PT Leyand International Tbk (ISX:LAPD) Cyclically Adjusted FCF per Share: Rp1.22 (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:LAPD PT Leyand International Tbk ISX:LAPD
25 GF Score
Price Rp68.00
GF Value Rp19.00
Valuation Significantly Overvalued
! 8 Warning Signs
View Full Analysis

What is PT Leyand International Tbk Cyclically Adjusted FCF per Share?

PT Leyand International Tbk ISX:LAPD +3.03% 25 Cyclically Adjusted FCF per Share is Rp1.22 as of Mar. 2026. GuruFocus rates ISX:LAPD with a GF Score™ of 25/100 and a GF Value™ of Rp19.00 (Significantly Overvalued). The stock has 8 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 Leyand International Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp-0.789. 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 Rp1.22 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Leyand International Tbk's average Cyclically Adjusted FCF Growth Rate was -57.80% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -37.60% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -33.30% 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 Leyand International Tbk was -31.70% per year. The lowest was -37.60% per year. And the median was -32.80% per year.

As of today (2026-07-19), PT Leyand International Tbk's current stock price is Rp68.00. PT Leyand International Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp1.22. PT Leyand International Tbk's Cyclically Adjusted Price-to-FCF of today is 55.74.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Leyand International Tbk was 138.10. The lowest was 1.20. And the median was 4.73.


PT Leyand International Tbk  (ISX:LAPD) 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 Leyand International Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=68.00/1.22
=55.74

* 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 Leyand International Tbk was 138.10. The lowest was 1.20. And the median was 4.73.


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 Leyand International Tbk Cyclically Adjusted FCF per Share Related Terms


PT Leyand International Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

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

PT Leyand 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 11.82 8.33 4.82 3.59 2.02

PT Leyand International 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 2.89 2.79 2.52 2.02 1.22

ISX:LAPD vs CEG, VST, NRG: Cyclically Adjusted FCF per Share Comparison

For the Utilities - Independent Power Producers subindustry, PT Leyand 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 Leyand International Tbk Cyclically Adjusted Price-to-FCF vs Utilities - Independent Power Producers Industry

For the Utilities - Independent Power Producers industry and Utilities sector, PT Leyand International Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:LAPD
25GF Score
PT Leyand International Tbk ISX:LAPD
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Leyand 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 Leyand International 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)
=-0.789/136.5387*136.5387
=-0.789

Current CPI (Mar. 2026) = 136.5387.

PT Leyand International Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 4.512 103.212 5.969
201609 1.233 104.142 1.617
201612 0.900 105.222 1.168
201703 0.752 106.476 0.964
201706 1.203 107.722 1.525
201709 0.995 108.020 1.258
201712 0.884 109.017 1.107
201803 2.681 110.097 3.325
201806 -1.139 111.085 -1.400
201809 3.182 111.135 3.909
201812 -2.735 112.430 -3.321
201903 3.814 112.829 4.615
201906 1.221 114.730 1.453
201909 -1.597 114.905 -1.898
201912 0.214 115.486 0.253
202003 -0.372 116.252 -0.437
202006 -0.374 116.630 -0.438
202009 -0.089 116.397 -0.104
202012 0.223 117.318 0.260
202103 -0.934 117.840 -1.082
202106 -0.511 118.184 -0.590
202109 -0.203 118.262 -0.234
202112 -0.122 119.516 -0.139
202203 -0.093 120.948 -0.105
202206 -0.158 123.322 -0.175
202209 -0.037 125.298 -0.040
202212 0.104 126.098 0.113
202303 -0.251 126.953 -0.270
202306 -0.098 127.663 -0.105
202309 -5.158 128.151 -5.496
202312 9.376 129.395 9.894
202403 3.631 130.607 3.796
202406 -3.826 130.792 -3.994
202409 0.000 130.361 0.000
202412 -5.912 131.432 -6.142
202503 -0.660 131.948 -0.683
202506 -1.535 133.241 -1.573
202509 0.946 133.819 0.965
202512 -1.292 135.271 -1.304
202603 -0.789 136.539 -0.789

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 Rp1.22 mean?
PT Leyand International Tbk (ISX:LAPD) has a Cyclically Adjusted FCF per Share of Rp1.22 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 Leyand International Tbk and its competitors.
Is PT Leyand International Tbk's Cyclically Adjusted FCF per Share too high?
PT Leyand International Tbk's current Cyclically Adjusted FCF per Share is Rp1.22. Overall, PT Leyand International Tbk has a GF Score™ of 25/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Leyand International Tbk's Cyclically Adjusted FCF per Share compare to CEG and VST?
PT Leyand International Tbk's Cyclically Adjusted FCF per Share of Rp1.22 can be compared against companies in the Utilities - Independent Power Producers 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 Utilities - Independent Power Producers company?
A good Cyclically Adjusted FCF per Share depends on the Utilities - Independent Power Producers 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 Leyand International Tbk and its competitors. PT Leyand International Tbk's current Cyclically Adjusted FCF per Share is Rp1.22. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Leyand International Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Leyand International Tbk (ISX:LAPD) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp19.00, compared to a current price of Rp68.00 — trading 257.9% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp1.22. PT Leyand International Tbk's overall GF Score™ is 25/100 with 8 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 Leyand International Tbk (ISX:LAPD), the current Cyclically Adjusted FCF per Share is Rp1.22 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 Leyand International Tbk (ISX:LAPD) Overvalued in 2026?

Based on GuruFocus' analysis, PT Leyand International Tbk stock appears to be overvalued. The current stock price of Rp68.00 is trading 257.9% above its estimated GF Value™ of Rp19.00. GuruFocus considers PT Leyand International Tbk to be Significantly Overvalued.

Key valuation signals for ISX:LAPD:

  • Cyclically Adjusted FCF per Share: Rp1.22
  • GF Value™: Rp19.00 vs. price of Rp68.00 (257.9% above fair value)
  • GF Score™: 25/100 with 8 warning signs

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


PT Leyand International Tbk Business Description

Address Jalan Asia Afrika Lot 19, Panin Tower, 11th Floor, Senayan City, Jakarta, IDN, 10270
PT Leyand International Tbk is engaged in the power plant and energy industry in Medan, Palembang, and Pontianak. Its activities include power plant management; gas, oil, and fuel trade and distribution, and provision of consulting services. The company and subsidiaries' segment operations have been classified into the main business operations of Electricity sales and Genset rent. It derives the majority of its revenues from Electricity sales. The group's customer is located in Indonesia.
25GF Score

Get the complete analysis for ISX:LAPD

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

Rp68.00
Price
Rp19.00
GF Value