PT Kino Indonesia Tbk (ISX:KINO) Cyclically Adjusted FCF per Share: Rp76.30 (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:KINO PT Kino Indonesia Tbk ISX:KINO
71 GF Score
Price Rp1,355.00
GF Value Rp1,428.32
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is PT Kino Indonesia Tbk Cyclically Adjusted FCF per Share?

PT Kino Indonesia Tbk ISX:KINO -3.21% 71 Cyclically Adjusted FCF per Share is Rp76.30 as of Jun. 2026. GuruFocus rates ISX:KINO with a GF Score™ of 71/100 and a GF Value™ of Rp1,428.32 (Fairly Valued). The stock has 4 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 Kino Indonesia Tbk's adjusted free cash flow per share for the three months ended in Jun. 2026 was Rp174.629. 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 Rp76.30 for the trailing ten years ended in Jun. 2026.

During the past 12 months, PT Kino Indonesia Tbk's average Cyclically Adjusted FCF Growth Rate was 11288.10% 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.

As of today (2026-09-13), PT Kino Indonesia Tbk's current stock price is Rp1355.00. PT Kino Indonesia Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was Rp76.30. PT Kino Indonesia Tbk's Cyclically Adjusted Price-to-FCF of today is 17.76.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Kino Indonesia Tbk was 1880.60. The lowest was 14.61. And the median was 36.10.


PT Kino Indonesia Tbk  (ISX:KINO) 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 Kino Indonesia Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1355.00/76.30
=17.76

* 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 Kino Indonesia Tbk was 1880.60. The lowest was 14.61. And the median was 36.10.


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 Kino Indonesia Tbk Cyclically Adjusted FCF per Share Related Terms


PT Kino Indonesia Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Kino Indonesia 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 Kino Indonesia Tbk Cyclically Adjusted FCF per Share Chart

PT Kino Indonesia 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 -14.64 34.49

PT Kino Indonesia 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 0.67 10.66 34.49 50.36 76.30

ISX:KINO vs KO, PEP, MNST: Cyclically Adjusted FCF per Share Comparison

For the Beverages - Non-Alcoholic subindustry, PT Kino Indonesia 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 Kino Indonesia Tbk Cyclically Adjusted Price-to-FCF vs Beverages - Non-Alcoholic Industry

For the Beverages - Non-Alcoholic industry and Consumer Defensive sector, PT Kino Indonesia Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:KINO
71GF Score
PT Kino Indonesia Tbk ISX:KINO
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Kino Indonesia 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 Kino Indonesia 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)
=174.629/137.6954*137.6954
=174.629

Current CPI (Jun. 2026) = 137.6954.

PT Kino Indonesia Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 26.368 104.142 34.863
201612 -35.465 105.222 -46.410
201703 -20.668 106.476 -26.728
201706 49.994 107.722 63.905
201709 39.426 108.020 50.257
201712 61.229 109.017 77.336
201803 -20.323 110.097 -25.418
201806 -21.657 111.085 -26.845
201809 -3.713 111.135 -4.600
201812 18.976 112.430 23.240
201903 -92.804 112.829 -113.258
201906 -101.476 114.730 -121.788
201909 -76.650 114.905 -91.853
201912 -15.501 115.486 -18.482
202003 -72.753 116.252 -86.173
202006 -60.722 116.630 -71.690
202009 -206.930 116.397 -244.795
202012 23.716 117.318 27.835
202103 -0.141 117.840 -0.165
202106 25.419 118.184 29.616
202109 100.214 118.262 116.682
202112 28.386 119.516 32.704
202203 -58.985 120.948 -67.152
202206 -29.473 123.322 -32.908
202209 -56.991 125.298 -62.630
202212 115.338 126.098 125.946
202303 29.733 126.953 32.249
202306 89.194 127.663 96.203
202309 133.763 128.151 143.725
202312 133.009 129.395 141.542
202403 -50.341 130.607 -53.073
202406 91.834 130.792 96.681
202409 81.737 130.361 86.336
202412 81.289 131.432 85.163
202503 61.142 131.948 63.805
202506 8.280 133.241 8.557
202509 86.478 133.819 88.983
202512 151.290 135.271 154.001
202603 101.822 136.539 102.685
202606 174.629 137.695 174.629

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 Rp76.30 mean?
PT Kino Indonesia Tbk (ISX:KINO) has a Cyclically Adjusted FCF per Share of Rp76.30 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 Kino Indonesia Tbk and its competitors.
Is PT Kino Indonesia Tbk's Cyclically Adjusted FCF per Share too high?
PT Kino Indonesia Tbk's current Cyclically Adjusted FCF per Share is Rp76.30. Overall, PT Kino Indonesia Tbk has a GF Score™ of 71/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does PT Kino Indonesia Tbk's Cyclically Adjusted FCF per Share compare to KO and PEP?
PT Kino Indonesia Tbk's Cyclically Adjusted FCF per Share of Rp76.30 can be compared against companies in the Beverages - Non-Alcoholic 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 Beverages - Non-Alcoholic company?
A good Cyclically Adjusted FCF per Share depends on the Beverages - Non-Alcoholic 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 Kino Indonesia Tbk and its competitors. PT Kino Indonesia Tbk's current Cyclically Adjusted FCF per Share is Rp76.30. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Kino Indonesia Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Kino Indonesia Tbk (ISX:KINO) is currently considered Fairly Valued. The stock's GF Value™ is Rp1,428.32, compared to a current price of Rp1,355.00 — trading 5.1% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp76.30. PT Kino Indonesia Tbk's overall GF Score™ is 71/100 with 4 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 Kino Indonesia Tbk (ISX:KINO), the current Cyclically Adjusted FCF per Share is Rp76.30 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 Kino Indonesia Tbk (ISX:KINO) Overvalued in 2026?

Based on GuruFocus' analysis, PT Kino Indonesia Tbk stock appears to be undervalued. The current stock price of Rp1,355.00 is trading 5.1% below its estimated GF Value™ of Rp1,428.32. GuruFocus considers PT Kino Indonesia Tbk to be Fairly Valued.

Key valuation signals for ISX:KINO:

  • Cyclically Adjusted FCF per Share: Rp76.30
  • GF Value™: Rp1,428.32 vs. price of Rp1,355.00 (5.1% below fair value)
  • GF Score™: 71/100 with 4 warning signs

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


PT Kino Indonesia Tbk Business Description

Address Jalan Jalur Sutera Boulevard No. 01, Kino Tower, 17th Floor, Alam Sutera, Tangerang, IDN, 15143
PT Kino Indonesia Tbk is an Indonesia-based fast-moving consumer goods company engaged in the manufacturing and marketing of personal care products, beverages, foods, pharmaceutical products, and pet foods. The company operates through the following segments: Personal Care, Beverages, Foods, Pet Food, and Pharmaceuticals. The company generates the majority of the revenue from the sale of beverages, which include the production process that begins with the material weighing process and ends with storage in the warehouse.
71GF Score

Get the complete analysis for ISX:KINO

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

Rp1,355.00
Price
Rp1,428.32
GF Value