GURUFOCUS.COM » STOCK LIST » Basic Materials » Building Materials » PT Semen Indonesia (Persero) Tbk (ISX:SMGR) » Definitions » Cyclically Adjusted FCF per Share

PT Semen Indonesia (Persero) Tbk (ISX:SMGR) Cyclically Adjusted FCF per Share : Rp532.90 (As of Mar. 2025)


View and export this data going back to 1991. Start your Free Trial

What is PT Semen Indonesia (Persero) 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 Semen Indonesia (Persero) Tbk's adjusted free cash flow per share for the three months ended in Mar. 2025 was Rp35.439. 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 Rp532.90 for the trailing ten years ended in Mar. 2025.

During the past 12 months, PT Semen Indonesia (Persero) Tbk's average Cyclically Adjusted FCF Growth Rate was -7.40% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -0.60% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 7.00% 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 Semen Indonesia (Persero) Tbk was 14.60% per year. The lowest was -0.60% per year. And the median was 8.30% per year.

As of today (2025-05-24), PT Semen Indonesia (Persero) Tbk's current stock price is Rp2720.00. PT Semen Indonesia (Persero) Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2025 was Rp532.90. PT Semen Indonesia (Persero) Tbk's Cyclically Adjusted Price-to-FCF of today is 5.10.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Semen Indonesia (Persero) Tbk was 41.22. The lowest was 3.89. And the median was 12.30.


PT Semen Indonesia (Persero) Tbk Cyclically Adjusted FCF per Share Historical Data

The historical data trend for PT Semen Indonesia (Persero) 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 Semen Indonesia (Persero) Tbk Cyclically Adjusted FCF per Share Chart

PT Semen Indonesia (Persero) 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 465.04 555.33 599.88 590.70 545.59

PT Semen Indonesia (Persero) 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 575.62 564.59 560.48 545.59 532.90

Competitive Comparison of PT Semen Indonesia (Persero) Tbk's Cyclically Adjusted FCF per Share

For the Building Materials subindustry, PT Semen Indonesia (Persero) 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 Semen Indonesia (Persero) Tbk's Cyclically Adjusted Price-to-FCF Distribution in the Building Materials Industry

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

* The bar in red indicates where PT Semen Indonesia (Persero) Tbk's Cyclically Adjusted Price-to-FCF falls into.


;
;

PT Semen Indonesia (Persero) 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 Semen Indonesia (Persero) 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)
=35.439/131.9484*131.9484
=35.439

Current CPI (Mar. 2025) = 131.9484.

PT Semen Indonesia (Persero) Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201506 -20.003 99.766 -26.456
201509 -6.568 101.037 -8.577
201512 245.892 102.133 317.675
201603 79.617 102.764 102.228
201606 -114.616 103.212 -146.527
201609 25.486 104.142 32.291
201612 28.784 105.222 36.095
201703 10.346 106.476 12.821
201706 -216.322 107.722 -264.973
201709 33.180 108.020 40.530
201712 49.741 109.017 60.204
201803 55.541 110.097 66.565
201806 -26.745 111.085 -31.768
201809 103.500 111.135 122.884
201812 315.447 112.430 370.210
201903 9.998 112.829 11.692
201906 -148.000 114.730 -170.211
201909 216.016 114.905 248.058
201912 589.054 115.486 673.024
202003 122.904 116.252 139.498
202006 166.768 116.630 188.672
202009 396.313 116.397 449.265
202012 311.985 117.318 350.891
202103 242.683 117.840 271.739
202106 54.976 118.184 61.379
202109 243.566 118.262 271.754
202112 323.592 119.516 357.253
202203 39.070 120.948 42.623
202206 47.044 123.322 50.335
202209 296.653 125.298 312.397
202212 315.111 126.098 329.732
202303 39.222 126.953 40.765
202306 96.760 127.663 100.008
202309 237.788 128.151 244.833
202312 217.645 129.395 221.940
202403 43.980 130.607 44.432
202406 18.330 130.792 18.492
202409 150.440 130.361 152.272
202412 198.738 131.432 199.520
202503 35.439 131.948 35.439

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


PT Semen Indonesia (Persero) Tbk  (ISX:SMGR) 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 Semen Indonesia (Persero) Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=2720.00/532.90
=5.10

* 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 Semen Indonesia (Persero) Tbk was 41.22. The lowest was 3.89. And the median was 12.30.


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 Semen Indonesia (Persero) Tbk Cyclically Adjusted FCF per Share Related Terms

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


PT Semen Indonesia (Persero) Tbk Business Description

Traded in Other Exchanges
Address
Jalan R.A. Kartini Kav. 8, South Quarter, Tower A, Lantai 19th - 20th Floor, Cilandak Barat, South Jakarta, Jakarta, IDN, 12430
PT Semen Indonesia (Persero) Tbk is engaged in the manufacturing industry, especially cement & its derivatives, other building materials, as well as related business activities both upstream and downstream. The company operates in two segments; the Cement Production Segment produces and markets cement products in Indonesia, and Vietnam, as well as various export destination countries, including Bangladesh, Australia, the Philippines, Taiwan, China, and several other countries, and The non-cement production segment, consists of mining limestone and clay, manufacturing packaging bags, developing industrial estates, finished and ready-to-use concrete, information system services, logistics, and trading. It generates a majority of its revenue from the cement production segment.

PT Semen Indonesia (Persero) Tbk Headlines

No Headlines