GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » PT Mayora Indah Tbk (ISX:MYOR) » Definitions » Cyclically Adjusted FCF per Share

PT Mayora Indah Tbk (ISX:MYOR) Cyclically Adjusted FCF per Share : Rp28.14 (As of Mar. 2025)


View and export this data going back to 1990. Start your Free Trial

What is PT Mayora Indah 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 Mayora Indah Tbk's adjusted free cash flow per share for the three months ended in Mar. 2025 was Rp12.961. 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 Rp28.14 for the trailing ten years ended in Mar. 2025.

During the past 12 months, PT Mayora Indah Tbk's average Cyclically Adjusted FCF Growth Rate was -21.80% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 18.20% 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 Mayora Indah Tbk was 53.30% per year. The lowest was 18.20% per year. And the median was 35.75% per year.

As of today (2025-05-27), PT Mayora Indah Tbk's current stock price is Rp2290.00. PT Mayora Indah Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2025 was Rp28.14. PT Mayora Indah Tbk's Cyclically Adjusted Price-to-FCF of today is 81.38.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Mayora Indah Tbk was 1327.10. The lowest was 53.60. And the median was 95.57.


PT Mayora Indah Tbk Cyclically Adjusted FCF per Share Historical Data

The historical data trend for PT Mayora Indah 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 Mayora Indah Tbk Cyclically Adjusted FCF per Share Chart

PT Mayora Indah 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 8.73 19.73 20.79 31.48 32.58

PT Mayora Indah 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 36.00 45.52 28.19 32.58 28.14

Competitive Comparison of PT Mayora Indah Tbk's Cyclically Adjusted FCF per Share

For the Packaged Foods subindustry, PT Mayora Indah 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 Mayora Indah Tbk's Cyclically Adjusted Price-to-FCF Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, PT Mayora Indah Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


;
;

PT Mayora Indah 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 Mayora Indah 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)
=12.961/131.9484*131.9484
=12.961

Current CPI (Mar. 2025) = 131.9484.

PT Mayora Indah Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201506 9.626 99.766 12.731
201509 25.431 101.037 33.212
201512 1.096 102.133 1.416
201603 -10.872 102.764 -13.960
201606 -23.456 103.212 -29.987
201609 11.174 104.142 14.157
201612 18.418 105.222 23.096
201703 -12.024 106.476 -14.901
201706 -10.976 107.722 -13.445
201709 25.236 108.020 30.826
201712 29.742 109.017 35.998
201803 -36.773 110.097 -44.072
201806 -30.477 111.085 -36.201
201809 -36.533 111.135 -43.375
201812 68.904 112.430 80.866
201903 1.870 112.829 2.187
201906 2.539 114.730 2.920
201909 11.582 114.905 13.300
201912 46.872 115.486 53.554
202003 46.576 116.252 52.865
202006 35.519 116.630 40.184
202009 -33.905 116.397 -38.435
202012 66.318 117.318 74.588
202103 59.701 117.840 66.849
202106 -37.318 118.184 -41.664
202109 -6.965 118.262 -7.771
202112 -12.532 119.516 -13.836
202203 2.793 120.948 3.047
202206 -33.859 123.322 -36.227
202209 5.864 125.298 6.175
202212 30.138 126.098 31.536
202303 67.596 126.953 70.256
202306 31.673 127.663 32.736
202309 -32.206 128.151 -33.160
202312 55.192 129.395 56.281
202403 21.622 130.607 21.844
202406 -4.997 130.792 -5.041
202409 -163.682 130.361 -165.675
202412 45.403 131.432 45.582
202503 12.961 131.948 12.961

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


PT Mayora Indah Tbk  (ISX:MYOR) 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 Mayora Indah Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=2290.00/28.14
=81.38

* 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 Mayora Indah Tbk was 1327.10. The lowest was 53.60. And the median was 95.57.


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 Mayora Indah Tbk Cyclically Adjusted FCF per Share Related Terms

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


PT Mayora Indah Tbk Business Description

Traded in Other Exchanges
Address
Jl. Tomang Raya 21-23, Gedung Mayora lantai 8, Jakarta Barat, Jakarta, IDN, 11440
PT Mayora Indah Tbk makes biscuits, candy, wafers, chocolate, coffee, instant food, cereal, and beverages. Its major brands include Kopiko, Roma, Energen, Torabika, and Beng Beng. The Group has three reportable segments including packaged food processing, packaged beverages processing, and financial services. The Firm generates the majority of its revenue from packaged food processing. The company's business operations are divided into four geographical areas. Food processing, coffee powder processing, instant coffee production, and coffee bean processing are all located in Jabodetabek. Rental services are offered in Surabaya and Medan. Financial services are provided in the Netherlands, while coffee powder processing and instant coffee production are carried out in the Philippines.

PT Mayora Indah Tbk Headlines

No Headlines