GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » PT Mitra Adiperkasa Tbk (ISX:MAPI) » Definitions » Cyclically Adjusted FCF per Share

PT Mitra Adiperkasa Tbk (ISX:MAPI) Cyclically Adjusted FCF per Share : Rp83.08 (As of Mar. 2025)


View and export this data going back to 2004. Start your Free Trial

What is PT Mitra Adiperkasa Tbk Cyclically Adjusted FCF per Share?

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 Mitra Adiperkasa Tbk's adjusted free cash flow per share for the three months ended in Mar. 2025 was Rp-42.007. 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 Rp83.08 for the trailing ten years ended in Mar. 2025.

During the past 12 months, PT Mitra Adiperkasa Tbk's average Cyclically Adjusted FCF Growth Rate was 48.80% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 53.60% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 86.70% 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 Mitra Adiperkasa Tbk was 125.50% per year. The lowest was 53.60% per year. And the median was 98.60% per year.

As of today (2025-06-12), PT Mitra Adiperkasa Tbk's current stock price is Rp1260.00. PT Mitra Adiperkasa Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2025 was Rp83.08. PT Mitra Adiperkasa Tbk's Cyclically Adjusted Price-to-FCF of today is 15.17.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Mitra Adiperkasa Tbk was 859.81. The lowest was 14.44. And the median was 33.84.


PT Mitra Adiperkasa Tbk Cyclically Adjusted FCF per Share Historical Data

The historical data trend for PT Mitra Adiperkasa 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.

* Premium members only.

PT Mitra Adiperkasa Tbk Cyclically Adjusted FCF per Share Chart

PT Mitra Adiperkasa Tbk Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 7.16 23.11 48.39 56.08 83.77

PT Mitra Adiperkasa Tbk Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
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 55.85 65.44 78.48 83.77 83.08

Competitive Comparison of PT Mitra Adiperkasa Tbk's Cyclically Adjusted FCF per Share

For the Department Stores subindustry, PT Mitra Adiperkasa 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 Mitra Adiperkasa Tbk's Cyclically Adjusted Price-to-FCF Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, PT Mitra Adiperkasa Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


;
;

PT Mitra Adiperkasa 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 Mitra Adiperkasa Tbk's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2025 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2025 (Change)*Current CPI (Mar. 2025)
=-42.007/131.9484*131.9484
=-42.007

Current CPI (Mar. 2025) = 131.9484.

PT Mitra Adiperkasa Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201506 -20.507 99.766 -27.122
201509 1.384 101.037 1.807
201512 20.712 102.133 26.758
201603 -17.887 102.764 -22.967
201606 -9.858 103.212 -12.603
201609 11.898 104.142 15.075
201612 43.505 105.222 54.555
201703 -19.210 106.476 -23.806
201706 29.384 107.722 35.993
201709 -35.230 108.020 -43.034
201712 42.638 109.017 51.607
201803 -9.069 110.097 -10.869
201806 28.656 111.085 34.038
201809 -25.315 111.135 -30.056
201812 36.629 112.430 42.988
201903 -20.030 112.829 -23.424
201906 46.792 114.730 53.814
201909 -0.564 114.905 -0.648
201912 69.358 115.486 79.245
202003 -51.600 116.252 -58.567
202006 21.240 116.630 24.030
202009 5.333 116.397 6.046
202012 84.715 117.318 95.279
202103 -19.225 117.840 -21.527
202106 25.824 118.184 28.832
202109 22.287 118.262 24.866
202112 131.136 119.516 144.777
202203 -14.763 120.948 -16.106
202206 79.520 123.322 85.082
202209 46.666 125.298 49.143
202212 81.050 126.098 84.811
202303 -34.886 126.953 -36.259
202306 46.614 127.663 48.179
202309 21.609 128.151 22.249
202312 -38.016 129.395 -38.766
202403 -45.130 130.607 -45.594
202406 83.738 130.792 84.479
202409 110.629 130.361 111.976
202412 78.232 131.432 78.540
202503 -42.007 131.948 -42.007

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.


PT Mitra Adiperkasa Tbk  (ISX:MAPI) 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 Mitra Adiperkasa Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1260.00/83.08
=15.17

* 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 Mitra Adiperkasa Tbk was 859.81. The lowest was 14.44. And the median was 33.84.


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 Mitra Adiperkasa Tbk Cyclically Adjusted FCF per Share Related Terms

Thank you for viewing the detailed overview of PT Mitra Adiperkasa Tbk's Cyclically Adjusted FCF per Share provided by GuruFocus.com. Please click on the following links to see related term pages.


PT Mitra Adiperkasa Tbk Business Description

Traded in Other Exchanges
N/A
Address
Jalan Jend Sudirman Kav 86, 29th Floor, Sahid Sudirman Center, Central Jakarta, Jakarta, IDN, 10220
PT Mitra Adiperkasa Tbk is a departmental store operator in Indonesia. Its portfolio of services comprises sports equipment, fashion, food and beverages, and lifestyle stores managed by over 100 brands like Zara, Lacoste, Adidas, Nike, Starbucks, Domino's Pizza, Galeries, Lafayette, and more. It operates in the following segments: Retail sales; Department stores; Cafe & restaurant; and Others. The majority of its revenue is derived from the Retail sales segment. Its geographical segments include Indonesia, Vietnam, the Philippines, Thailand, and Others.

PT Mitra Adiperkasa Tbk Headlines