GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » PT City Retail Developments Tbk (ISX:NIRO) » Definitions » Cyclically Adjusted FCF per Share

PT City Retail Developments Tbk (ISX:NIRO) Cyclically Adjusted FCF per Share : Rp-9.09 (As of Mar. 2025)


View and export this data going back to 2012. Start your Free Trial

What is PT City Retail Developments 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 City Retail Developments Tbk's adjusted free cash flow per share for the three months ended in Mar. 2025 was Rp0.654. 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-9.09 for the trailing ten years ended in Mar. 2025.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -19.30% 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 City Retail Developments Tbk was -19.30% per year. The lowest was -19.30% per year. And the median was -19.30% per year.

As of today (2025-05-24), PT City Retail Developments Tbk's current stock price is Rp124.00. PT City Retail Developments Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2025 was Rp-9.09. PT City Retail Developments Tbk's Cyclically Adjusted Price-to-FCF of today is .


PT City Retail Developments Tbk Cyclically Adjusted FCF per Share Historical Data

The historical data trend for PT City Retail Developments 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 City Retail Developments Tbk Cyclically Adjusted FCF per Share Chart

PT City Retail Developments 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 - -3.99 -4.51 -5.61 -6.78

PT City Retail Developments 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 -6.14 -6.44 -6.73 -6.78 -9.09

Competitive Comparison of PT City Retail Developments Tbk's Cyclically Adjusted FCF per Share

For the Real Estate Services subindustry, PT City Retail Developments 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 City Retail Developments Tbk's Cyclically Adjusted Price-to-FCF Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, PT City Retail Developments Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


;
;

PT City Retail Developments 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 City Retail Developments 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)
=0.654/131.9484*131.9484
=0.654

Current CPI (Mar. 2025) = 131.9484.

PT City Retail Developments Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201506 0.868 99.766 1.148
201509 -11.408 101.037 -14.898
201512 -6.662 102.133 -8.607
201603 1.636 102.764 2.101
201606 -0.627 103.212 -0.802
201609 -1.290 104.142 -1.634
201612 0.409 105.222 0.513
201703 -3.454 106.476 -4.280
201706 0.977 107.722 1.197
201709 0.392 108.020 0.479
201712 -3.190 109.017 -3.861
201803 0.571 110.097 0.684
201806 -2.779 111.085 -3.301
201809 -2.516 111.135 -2.987
201812 -0.988 112.430 -1.160
201903 -6.064 112.829 -7.092
201906 4.035 114.730 4.641
201909 3.036 114.905 3.486
201912 -8.777 115.486 -10.028
202003 0.902 116.252 1.024
202006 -4.210 116.630 -4.763
202009 -7.804 116.397 -8.847
202012 -4.172 117.318 -4.692
202103 -5.581 117.840 -6.249
202106 1.679 118.184 1.875
202109 -13.226 118.262 -14.757
202112 1.487 119.516 1.642
202203 -5.475 120.948 -5.973
202206 1.133 123.322 1.212
202209 -9.289 125.298 -9.782
202212 10.138 126.098 10.608
202303 -0.764 126.953 -0.794
202306 0.239 127.663 0.247
202309 0.596 128.151 0.614
202312 0.133 129.395 0.136
202403 -0.772 130.607 -0.780
202406 -0.465 130.792 -0.469
202409 -2.923 130.361 -2.959
202412 -4.388 131.432 -4.405
202503 0.654 131.948 0.654

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


PT City Retail Developments Tbk  (ISX:NIRO) 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 City Retail Developments Tbk Cyclically Adjusted FCF per Share Related Terms

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


PT City Retail Developments Tbk Business Description

Traded in Other Exchanges
N/A
Address
Jalan Jend. Gatot Subroto No. 38, Gedung Menara Jamsostek, Menara Utara Floor 8, Kuningan Barat, Mampang Prapatan, Selatan, Jakarta, IDN, 12710
PT City Retail Developments Tbk is an Indonesia-based lease retail developer. It develops, operates, and owns shopping malls across Indonesia's young and upstart cities. The Company's business segments are Shopping Mall, Hotel, Shop House and Others. It generates maximum revenue from the Shopping Mall segment.

PT City Retail Developments Tbk Headlines

No Headlines