PT Kirana Megatara Tbk (ISX:KMTR) Cyclically Adjusted FCF per Share: Rp-176.84 (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:KMTR PT Kirana Megatara Tbk ISX:KMTR
80 GF Score
Price Rp230.00
GF Value Rp294.32
Valuation Modestly Undervalued
! 7 Warning Signs
View Full Analysis

What is PT Kirana Megatara Tbk Cyclically Adjusted FCF per Share?

PT Kirana Megatara Tbk ISX:KMTR 80 Cyclically Adjusted FCF per Share is Rp-176.84 as of Jun. 2026. GuruFocus rates ISX:KMTR with a GF Score™ of 80/100 and a GF Value™ of Rp294.32 (Modestly Undervalued). The stock has 7 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 Kirana Megatara Tbk's adjusted free cash flow per share for the three months ended in Jun. 2026 was Rp-35.820. 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-176.84 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 (2026-08-06), PT Kirana Megatara Tbk's current stock price is Rp230.00. PT Kirana Megatara Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was Rp-176.84. PT Kirana Megatara Tbk's Cyclically Adjusted Price-to-FCF of today is .


PT Kirana Megatara Tbk  (ISX:KMTR) 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 Kirana Megatara Tbk Cyclically Adjusted FCF per Share Related Terms


PT Kirana Megatara Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Kirana Megatara 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 Kirana Megatara Tbk Cyclically Adjusted FCF per Share Chart

PT Kirana Megatara 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 Kirana Megatara 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 -176.84

ISX:KMTR vs ORLY, AZO, GPC: Cyclically Adjusted FCF per Share Comparison

For the Auto Parts subindustry, PT Kirana Megatara 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 Kirana Megatara Tbk Cyclically Adjusted Price-to-FCF vs Vehicles & Parts Industry

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

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


ISX:KMTR
80GF Score
PT Kirana Megatara Tbk ISX:KMTR
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Kirana Megatara 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 Kirana Megatara 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)
=-35.82/137.6954*137.6954
=-35.820

Current CPI (Jun. 2026) = 137.6954.

PT Kirana Megatara Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 104.016 104.142 137.528
201612 -1,033.208 105.222 -1,352.076
201703 -545.059 106.476 -704.874
201706 153.003 107.722 195.577
201709 -6.139 108.020 -7.825
201712 15.752 109.017 19.896
201803 12.492 110.097 15.623
201806 -22.310 111.085 -27.654
201809 47.295 111.135 58.598
201812 -21.728 112.430 -26.611
201903 -33.269 112.829 -40.601
201906 -41.704 114.730 -50.052
201909 69.146 114.905 82.861
201912 -15.652 115.486 -18.662
202003 4.605 116.252 5.454
202006 -15.209 116.630 -17.956
202009 -14.170 116.397 -16.763
202012 -55.582 117.318 -65.236
202103 -16.324 117.840 -19.075
202106 15.194 118.184 17.702
202109 6.793 118.262 7.909
202112 -60.640 119.516 -69.864
202203 -30.115 120.948 -34.285
202206 45.432 123.322 50.727
202209 101.114 125.298 111.118
202212 11.160 126.098 12.186
202303 1.240 126.953 1.345
202306 -15.163 127.663 -16.355
202309 53.512 128.151 57.497
202312 -48.202 129.395 -51.294
202403 -59.855 130.607 -63.103
202406 -36.139 130.792 -38.047
202409 34.341 130.361 36.273
202412 3.578 131.432 3.749
202503 -26.685 131.948 -27.847
202506 88.504 133.241 91.463
202509 54.322 133.819 55.896
202512 38.756 135.271 39.451
202603 -84.538 136.539 -85.254
202606 -35.820 137.695 -35.820

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-176.84 mean?
PT Kirana Megatara Tbk (ISX:KMTR) has a Cyclically Adjusted FCF per Share of Rp-176.84 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 Kirana Megatara Tbk and its competitors.
Is PT Kirana Megatara Tbk's Cyclically Adjusted FCF per Share too high?
PT Kirana Megatara Tbk's current Cyclically Adjusted FCF per Share is Rp-176.84. Overall, PT Kirana Megatara Tbk has a GF Score™ of 80/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Kirana Megatara Tbk's Cyclically Adjusted FCF per Share compare to ORLY and AZO?
PT Kirana Megatara Tbk's Cyclically Adjusted FCF per Share of Rp-176.84 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 Kirana Megatara Tbk and its competitors. PT Kirana Megatara Tbk's current Cyclically Adjusted FCF per Share is Rp-176.84. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Kirana Megatara Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Kirana Megatara Tbk (ISX:KMTR) is currently considered Modestly Undervalued. The stock's GF Value™ is Rp294.32, compared to a current price of Rp230.00 — trading 21.9% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp-176.84. PT Kirana Megatara Tbk's overall GF Score™ is 80/100 with 7 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 Kirana Megatara Tbk (ISX:KMTR), the current Cyclically Adjusted FCF per Share is Rp-176.84 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 Kirana Megatara Tbk (ISX:KMTR) Overvalued in 2026?

Based on GuruFocus' analysis, PT Kirana Megatara Tbk stock appears to be undervalued. The current stock price of Rp230.00 is trading 21.9% below its estimated GF Value™ of Rp294.32. GuruFocus considers PT Kirana Megatara Tbk to be Modestly Undervalued.

Key valuation signals for ISX:KMTR:

  • Cyclically Adjusted FCF per Share: Rp-176.84
  • GF Value™: Rp294.32 vs. price of Rp230.00 (21.9% below fair value)
  • GF Score™: 80/100 with 7 warning signs

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


PT Kirana Megatara Tbk Business Description

Address Jalan Dr. Ide Anak Agung Gde Agung, (Lingkar Mega Kuningan) Kav E.3.2 No. 1, Menara The East 21st Floor, Jakarta, Selatan, IDN, 12950
PT Kirana Megatara Tbk is a producer of crumb rubber in Indonesia. The company is engaged in the production and sales of crumb rubber of the type SIR-10, SIR-20, and SIR-20 CV, to fulfill the demand of international and domestic tire industries. The company has operating segments into two groups: Crumb rubber factory and Agro-business. It derives maximum revenue from Crumb rubber factory.
80GF Score

Get the complete analysis for ISX:KMTR

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

Rp230.00
Price
Rp294.32
GF Value