies. The business of the group is amplifying to the geographical region of South Korea, Taiwan, Malaysia, China, India, Japan, and others of which South Korea accounts for a larger share of the revenue.

PT Harum Energy Tbk (ISX:HRUM) Headlines