PT KMI Wire and Cable Tbk (ISX:KBLI) Cyclically Adjusted FCF per Share: Rp19.14 (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:KBLI PT KMI Wire and Cable Tbk ISX:KBLI
69 GF Score
Price Rp332.00
GF Value Rp461.48
Valuation Modestly Undervalued
! 1 Warning Sign
View Full Analysis

What is PT KMI Wire and Cable Tbk Cyclically Adjusted FCF per Share?

PT KMI Wire and Cable Tbk ISX:KBLI +0.61% 69 Cyclically Adjusted FCF per Share is Rp19.14 as of Mar. 2026. GuruFocus rates ISX:KBLI with a GF Score™ of 69/100 and a GF Value™ of Rp461.48 (Modestly Undervalued). The stock has 1 warning sign 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 KMI Wire and Cable Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp-23.011. 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 Rp19.14 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT KMI Wire and Cable Tbk's average Cyclically Adjusted FCF Growth Rate was -8.80% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 3.30% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -0.90% 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 KMI Wire and Cable Tbk was 7.40% per year. The lowest was -8.70% per year. And the median was 3.30% per year.

As of today (2026-08-09), PT KMI Wire and Cable Tbk's current stock price is Rp332.00. PT KMI Wire and Cable Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp19.14. PT KMI Wire and Cable Tbk's Cyclically Adjusted Price-to-FCF of today is 17.35.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT KMI Wire and Cable Tbk was 34.53. The lowest was 10.79. And the median was 14.44.


PT KMI Wire and Cable Tbk  (ISX:KBLI) 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 KMI Wire and Cable Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=332.00/19.14
=17.35

* 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 KMI Wire and Cable Tbk was 34.53. The lowest was 10.79. And the median was 14.44.


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 KMI Wire and Cable Tbk Cyclically Adjusted FCF per Share Related Terms


PT KMI Wire and Cable Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT KMI Wire and Cable 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 KMI Wire and Cable Tbk Cyclically Adjusted FCF per Share Chart

PT KMI Wire and Cable 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 24.72 21.92 28.54 18.80 24.13

PT KMI Wire and Cable 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 20.98 23.59 29.11 24.13 19.14

ISX:KBLI vs VRT, BE, HUBB: Cyclically Adjusted FCF per Share Comparison

For the Electrical Equipment & Parts subindustry, PT KMI Wire and Cable 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 KMI Wire and Cable Tbk Cyclically Adjusted Price-to-FCF vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, PT KMI Wire and Cable Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where PT KMI Wire and Cable Tbk's Cyclically Adjusted Price-to-FCF falls into.


ISX:KBLI
69GF Score
PT KMI Wire and Cable Tbk ISX:KBLI
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT KMI Wire and Cable 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 KMI Wire and Cable 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)
=-23.011/136.5387*136.5387
=-23.011

Current CPI (Mar. 2026) = 136.5387.

PT KMI Wire and Cable Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 16.450 103.212 21.762
201609 15.037 104.142 19.715
201612 28.117 105.222 36.485
201703 -45.953 106.476 -58.928
201706 -8.941 107.722 -11.333
201709 -10.057 108.020 -12.712
201712 26.269 109.017 32.901
201803 -44.664 110.097 -55.391
201806 50.272 111.085 61.791
201809 8.434 111.135 10.362
201812 4.638 112.430 5.633
201903 16.717 112.829 20.230
201906 -36.052 114.730 -42.905
201909 5.772 114.905 6.859
201912 -3.845 115.486 -4.546
202003 87.905 116.252 103.245
202006 15.065 116.630 17.637
202009 93.221 116.397 109.353
202012 -14.105 117.318 -16.416
202103 10.089 117.840 11.690
202106 -49.217 118.184 -56.861
202109 39.939 118.262 46.111
202112 33.570 119.516 38.351
202203 -42.329 120.948 -47.785
202206 6.101 123.322 6.755
202209 15.543 125.298 16.937
202212 -24.921 126.098 -26.984
202303 -23.845 126.953 -25.646
202306 6.981 127.663 7.466
202309 24.387 128.151 25.983
202312 29.323 129.395 30.942
202403 -61.344 130.607 -64.130
202406 -33.567 130.792 -35.042
202409 32.390 130.361 33.925
202412 -11.920 131.432 -12.383
202503 -21.950 131.948 -22.714
202506 12.553 133.241 12.864
202509 43.688 133.819 44.576
202512 -13.302 135.271 -13.427
202603 -23.011 136.539 -23.011

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 Rp19.14 mean?
PT KMI Wire and Cable Tbk (ISX:KBLI) has a Cyclically Adjusted FCF per Share of Rp19.14 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 KMI Wire and Cable Tbk and its competitors.
Is PT KMI Wire and Cable Tbk's Cyclically Adjusted FCF per Share too high?
PT KMI Wire and Cable Tbk's current Cyclically Adjusted FCF per Share is Rp19.14. Overall, PT KMI Wire and Cable Tbk has a GF Score™ of 69/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT KMI Wire and Cable Tbk's Cyclically Adjusted FCF per Share compare to VRT and BE?
PT KMI Wire and Cable Tbk's Cyclically Adjusted FCF per Share of Rp19.14 can be compared against companies in the Industrial Products 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 Products company?
A good Cyclically Adjusted FCF per Share depends on the Industrial Products 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 KMI Wire and Cable Tbk and its competitors. PT KMI Wire and Cable Tbk's current Cyclically Adjusted FCF per Share is Rp19.14. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT KMI Wire and Cable Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT KMI Wire and Cable Tbk (ISX:KBLI) is currently considered Modestly Undervalued. The stock's GF Value™ is Rp461.48, compared to a current price of Rp332.00 — trading 28.1% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp19.14. PT KMI Wire and Cable Tbk's overall GF Score™ is 69/100 with 1 warning sign 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 KMI Wire and Cable Tbk (ISX:KBLI), the current Cyclically Adjusted FCF per Share is Rp19.14 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 KMI Wire and Cable Tbk (ISX:KBLI) Overvalued in 2026?

Based on GuruFocus' analysis, PT KMI Wire and Cable Tbk stock appears to be undervalued. The current stock price of Rp332.00 is trading 28.1% below its estimated GF Value™ of Rp461.48. GuruFocus considers PT KMI Wire and Cable Tbk to be Modestly Undervalued.

Key valuation signals for ISX:KBLI:

  • Cyclically Adjusted FCF per Share: Rp19.14
  • GF Value™: Rp461.48 vs. price of Rp332.00 (28.1% below fair value)
  • GF Score™: 69/100 with 1 warning sign

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


PT KMI Wire and Cable Tbk Business Description

Address Jalan Raya Bekasi Km 23.1, Cakung, East Jakarta, Jakarta, IDN, 13910
PT KMI Wire and Cable Tbk is engaged in the manufacturing of aluminum and copper cables and wires, and raw materials for electrical, electronic, telecommunication, and all its components, spare parts, related accessories, and equipment, including engineering techniques and cable installation. The reportable segments of the company are the manufacturing of power cables segment, which includes high voltage, medium voltage, low voltage; and others segment. It generates maximum revenue from the Power cables segment. Geographically, it derives a majority of its revenue from Indonesia.
69GF Score

Get the complete analysis for ISX:KBLI

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

Rp332.00
Price
Rp461.48
GF Value