PT Solusi Bangun Indonesia Tbk (ISX:SMCB) Cyclically Adjusted FCF per Share: Rp83.82 (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:SMCB PT Solusi Bangun Indonesia Tbk ISX:SMCB
8 GF Score
Price Rp775.00
GF Value Rp1,328.37
! 7 Warning Signs
View Full Analysis

What is PT Solusi Bangun Indonesia Tbk Cyclically Adjusted FCF per Share?

PT Solusi Bangun Indonesia Tbk ISX:SMCB 8 Cyclically Adjusted FCF per Share is Rp83.82 as of Mar. 2026. GuruFocus rates ISX:SMCB with a GF Score™ of 8/100 and a GF Value™ of Rp1,328.37. The stock has 7 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 Solusi Bangun Indonesia Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp17.373. 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 Rp83.82 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Solusi Bangun Indonesia Tbk's average Cyclically Adjusted FCF Growth Rate was 29.40% 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 Solusi Bangun Indonesia Tbk was 25.70% per year. The lowest was 25.70% per year. And the median was 25.70% per year.

As of today (2026-07-27), PT Solusi Bangun Indonesia Tbk's current stock price is Rp775.00. PT Solusi Bangun Indonesia Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp83.82. PT Solusi Bangun Indonesia Tbk's Cyclically Adjusted Price-to-FCF of today is 9.25.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Solusi Bangun Indonesia Tbk was 1468.09. The lowest was 9.07. And the median was 42.51.


PT Solusi Bangun Indonesia Tbk  (ISX:SMCB) 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 Solusi Bangun Indonesia Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=775.00/83.82
=9.25

* 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 Solusi Bangun Indonesia Tbk was 1468.09. The lowest was 9.07. And the median was 42.51.


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 Solusi Bangun Indonesia Tbk Cyclically Adjusted FCF per Share Related Terms


PT Solusi Bangun Indonesia Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Solusi Bangun Indonesia 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 Solusi Bangun Indonesia Tbk Cyclically Adjusted FCF per Share Chart

PT Solusi Bangun Indonesia 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 -24.95 -0.52 20.15 54.14 82.51

PT Solusi Bangun Indonesia 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 64.77 71.06 85.49 82.51 83.82

ISX:SMCB vs CRH, VMC, MLM: Cyclically Adjusted FCF per Share Comparison

For the Building Materials subindustry, PT Solusi Bangun Indonesia 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 Solusi Bangun Indonesia Tbk Cyclically Adjusted Price-to-FCF vs Building Materials Industry

For the Building Materials industry and Basic Materials sector, PT Solusi Bangun Indonesia Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ISX:SMCB
8GF Score
PT Solusi Bangun Indonesia Tbk ISX:SMCB
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Solusi Bangun Indonesia 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 Solusi Bangun Indonesia 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)
=17.373/136.5387*136.5387
=17.373

Current CPI (Mar. 2026) = 136.5387.

PT Solusi Bangun Indonesia Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 10.132 103.212 13.404
201609 -14.258 104.142 -18.693
201612 51.213 105.222 66.455
201703 -46.292 106.476 -59.362
201706 -13.236 107.722 -16.777
201709 47.973 108.020 60.638
201712 62.418 109.017 78.176
201803 -46.938 110.097 -58.211
201806 -43.048 111.085 -52.912
201809 52.086 111.135 63.992
201812 38.875 112.430 47.211
201903 -149.539 112.829 -180.964
201906 -83.648 114.730 -99.548
201909 73.359 114.905 87.171
201912 116.805 115.486 138.098
202003 -15.460 116.252 -18.158
202006 15.125 116.630 17.707
202009 52.233 116.397 61.272
202012 26.525 117.318 30.871
202103 0.927 117.840 1.074
202106 43.031 118.184 49.714
202109 32.671 118.262 37.720
202112 46.260 119.516 52.849
202203 -0.338 120.948 -0.382
202206 16.208 123.322 17.945
202209 134.335 125.298 146.386
202212 78.369 126.098 84.858
202303 3.478 126.953 3.741
202306 32.994 127.663 35.288
202309 8.801 128.151 9.377
202312 -0.355 129.395 -0.375
202403 -7.728 130.607 -8.079
202406 33.766 130.792 35.250
202409 102.035 130.361 106.870
202412 -4.156 131.432 -4.317
202503 12.541 131.948 12.977
202506 10.274 133.241 10.528
202509 60.420 133.819 61.648
202512 7.302 135.271 7.370
202603 17.373 136.539 17.373

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 Rp83.82 mean?
PT Solusi Bangun Indonesia Tbk (ISX:SMCB) has a Cyclically Adjusted FCF per Share of Rp83.82 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 Solusi Bangun Indonesia Tbk and its competitors.
Is PT Solusi Bangun Indonesia Tbk's Cyclically Adjusted FCF per Share too high?
PT Solusi Bangun Indonesia Tbk's current Cyclically Adjusted FCF per Share is Rp83.82. Overall, PT Solusi Bangun Indonesia Tbk has a GF Score™ of 8/100, reflecting its overall financial health beyond just this single metric.
How does PT Solusi Bangun Indonesia Tbk's Cyclically Adjusted FCF per Share compare to CRH and VMC?
PT Solusi Bangun Indonesia Tbk's Cyclically Adjusted FCF per Share of Rp83.82 can be compared against companies in the Building Materials 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 Building Materials company?
A good Cyclically Adjusted FCF per Share depends on the Building Materials 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 Solusi Bangun Indonesia Tbk and its competitors. PT Solusi Bangun Indonesia Tbk's current Cyclically Adjusted FCF per Share is Rp83.82. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Solusi Bangun Indonesia Tbk stock overvalued right now?
PT Solusi Bangun Indonesia Tbk (ISX:SMCB) has a current Cyclically Adjusted FCF per Share of Rp83.82. The stock's GF Value™ is Rp1,328.37, compared to a current price of Rp775.00 — trading 41.7% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp83.82. PT Solusi Bangun Indonesia Tbk's overall GF Score™ is 8/100 with 7 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 Solusi Bangun Indonesia Tbk (ISX:SMCB), the current Cyclically Adjusted FCF per Share is Rp83.82 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 Solusi Bangun Indonesia Tbk (ISX:SMCB) Overvalued in 2026?

Based on GuruFocus' analysis, PT Solusi Bangun Indonesia Tbk stock appears to be undervalued. The current stock price of Rp775.00 is trading 41.7% below its estimated GF Value™ of Rp1,328.37.

Key valuation signals for ISX:SMCB:

  • Cyclically Adjusted FCF per Share: Rp83.82
  • GF Value™: Rp1,328.37 vs. price of Rp775.00 (41.7% below fair value)
  • GF Score™: 8/100 with 7 warning signs

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


PT Solusi Bangun Indonesia Tbk Business Description

Address Jl. TB Simatupang No. 22-26, Talavera Suite 15th floor, Talavera Office Park, Jakarta, IDN, 12430
PT Solusi Bangun Indonesia Tbk operates in the cement industry. In addition to cement, the Company has other business units including ready-mix concrete, aggregates, construction services and waste management. The company is engaged in building materials industry (processing, construction, and other supporting materials), trading (wholesale, professional, scientific, and technical activities), mining (mining and quarrying), transportation (transportation and warehousing), waste management, waste management and recycling, and hazardous and toxic waste management (checking, pre-processing, utilization, periodic reporting, and consulting services). Its segments include Cement, Readymix concrete and aggregate quarry, and Other construction services.
8GF Score

Get the complete analysis for ISX:SMCB

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

Rp775.00
Price
Rp1,328.37
GF Value