PT Mandom Indonesia Tbk (ISX:TCID) Cyclically Adjusted FCF per Share: Rp215.85 (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:TCID PT Mandom Indonesia Tbk ISX:TCID
75 GF Score
Price Rp2,750.00
GF Value Rp2,844.33
Valuation Fairly Valued
! 2 Warning Signs
View Full Analysis

What is PT Mandom Indonesia Tbk Cyclically Adjusted FCF per Share?

PT Mandom Indonesia Tbk ISX:TCID +1.10% 75 Cyclically Adjusted FCF per Share is Rp215.85 as of Mar. 2026. GuruFocus rates ISX:TCID with a GF Score™ of 75/100 and a GF Value™ of Rp2,844.33 (Fairly Valued). The stock has 2 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 Mandom Indonesia Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp227.303. 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 Rp215.85 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Mandom Indonesia Tbk's average Cyclically Adjusted FCF Growth Rate was 3.80% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 25.60% 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 Mandom Indonesia Tbk was 25.60% per year. The lowest was 13.80% per year. And the median was 19.70% per year.

As of today (2026-07-17), PT Mandom Indonesia Tbk's current stock price is Rp2750.00. PT Mandom Indonesia Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp215.85. PT Mandom Indonesia Tbk's Cyclically Adjusted Price-to-FCF of today is 12.74.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Mandom Indonesia Tbk was 31.80. The lowest was 7.54. And the median was 17.03.


PT Mandom Indonesia Tbk  (ISX:TCID) 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 Mandom 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
=2750.00/215.85
=12.74

* 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 Mandom Indonesia Tbk was 31.80. The lowest was 7.54. And the median was 17.03.


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 Mandom Indonesia Tbk Cyclically Adjusted FCF per Share Related Terms


PT Mandom Indonesia Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

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

PT Mandom 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 152.21 107.01 168.61 224.08 211.99

PT Mandom 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 208.03 190.27 121.51 211.99 215.85

ISX:TCID vs PG, CL, KVUE: Cyclically Adjusted FCF per Share Comparison

For the Household & Personal Products subindustry, PT Mandom 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 Mandom Indonesia Tbk Cyclically Adjusted Price-to-FCF vs Consumer Packaged Goods Industry

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

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


ISX:TCID
75GF Score
PT Mandom Indonesia Tbk ISX:TCID
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Mandom 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 Mandom 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)
=227.303/136.5387*136.5387
=227.303

Current CPI (Mar. 2026) = 136.5387.

PT Mandom Indonesia Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -112.320 103.212 -148.587
201609 211.470 104.142 277.253
201612 7.129 105.222 9.251
201703 2.974 106.476 3.814
201706 147.396 107.722 186.827
201709 254.916 108.020 322.216
201712 78.020 109.017 97.716
201803 29.485 110.097 36.566
201806 44.858 111.085 55.137
201809 165.108 111.135 202.850
201812 -261.236 112.430 -317.254
201903 -35.181 112.829 -42.574
201906 -286.544 114.730 -341.012
201909 93.737 114.905 111.386
201912 227.236 115.486 268.661
202003 80.874 116.252 94.987
202006 49.407 116.630 57.841
202009 194.697 116.397 228.389
202012 326.102 117.318 379.528
202103 280.471 117.840 324.976
202106 -42.237 118.184 -48.797
202109 -17.293 118.262 -19.966
202112 19.560 119.516 22.346
202203 124.324 120.948 140.350
202206 83.598 123.322 92.557
202209 -46.215 125.298 -50.361
202212 -85.059 126.098 -92.102
202303 207.300 126.953 222.953
202306 -99.322 127.663 -106.227
202309 276.554 128.151 294.654
202312 -11.528 129.395 -12.164
202403 184.122 130.607 192.484
202406 -70.503 130.792 -73.601
202409 -39.724 130.361 -41.607
202412 -154.300 131.432 -160.296
202503 -199.038 131.948 -205.962
202506 99.913 133.241 102.386
202509 -222.628 133.819 -227.153
202512 92.887 135.271 93.757
202603 227.303 136.539 227.303

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 Rp215.85 mean?
PT Mandom Indonesia Tbk (ISX:TCID) has a Cyclically Adjusted FCF per Share of Rp215.85 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 Mandom Indonesia Tbk and its competitors.
Is PT Mandom Indonesia Tbk's Cyclically Adjusted FCF per Share too high?
PT Mandom Indonesia Tbk's current Cyclically Adjusted FCF per Share is Rp215.85. Overall, PT Mandom Indonesia Tbk has a GF Score™ of 75/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does PT Mandom Indonesia Tbk's Cyclically Adjusted FCF per Share compare to PG and CL?
PT Mandom Indonesia Tbk's Cyclically Adjusted FCF per Share of Rp215.85 can be compared against companies in the Consumer Packaged Goods 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 Consumer Packaged Goods company?
A good Cyclically Adjusted FCF per Share depends on the Consumer Packaged Goods 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 Mandom Indonesia Tbk and its competitors. PT Mandom Indonesia Tbk's current Cyclically Adjusted FCF per Share is Rp215.85. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Mandom Indonesia Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Mandom Indonesia Tbk (ISX:TCID) is currently considered Fairly Valued. The stock's GF Value™ is Rp2,844.33, compared to a current price of Rp2,750.00 — trading 3.3% below its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp215.85. PT Mandom Indonesia Tbk's overall GF Score™ is 75/100 with 2 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 Mandom Indonesia Tbk (ISX:TCID), the current Cyclically Adjusted FCF per Share is Rp215.85 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 Mandom Indonesia Tbk (ISX:TCID) Overvalued in 2026?

Based on GuruFocus' analysis, PT Mandom Indonesia Tbk stock appears to be undervalued. The current stock price of Rp2,750.00 is trading 3.3% below its estimated GF Value™ of Rp2,844.33. GuruFocus considers PT Mandom Indonesia Tbk to be Fairly Valued.

Key valuation signals for ISX:TCID:

  • Cyclically Adjusted FCF per Share: Rp215.85
  • GF Value™: Rp2,844.33 vs. price of Rp2,750.00 (3.3% below fair value)
  • GF Score™: 75/100 with 2 warning signs

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


PT Mandom Indonesia Tbk Business Description

Address Jalan. Jend. Sudirman Kavling 1, Wisma 46 Kota BNI, Suite 7.01, 7th Floor, Jakarta, IDN, 10220
PT Mandom Indonesia Tbk is an Indonesia-based company. It is engaged in the manufacture of cosmetics products. It operates through single segment namely Cosmetics. It markets its product under the brand GATSBY, PUCELLE, and LOVILLEA. Additionally, it also produces other products under the brand Tancho, Mandom, Lovillea, Miratone, and others. The company exports its goods both domestic and international markets including the United Arab Emirates, Malaysia, Japan, Thailand, Philippines, India, Singapore, Korea, Vietnam, China, Hongkong, and Taiwan.
75GF Score

Get the complete analysis for ISX:TCID

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

Rp2,750.00
Price
Rp2,844.33
GF Value