PT Unggul Indah Cahaya Tbk (ISX:UNIC) Cyclically Adjusted FCF per Share: Rp1,166.36 (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:UNIC PT Unggul Indah Cahaya Tbk ISX:UNIC
76 GF Score
Price Rp12,700.00
GF Value Rp10,113.93
Valuation Modestly Overvalued
! 2 Warning Signs
View Full Analysis

What is PT Unggul Indah Cahaya Tbk Cyclically Adjusted FCF per Share?

PT Unggul Indah Cahaya Tbk ISX:UNIC 76 Cyclically Adjusted FCF per Share is Rp1,166.36 as of Mar. 2026. GuruFocus rates ISX:UNIC with a GF Score™ of 76/100 and a GF Value™ of Rp10,113.93 (Modestly Overvalued). 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 Unggul Indah Cahaya Tbk's adjusted free cash flow per share for the three months ended in Mar. 2026 was Rp248.068. 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 Rp1,166.36 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Unggul Indah Cahaya Tbk's average Cyclically Adjusted FCF Growth Rate was 29.70% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 16.40% 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 Unggul Indah Cahaya Tbk was 16.40% per year. The lowest was 16.40% per year. And the median was 16.40% per year.

As of today (2026-07-26), PT Unggul Indah Cahaya Tbk's current stock price is Rp12700.00. PT Unggul Indah Cahaya Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was Rp1,166.36. PT Unggul Indah Cahaya Tbk's Cyclically Adjusted Price-to-FCF of today is 10.89.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Unggul Indah Cahaya Tbk was 17.84. The lowest was 7.25. And the median was 9.88.


PT Unggul Indah Cahaya Tbk  (ISX:UNIC) 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 Unggul Indah Cahaya Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=12700.00/1166.36
=10.89

* 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 Unggul Indah Cahaya Tbk was 17.84. The lowest was 7.25. And the median was 9.88.


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 Unggul Indah Cahaya Tbk Cyclically Adjusted FCF per Share Related Terms


PT Unggul Indah Cahaya Tbk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for PT Unggul Indah Cahaya 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 Unggul Indah Cahaya Tbk Cyclically Adjusted FCF per Share Chart

PT Unggul Indah Cahaya 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 0.00 750.43 814.72 862.63 1,184.84

PT Unggul Indah Cahaya 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 899.36 912.75 1,120.97 1,184.84 1,166.36

ISX:UNIC vs DOW: Cyclically Adjusted FCF per Share Comparison

For the Chemicals subindustry, PT Unggul Indah Cahaya 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 Unggul Indah Cahaya Tbk Cyclically Adjusted Price-to-FCF vs Chemicals Industry

For the Chemicals industry and Basic Materials sector, PT Unggul Indah Cahaya Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


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

PT Unggul Indah Cahaya 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 Unggul Indah Cahaya 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)
=248.068/136.5387*136.5387
=248.068

Current CPI (Mar. 2026) = 136.5387.

PT Unggul Indah Cahaya Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 183.499 103.212 242.749
201609 -388.377 104.142 -509.192
201612 122.019 105.222 158.335
201703 314.204 106.476 402.918
201706 640.609 107.722 811.982
201709 309.618 108.020 391.360
201712 -740.484 109.017 -927.422
201803 -143.852 110.097 -178.401
201806 -98.602 111.085 -121.196
201809 628.880 111.135 772.635
201812 -201.247 112.430 -244.401
201903 362.357 112.829 438.504
201906 -36.807 114.730 -43.803
201909 -109.184 114.905 -129.741
201912 274.807 115.486 324.904
202003 249.174 116.252 292.656
202006 696.827 116.630 815.777
202009 506.525 116.397 594.178
202012 935.836 117.318 1,089.157
202103 593.310 117.840 687.457
202106 190.762 118.184 220.389
202109 683.148 118.262 788.727
202112 -568.400 119.516 -649.357
202203 821.175 120.948 927.026
202206 71.470 123.322 79.129
202209 -315.424 125.298 -343.720
202212 126.686 126.098 137.176
202303 -345.446 126.953 -371.531
202306 28.545 127.663 30.530
202309 545.290 128.151 580.978
202312 236.413 129.395 249.466
202403 544.302 130.607 569.022
202406 -664.447 130.792 -693.643
202409 1,360.927 130.361 1,425.421
202412 319.017 131.432 331.413
202503 582.051 131.948 602.300
202506 703.581 133.241 720.997
202509 1,134.722 133.819 1,157.784
202512 777.671 135.271 784.958
202603 248.068 136.539 248.068

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 Rp1,166.36 mean?
PT Unggul Indah Cahaya Tbk (ISX:UNIC) has a Cyclically Adjusted FCF per Share of Rp1,166.36 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 Unggul Indah Cahaya Tbk and its competitors.
Is PT Unggul Indah Cahaya Tbk's Cyclically Adjusted FCF per Share too high?
PT Unggul Indah Cahaya Tbk's current Cyclically Adjusted FCF per Share is Rp1,166.36. Overall, PT Unggul Indah Cahaya Tbk has a GF Score™ of 76/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Unggul Indah Cahaya Tbk's Cyclically Adjusted FCF per Share compare to DOW?
PT Unggul Indah Cahaya Tbk's Cyclically Adjusted FCF per Share of Rp1,166.36 can be compared against companies in the Chemicals 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 Chemicals company?
A good Cyclically Adjusted FCF per Share depends on the Chemicals 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 Unggul Indah Cahaya Tbk and its competitors. PT Unggul Indah Cahaya Tbk's current Cyclically Adjusted FCF per Share is Rp1,166.36. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Unggul Indah Cahaya Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Unggul Indah Cahaya Tbk (ISX:UNIC) is currently considered Modestly Overvalued. The stock's GF Value™ is Rp10,113.93, compared to a current price of Rp12,700.00 — trading 25.6% above its estimated fair value. The current Cyclically Adjusted FCF per Share is Rp1,166.36. PT Unggul Indah Cahaya Tbk's overall GF Score™ is 76/100 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 Unggul Indah Cahaya Tbk (ISX:UNIC), the current Cyclically Adjusted FCF per Share is Rp1,166.36 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 Unggul Indah Cahaya Tbk (ISX:UNIC) Overvalued in 2026?

Based on GuruFocus' analysis, PT Unggul Indah Cahaya Tbk stock appears to be overvalued. The current stock price of Rp12,700.00 is trading 25.6% above its estimated GF Value™ of Rp10,113.93. GuruFocus considers PT Unggul Indah Cahaya Tbk to be Modestly Overvalued.

Key valuation signals for ISX:UNIC:

  • Cyclically Adjusted FCF per Share: Rp1,166.36
  • GF Value™: Rp10,113.93 vs. price of Rp12,700.00 (25.6% above fair value)
  • GF Score™: 76/100 with 2 warning signs

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


PT Unggul Indah Cahaya Tbk Business Description

Address Jl Jenderal Gatot Subroto Kav. 6-7, Wisma UIC 2nd floor, Jakarta Selatan, Jakarta, IDN, 12930
PT Unggul Indah Cahaya Tbk is engaged in the manufacturing of alkylbenzene chemicals, which are the main raw material for the production of detergents. It offers linear alkylbenzene and branched alkylbenzene. The company also produces heavy alkylate and light alkylate as its byproducts. Its business activities are other organic basic chemical industries; activities of warehouse and storage; trading of various goods; real estate that is owned or leased; and motorized transportation for public goods. It operates in two segments: Chemicals and Real Estate, of which the majority of its revenue gets derived from the Chemicals segment. The company exports its products, but it derives its revenue from Indonesia.
76GF Score

Get the complete analysis for ISX:UNIC

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

Rp12,700.00
Price
Rp10,113.93
GF Value