PT Indomobil Sukses International Tbk (ISX:IMAS) Cyclically Adjusted FCF per Share: Rp-662.84 (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:IMAS PT Indomobil Sukses International Tbk ISX:IMAS
68 GF Score
Price Rp910.00
GF Value Rp1,275.62
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is PT Indomobil Sukses International Tbk Cyclically Adjusted FCF per Share?

PT Indomobil Sukses International Tbk ISX:IMAS -2.15% 68 Cyclically Adjusted FCF per Share is Rp-662.84 as of Jun. 2026. GuruFocus rates ISX:IMAS with a GF Score™ of 68/100 and a GF Value™ of Rp1,275.62 (Modestly 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 Indomobil Sukses International Tbk's adjusted free cash flow per share for the three months ended in Jun. 2026 was Rp-373.758. 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-662.84 for the trailing ten years ended in Jun. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 1.90% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 10.00% 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 Indomobil Sukses International Tbk was 17.70% per year. The lowest was 1.90% per year. And the median was 14.80% per year.

As of today (2026-09-10), PT Indomobil Sukses International Tbk's current stock price is Rp910.00. PT Indomobil Sukses International Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was Rp-662.84. PT Indomobil Sukses International Tbk's Cyclically Adjusted Price-to-FCF of today is .


PT Indomobil Sukses International Tbk  (ISX:IMAS) 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 Indomobil Sukses International Tbk Cyclically Adjusted FCF per Share Related Terms


PT Indomobil Sukses International Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Indomobil Sukses International 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 Indomobil Sukses International Tbk Cyclically Adjusted FCF per Share Chart

PT Indomobil Sukses International 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 -747.25 -570.05 -477.98 -506.65 -538.71

PT Indomobil Sukses International 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 -523.08 -509.91 -538.71 -624.74 -662.84

ISX:IMAS vs CVNA, PAG, ALTB: Cyclically Adjusted FCF per Share Comparison

For the Auto & Truck Dealerships subindustry, PT Indomobil Sukses International 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 Indomobil Sukses International Tbk Cyclically Adjusted Price-to-FCF vs Vehicles & Parts Industry

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

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


ISX:IMAS
68GF Score
PT Indomobil Sukses International Tbk ISX:IMAS
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Indomobil Sukses International 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 Indomobil Sukses International 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)
=-373.758/137.6954*137.6954
=-373.758

Current CPI (Jun. 2026) = 137.6954.

PT Indomobil Sukses International Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 -472.485 104.142 -624.712
201612 347.393 105.222 454.605
201703 -347.155 106.476 -448.943
201706 -206.923 107.722 -264.500
201709 79.098 108.020 100.828
201712 -184.526 109.017 -233.068
201803 -461.833 110.097 -577.605
201806 -664.901 111.085 -824.180
201809 -223.771 111.135 -277.252
201812 -228.257 112.430 -279.551
201903 -438.498 112.829 -535.141
201906 -620.444 114.730 -744.636
201909 -475.103 114.905 -569.337
201912 -176.187 115.486 -210.070
202003 -70.355 116.252 -83.332
202006 336.934 116.630 397.791
202009 273.397 116.397 323.424
202012 153.187 117.318 179.794
202103 122.039 117.840 142.602
202106 155.684 118.184 181.387
202109 -1.286 118.262 -1.497
202112 -90.037 119.516 -103.732
202203 -11.324 120.948 -12.892
202206 -287.799 123.322 -321.341
202209 102.031 125.298 112.126
202212 196.773 126.098 214.871
202303 -324.716 126.953 -352.194
202306 -127.366 127.663 -137.375
202309 -237.267 128.151 -254.937
202312 30.844 129.395 32.823
202403 -152.905 130.607 -161.204
202406 -23.349 130.792 -24.581
202409 -87.707 130.361 -92.642
202412 -100.014 131.432 -104.781
202503 -16.987 131.948 -17.727
202506 -443.464 133.241 -458.291
202509 24.527 133.819 25.237
202512 223.121 135.271 227.120
202603 -923.907 136.539 -931.734
202606 -373.758 137.695 -373.758

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-662.84 mean?
PT Indomobil Sukses International Tbk (ISX:IMAS) has a Cyclically Adjusted FCF per Share of Rp-662.84 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 Indomobil Sukses International Tbk and its competitors.
Is PT Indomobil Sukses International Tbk's Cyclically Adjusted FCF per Share too high?
PT Indomobil Sukses International Tbk's current Cyclically Adjusted FCF per Share is Rp-662.84. Overall, PT Indomobil Sukses International Tbk has a GF Score™ of 68/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Indomobil Sukses International Tbk's Cyclically Adjusted FCF per Share compare to CVNA and PAG?
PT Indomobil Sukses International Tbk's Cyclically Adjusted FCF per Share of Rp-662.84 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 Indomobil Sukses International Tbk and its competitors. PT Indomobil Sukses International Tbk's current Cyclically Adjusted FCF per Share is Rp-662.84. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Indomobil Sukses International Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Indomobil Sukses International Tbk (ISX:IMAS) is currently considered Modestly Undervalued. The stock's GF Value™ is Rp1,275.62, compared to a current price of Rp910.00 — trading 28.7% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp-662.84. PT Indomobil Sukses International Tbk's overall GF Score™ is 68/100 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 Indomobil Sukses International Tbk (ISX:IMAS), the current Cyclically Adjusted FCF per Share is Rp-662.84 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 Indomobil Sukses International Tbk (ISX:IMAS) Overvalued in 2026?

Based on GuruFocus' analysis, PT Indomobil Sukses International Tbk stock appears to be undervalued. The current stock price of Rp910.00 is trading 28.7% below its estimated GF Value™ of Rp1,275.62. GuruFocus considers PT Indomobil Sukses International Tbk to be Modestly Undervalued.

Key valuation signals for ISX:IMAS:

  • Cyclically Adjusted FCF per Share: Rp-662.84
  • GF Value™: Rp1,275.62 vs. price of Rp910.00 (28.7% below fair value)
  • GF Score™: 68/100 with 5 warning signs

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


PT Indomobil Sukses International Tbk Business Description

Address Jalan MT Haryono Kav. 8, Wisma lndomobil 1, 9th Floor, Jakarta, IDN, 13330
PT Indomobil Sukses International Tbk is engaged in automotive industry. It is engaged in assembling and distributing automobiles, buses, trucks and heavy equipment. The company operates through various segments namely automotive (including workshops), financial services, car rental and logistics, and others. It offers products under the Suzuki, Nissan, Volvo, Volkswagen, SsangYong, AUDI, KIA, Hino, Renault, Manitou, GEHL, Kalmar, Foton, Great Wall, SDLG, and other brands. In addition, it also offers motorcycles and their related components, and automotive maintenance and consumer financing services. Revenue for the group is derived from the sale of goods and by rendering of services.
68GF Score

Get the complete analysis for ISX:IMAS

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

Rp910.00
Price
Rp1,275.62
GF Value