PT Kokoh Inti Arebama Tbk (ISX:KOIN) Cyclically Adjusted FCF per Share: Rp-9.28 (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:KOIN PT Kokoh Inti Arebama Tbk ISX:KOIN
68 GF Score
Price Rp78.00
GF Value Rp78.09
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is PT Kokoh Inti Arebama Tbk Cyclically Adjusted FCF per Share?

PT Kokoh Inti Arebama Tbk ISX:KOIN 68 Cyclically Adjusted FCF per Share is Rp-9.28 as of Jun. 2026. GuruFocus rates ISX:KOIN with a GF Score™ of 68/100 and a GF Value™ of Rp78.09 (Fairly Valued). The stock has 3 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 Kokoh Inti Arebama Tbk's adjusted free cash flow per share for the three months ended in Jun. 2026 was Rp-1.733. 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-9.28 for the trailing ten years ended in Jun. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 18.60% 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 Kokoh Inti Arebama Tbk was 18.60% per year. The lowest was 18.60% per year. And the median was 18.60% per year.

As of today (2026-08-15), PT Kokoh Inti Arebama Tbk's current stock price is Rp78.00. PT Kokoh Inti Arebama Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was Rp-9.28. PT Kokoh Inti Arebama Tbk's Cyclically Adjusted Price-to-FCF of today is .

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Kokoh Inti Arebama Tbk was 426.32. The lowest was 13.16. And the median was 28.33.


PT Kokoh Inti Arebama Tbk  (ISX:KOIN) 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.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Kokoh Inti Arebama Tbk was 426.32. The lowest was 13.16. And the median was 28.33.


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 Kokoh Inti Arebama Tbk Cyclically Adjusted FCF per Share Related Terms


PT Kokoh Inti Arebama Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Kokoh Inti Arebama 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 Kokoh Inti Arebama Tbk Cyclically Adjusted FCF per Share Chart

PT Kokoh Inti Arebama 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 -13.59 5.32 2.40 -7.33

PT Kokoh Inti Arebama 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 -7.88 -6.10 -7.33 -16.12 -9.28

ISX:KOIN vs TT, JCI, CARR: Cyclically Adjusted FCF per Share Comparison

For the Building Products & Equipment subindustry, PT Kokoh Inti Arebama 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 Kokoh Inti Arebama Tbk Cyclically Adjusted Price-to-FCF vs Construction Industry

For the Construction industry and Industrials sector, PT Kokoh Inti Arebama Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:KOIN
68GF Score
PT Kokoh Inti Arebama Tbk ISX:KOIN
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Kokoh Inti Arebama 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 Kokoh Inti Arebama 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)
=-1.733/137.6954*137.6954
=-1.733

Current CPI (Jun. 2026) = 137.6954.

PT Kokoh Inti Arebama Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 -5.183 104.142 -6.853
201612 -10.383 105.222 -13.587
201703 -3.069 106.476 -3.969
201706 -6.272 107.722 -8.017
201709 -7.142 108.020 -9.104
201712 -0.684 109.017 -0.864
201803 6.106 110.097 7.637
201806 16.178 111.085 20.053
201809 -72.180 111.135 -89.431
201812 46.831 112.430 57.355
201903 5.419 112.829 6.613
201906 16.735 114.730 20.085
201909 -31.195 114.905 -37.382
201912 4.995 115.486 5.956
202003 7.128 116.252 8.443
202006 10.560 116.630 12.467
202009 12.179 116.397 14.408
202012 20.307 117.318 23.834
202103 8.688 117.840 10.152
202106 -55.491 118.184 -64.652
202109 -64.920 118.262 -75.588
202112 13.568 119.516 15.632
202203 -22.562 120.948 -25.686
202206 -51.660 123.322 -57.681
202209 -15.997 125.298 -17.580
202212 -9.253 126.098 -10.104
202303 2.179 126.953 2.363
202306 -33.870 127.663 -36.532
202309 157.955 128.151 169.719
202312 51.340 129.395 54.633
202403 -37.033 130.607 -39.043
202406 -14.487 130.792 -15.252
202409 7.012 130.361 7.407
202412 53.199 131.432 55.734
202503 -57.737 131.948 -60.252
202506 -62.479 133.241 -64.568
202509 59.918 133.819 61.654
202512 27.016 135.271 27.500
202603 -36.286 136.539 -36.593
202606 -1.733 137.695 -1.733

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-9.28 mean?
PT Kokoh Inti Arebama Tbk (ISX:KOIN) has a Cyclically Adjusted FCF per Share of Rp-9.28 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 Kokoh Inti Arebama Tbk and its competitors.
Is PT Kokoh Inti Arebama Tbk's Cyclically Adjusted FCF per Share too high?
PT Kokoh Inti Arebama Tbk's current Cyclically Adjusted FCF per Share is Rp-9.28. Overall, PT Kokoh Inti Arebama Tbk has a GF Score™ of 68/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does PT Kokoh Inti Arebama Tbk's Cyclically Adjusted FCF per Share compare to TT and JCI?
PT Kokoh Inti Arebama Tbk's Cyclically Adjusted FCF per Share of Rp-9.28 can be compared against companies in the Construction 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 Construction company?
A good Cyclically Adjusted FCF per Share depends on the Construction 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 Kokoh Inti Arebama Tbk and its competitors. PT Kokoh Inti Arebama Tbk's current Cyclically Adjusted FCF per Share is Rp-9.28. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Kokoh Inti Arebama Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Kokoh Inti Arebama Tbk (ISX:KOIN) is currently considered Fairly Valued. The stock's GF Value™ is Rp78.09, compared to a current price of Rp78.00 — trading 0.1% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp-9.28. PT Kokoh Inti Arebama Tbk's overall GF Score™ is 68/100 with 3 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 Kokoh Inti Arebama Tbk (ISX:KOIN), the current Cyclically Adjusted FCF per Share is Rp-9.28 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 Kokoh Inti Arebama Tbk (ISX:KOIN) Overvalued in 2026?

Based on GuruFocus' analysis, PT Kokoh Inti Arebama Tbk stock appears to be undervalued. The current stock price of Rp78.00 is trading 0.1% below its estimated GF Value™ of Rp78.09. GuruFocus considers PT Kokoh Inti Arebama Tbk to be Fairly Valued.

Key valuation signals for ISX:KOIN:

  • Cyclically Adjusted FCF per Share: Rp-9.28
  • GF Value™: Rp78.09 vs. price of Rp78.00 (0.1% below fair value)
  • GF Score™: 68/100 with 3 warning signs

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


PT Kokoh Inti Arebama Tbk Business Description

Address Jl. Buncit Raya No.139, Graha Mobisel, 3rd Floor, Jakarta Selatan, Kalibata Pancoran, Jakarta, IDN, 12740
PT Kokoh Inti Arebama Tbk is engaged in the distribution of building materials. The Company conducts its business activities through two main segments, namely the building materials distribution wholesale segment and the building materials retail segment, which is operated through the Belanja Keramik store network and the Mitraruma platform. It includes ceramic products, roof tiles, granites, sanitary ware, fittings, mosaic tiles, granite tile, ceramic adhesive, and instant cement. The company distributes ceramic tiles of various brand names, especially KIA and Impresso. The distribution and supply network of the company includes central warehouses in Karawang, Cileungsi, and Gresik, Indonesia.
68GF Score

Get the complete analysis for ISX:KOIN

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

Rp78.00
Price
Rp78.09
GF Value