PTrimelati Kencana Tbk (ISX:PZZA) Cyclically Adjusted FCF per Share: Rp22.32 (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:PZZA PT Sarimelati Kencana Tbk ISX:PZZA
76 GF Score
Price Rp188.00
GF Value Rp207.68
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is PTrimelati Kencana Tbk Cyclically Adjusted FCF per Share?

PTrimelati Kencana Tbk ISX:PZZA +1.08% 76 Cyclically Adjusted FCF per Share is Rp22.32 as of Jun. 2026. GuruFocus rates ISX:PZZA with a GF Score™ of 76/100 and a GF Value™ of Rp207.68 (Fairly Valued). The stock has 4 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.

PTrimelati Kencana Tbk's adjusted free cash flow per share for the three months ended in Jun. 2026 was Rp12.337. 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 Rp22.32 for the trailing ten years ended in Jun. 2026.

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.

As of today (2026-09-04), PTrimelati Kencana Tbk's current stock price is Rp188.00. PTrimelati Kencana Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was Rp22.32. PTrimelati Kencana Tbk's Cyclically Adjusted Price-to-FCF of today is 8.42.

During the past 11 years, the highest Cyclically Adjusted Price-to-FCF of PTrimelati Kencana Tbk was 8.60. The lowest was 8.06. And the median was 8.20.


PTrimelati Kencana Tbk  (ISX:PZZA) 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.

PTrimelati Kencana Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=188.00/22.32
=8.42

* 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 11 years, the highest Cyclically Adjusted Price-to-FCF of PTrimelati Kencana Tbk was 8.60. The lowest was 8.06. And the median was 8.20.


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.


PTrimelati Kencana Tbk Cyclically Adjusted FCF per Share Related Terms


PTrimelati Kencana Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PTrimelati Kencana 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.

PTrimelati Kencana Tbk Cyclically Adjusted FCF per Share Chart

PTrimelati Kencana 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 0.00 0.00 0.00 0.00

PTrimelati Kencana 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 0.00 0.00 0.00 0.00 22.32

ISX:PZZA vs MCD, SBUX, CMG: Cyclically Adjusted FCF per Share Comparison

For the Restaurants subindustry, PTrimelati Kencana 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.


PTrimelati Kencana Tbk Cyclically Adjusted Price-to-FCF vs Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, PTrimelati Kencana Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where PTrimelati Kencana Tbk's Cyclically Adjusted Price-to-FCF falls into.


ISX:PZZA
76GF Score
PT Sarimelati Kencana Tbk ISX:PZZA
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PTrimelati Kencana 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, PTrimelati Kencana 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)
=12.337/137.6954*137.6954
=12.337

Current CPI (Jun. 2026) = 137.6954.

PTrimelati Kencana Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201512 0.000 102.133 0.000
201612 0.000 105.222 0.000
201703 -8.944 106.476 -11.566
201706 17.797 107.722 22.749
201709 -16.951 108.020 -21.608
201712 -11.177 109.017 -14.117
201803 1.094 110.097 1.368
201806 -16.384 111.085 -20.309
201809 -9.491 111.135 -11.759
201812 15.455 112.430 18.928
201903 4.253 112.829 5.190
201906 -33.474 114.730 -40.174
201909 17.239 114.905 20.658
201912 7.580 115.486 9.038
202003 16.165 116.252 19.147
202006 -53.420 116.630 -63.069
202009 -1.766 116.397 -2.089
202012 -12.214 117.318 -14.335
202103 13.238 117.840 15.469
202106 46.907 118.184 54.651
202109 -37.008 118.262 -43.089
202112 39.299 119.516 45.277
202203 -10.687 120.948 -12.167
202206 -23.412 123.322 -26.141
202209 -33.850 125.298 -37.199
202212 -9.045 126.098 -9.877
202303 -12.935 126.953 -14.030
202306 42.052 127.663 45.357
202309 31.707 128.151 34.068
202312 -14.814 129.395 -15.764
202403 19.480 130.607 20.537
202406 53.982 130.792 56.831
202409 5.331 130.361 5.631
202412 42.325 131.432 44.342
202503 24.906 131.948 25.991
202506 47.364 133.241 48.948
202509 7.292 133.819 7.503
202512 42.325 135.271 43.084
202603 12.115 136.539 12.218
202606 12.337 137.695 12.337

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 Rp22.32 mean?
PTrimelati Kencana Tbk (ISX:PZZA) has a Cyclically Adjusted FCF per Share of Rp22.32 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 PTrimelati Kencana Tbk and its competitors.
Is PTrimelati Kencana Tbk's Cyclically Adjusted FCF per Share too high?
PTrimelati Kencana Tbk's current Cyclically Adjusted FCF per Share is Rp22.32. Overall, PTrimelati Kencana Tbk has a GF Score™ of 76/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does PTrimelati Kencana Tbk's Cyclically Adjusted FCF per Share compare to MCD and SBUX?
PTrimelati Kencana Tbk's Cyclically Adjusted FCF per Share of Rp22.32 can be compared against companies in the Restaurants 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 Restaurants company?
A good Cyclically Adjusted FCF per Share depends on the Restaurants 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 PTrimelati Kencana Tbk and its competitors. PTrimelati Kencana Tbk's current Cyclically Adjusted FCF per Share is Rp22.32. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PTrimelati Kencana Tbk stock overvalued right now?
Based on GuruFocus' analysis, PTrimelati Kencana Tbk (ISX:PZZA) is currently considered Fairly Valued. The stock's GF Value™ is Rp207.68, compared to a current price of Rp188.00 — trading 9.5% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp22.32. PTrimelati Kencana Tbk's overall GF Score™ is 76/100 with 4 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 PTrimelati Kencana Tbk (ISX:PZZA), the current Cyclically Adjusted FCF per Share is Rp22.32 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 PTrimelati Kencana Tbk (ISX:PZZA) Overvalued in 2026?

Based on GuruFocus' analysis, PTrimelati Kencana Tbk stock appears to be undervalued. The current stock price of Rp188.00 is trading 9.5% below its estimated GF Value™ of Rp207.68. GuruFocus considers PTrimelati Kencana Tbk to be Fairly Valued.

Key valuation signals for ISX:PZZA:

  • Cyclically Adjusted FCF per Share: Rp22.32
  • GF Value™: Rp207.68 vs. price of Rp188.00 (9.5% below fair value)
  • GF Score™: 76/100 with 4 warning signs

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


PTrimelati Kencana Tbk Business Description

Address Jalan Jenderal Gatot Subroto Kavling 1000, Tebet, Jakarta Selatan, Jakarta, IDN, 12870
PT Sarimelati Kencana Tbk is engaged in the business of the food service industry, particularly pizza and pasta in Indonesia. The company offers inventive and extensive menus that cater to Indonesian consumers, targeting middle-class teenagers and families. It sells its products under the brand name called Pizza Hut Restoran (PHR), and Pizza Hut Delivery. The company's divisions are divided into Jakarta, Java-Bali, Sumatera, Sulawesi, Kalimantan, and Wilayah Timur, generating a majority of its revenue from Jakarta.
76GF Score

Get the complete analysis for ISX:PZZA

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

Rp188.00
Price
Rp207.68
GF Value