PT XLSmart Telecom Sejahtera Tbk (ISX:EXCL) Cyclically Adjusted Revenue per Share: Rp2,759.59 (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:EXCL PT XLSmart Telecom Sejahtera Tbk ISX:EXCL
71 GF Score
Price Rp2,530.00
GF Value Rp2,315.20
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is PT XLSmart Telecom Sejahtera Tbk Cyclically Adjusted Revenue per Share?

PT XLSmart Telecom Sejahtera Tbk ISX:EXCL +3.69% 71 Cyclically Adjusted Revenue per Share is Rp2,759.59 as of Mar. 2026. GuruFocus rates ISX:EXCL with a GF Score™ of 71/100 and a GF Value™ of Rp2,315.20 (Fairly Valued). The stock has 5 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 Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

PT XLSmart Telecom Sejahtera Tbk's adjusted revenue per share for the three months ended in Mar. 2026 was Rp649.419. Add all the adjusted revenue per share for the past 10 years together and divide the count will get our Cyclically Adjusted Revenue per Share, which is Rp2,759.59 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT XLSmart Telecom Sejahtera Tbk's average Cyclically Adjusted Revenue Growth Rate was 0.20% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was -1.30% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was -0.50% 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 Revenue Growth Rate using Cyclically Adjusted Revenue per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted Revenue Growth Rate of PT XLSmart Telecom Sejahtera Tbk was 0.50% per year. The lowest was -1.30% per year. And the median was 0.00% per year.

As of today (2026-08-03), PT XLSmart Telecom Sejahtera Tbk's current stock price is Rp2530.00. PT XLSmart Telecom Sejahtera Tbk's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2026 was Rp2,759.59. PT XLSmart Telecom Sejahtera Tbk's Cyclically Adjusted PS Ratio of today is 0.92.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of PT XLSmart Telecom Sejahtera Tbk was 1.58. The lowest was 0.56. And the median was 0.87.


PT XLSmart Telecom Sejahtera Tbk  (ISX:EXCL) Cyclically Adjusted Revenue per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted Revenue per Share may underestimate the company's revenue. Cyclically Adjusted PS Ratio can seem to be too high even the actual PS Ratio is low.

For the Cyclically Adjusted PS Ratio, the revenue per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/S calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted PS Ratio is also called CAPS 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 PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted revenue per share of a company over the past 10 years.

PT XLSmart Telecom Sejahtera Tbk's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=2530.00/2759.59
=0.92

* 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 PS Ratio of PT XLSmart Telecom Sejahtera Tbk was 1.58. The lowest was 0.56. And the median was 0.87.


Be Aware

Cyclically Adjusted PS Ratio works better for cyclical companies. It gives you a better idea on the company's real revenue value.


PT XLSmart Telecom Sejahtera Tbk Cyclically Adjusted Revenue per Share Related Terms


PT XLSmart Telecom Sejahtera Tbk Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for PT XLSmart Telecom Sejahtera Tbk's Cyclically Adjusted Revenue 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 XLSmart Telecom Sejahtera Tbk Cyclically Adjusted Revenue per Share Chart

PT XLSmart Telecom Sejahtera Tbk Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2,803.13 2,866.62 2,833.09 2,762.67 2,755.00

PT XLSmart Telecom Sejahtera 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 Revenue 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 2,754.37 2,758.58 2,748.22 2,755.00 2,759.59

ISX:EXCL vs VZ, TMUS, T: Cyclically Adjusted Revenue per Share Comparison

For the Telecom Services subindustry, PT XLSmart Telecom Sejahtera Tbk's Cyclically Adjusted PS Ratio, along with its competitors' market caps and Cyclically Adjusted PS Ratio 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 XLSmart Telecom Sejahtera Tbk Cyclically Adjusted PS Ratio vs Telecommunication Services Industry

For the Telecommunication Services industry and Communication Services sector, PT XLSmart Telecom Sejahtera Tbk's Cyclically Adjusted PS Ratio distribution charts can be found below:

* The bar in red indicates where PT XLSmart Telecom Sejahtera Tbk's Cyclically Adjusted PS Ratio falls into.


ISX:EXCL
71GF Score
PT XLSmart Telecom Sejahtera Tbk ISX:EXCL
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT XLSmart Telecom Sejahtera Tbk Cyclically Adjusted Revenue 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 Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

What is Cyclically Adjusted Revenue per Share? How do we calculate Cyclically Adjusted Revenue per Share?

Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue 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 Revenue per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the revenue per share from 2001 through 2010.

We adjusted the 2001 revenue per share data with the total inflation from 2001 through 2010 to the equivalent revenue in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's revenue is $1 a share in 2001, then the 2001's equivalent revenue in 2010 is $1.4 a share. If Wal-Mart's revenue is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 revenue in 2010 is $1.35. So on and so forth, you get the equivalent revenue per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted Revenue 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 XLSmart Telecom Sejahtera Tbk's adjusted Revenue per Share data for the three months ended in Mar. 2026 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=649.419/136.5387*136.5387
=649.419

Current CPI (Mar. 2026) = 136.5387.

PT XLSmart Telecom Sejahtera Tbk Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201606 524.619 103.212 694.014
201609 489.283 104.142 641.488
201612 491.749 105.222 638.106
201703 492.683 106.476 631.789
201706 530.295 107.722 672.157
201709 558.547 108.020 706.008
201712 558.795 109.017 699.865
201803 514.725 110.097 638.348
201806 518.778 111.085 637.651
201809 546.987 111.135 672.023
201812 565.739 112.430 687.053
201903 558.313 112.829 675.639
201906 588.476 114.730 700.337
201909 604.764 114.905 718.628
201912 599.937 115.486 709.304
202003 607.883 116.252 713.961
202006 616.880 116.630 722.182
202009 617.317 116.397 724.142
202012 596.554 117.318 694.289
202103 586.370 117.840 679.416
202106 630.546 118.184 728.474
202109 639.841 118.262 738.727
202112 651.829 119.516 744.669
202203 631.978 120.948 713.441
202206 687.349 123.322 761.011
202209 704.949 125.298 768.189
202212 692.718 126.098 750.076
202303 577.368 126.953 620.965
202306 628.614 127.663 672.319
202309 619.898 128.151 660.469
202312 646.793 129.395 682.503
202403 645.526 130.607 674.843
202406 658.916 130.792 687.869
202409 635.698 130.361 665.824
202412 690.807 131.432 717.651
202503 657.988 131.948 680.878
202506 637.568 133.241 653.350
202509 668.533 133.819 682.120
202512 680.310 135.271 686.685
202603 649.419 136.539 649.419

Add all the adjusted revenue per share together and divide 10 will get our Cyclically Adjusted Revenue per Share.

What does a Cyclically Adjusted Revenue per Share of Rp2,759.59 mean?
PT XLSmart Telecom Sejahtera Tbk (ISX:EXCL) has a Cyclically Adjusted Revenue per Share of Rp2,759.59 as of Mar. 2026. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on PT XLSmart Telecom Sejahtera Tbk and its competitors.
Is PT XLSmart Telecom Sejahtera Tbk's Cyclically Adjusted Revenue per Share too high?
PT XLSmart Telecom Sejahtera Tbk's current Cyclically Adjusted Revenue per Share is Rp2,759.59. Overall, PT XLSmart Telecom Sejahtera Tbk has a GF Score™ of 71/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does PT XLSmart Telecom Sejahtera Tbk's Cyclically Adjusted Revenue per Share compare to VZ and TMUS?
PT XLSmart Telecom Sejahtera Tbk's Cyclically Adjusted Revenue per Share of Rp2,759.59 can be compared against companies in the Telecommunication Services 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 Revenue per Share for a Telecommunication Services company?
A good Cyclically Adjusted Revenue per Share depends on the Telecommunication Services industry context. However, Cyclically Adjusted Revenue 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 Revenue per Share mean?
A high Cyclically Adjusted Revenue per Share can signal that a stock is expensive relative to its fundamentals. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on PT XLSmart Telecom Sejahtera Tbk and its competitors. PT XLSmart Telecom Sejahtera Tbk's current Cyclically Adjusted Revenue per Share is Rp2,759.59. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT XLSmart Telecom Sejahtera Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT XLSmart Telecom Sejahtera Tbk (ISX:EXCL) is currently considered Fairly Valued. The stock's GF Value™ is Rp2,315.20, compared to a current price of Rp2,530.00 — trading 9.3% above its estimated fair value. The current Cyclically Adjusted Revenue per Share is Rp2,759.59. PT XLSmart Telecom Sejahtera Tbk's overall GF Score™ is 71/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted Revenue per Share calculated?
Cyclically Adjusted Revenue per Share is calculated from a company's financial statements. For PT XLSmart Telecom Sejahtera Tbk (ISX:EXCL), the current Cyclically Adjusted Revenue per Share is Rp2,759.59 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 XLSmart Telecom Sejahtera Tbk (ISX:EXCL) Overvalued in 2026?

Based on GuruFocus' analysis, PT XLSmart Telecom Sejahtera Tbk stock appears to be overvalued. The current stock price of Rp2,530.00 is trading 9.3% above its estimated GF Value™ of Rp2,315.20. GuruFocus considers PT XLSmart Telecom Sejahtera Tbk to be Fairly Valued.

Key valuation signals for ISX:EXCL:

  • Cyclically Adjusted Revenue per Share: Rp2,759.59
  • GF Value™: Rp2,315.20 vs. price of Rp2,530.00 (9.3% above fair value)
  • GF Score™: 71/100 with 5 warning signs

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


PT XLSmart Telecom Sejahtera Tbk Business Description

Other Exchanges PTXKY:USAE5F:Germany
Address Jl. HR Rasuna Said X5. Kav.11 - 12, Jakarta Selatan, XLSMART Tower, Kuningan Timur, Setiabudi, South Jakarta City, IDN, 12950
PT XLSmart Telecom Sejahtera Tbk is an integrated telecommunications entity. Its brands are Prioritas, Axis, XLSmart, Smartfren, and Others.
71GF Score

Get the complete analysis for ISX:EXCL

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

Rp2,530.00
Price
Rp2,315.20
GF Value