PT Wismilak Inti Makmur Tbk (ISX:WIIM) Cyclically Adjusted Revenue per Share: Rp1,727.14 (As of Jun. 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:WIIM PT Wismilak Inti Makmur Tbk ISX:WIIM
97 GF Score
Price Rp1,820.00
GF Value Rp1,634.75
Valuation Modestly Overvalued
! 2 Warning Signs
View Full Analysis

What is PT Wismilak Inti Makmur Tbk Cyclically Adjusted Revenue per Share?

PT Wismilak Inti Makmur Tbk ISX:WIIM +2.25% 97 Cyclically Adjusted Revenue per Share is Rp1,727.14 as of Jun. 2026. GuruFocus rates ISX:WIIM with a GF Score™ of 97/100 and a GF Value™ of Rp1,634.75 (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 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 Wismilak Inti Makmur Tbk's adjusted revenue per share for the three months ended in Jun. 2026 was Rp777.236. 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 Rp1,727.14 for the trailing ten years ended in Jun. 2026.

During the past 12 months, PT Wismilak Inti Makmur Tbk's average Cyclically Adjusted Revenue Growth Rate was 17.50% 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.

As of today (2026-08-07), PT Wismilak Inti Makmur Tbk's current stock price is Rp1820.00. PT Wismilak Inti Makmur Tbk's Cyclically Adjusted Revenue per Share for the quarter that ended in Jun. 2026 was Rp1,727.14. PT Wismilak Inti Makmur Tbk's Cyclically Adjusted PS Ratio of today is 1.05.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of PT Wismilak Inti Makmur Tbk was 3.12. The lowest was 0.41. And the median was 0.90.


PT Wismilak Inti Makmur Tbk  (ISX:WIIM) 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 Wismilak Inti Makmur Tbk's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=1820.00/1727.14
=1.05

* 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 Wismilak Inti Makmur Tbk was 3.12. The lowest was 0.41. And the median was 0.90.


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 Wismilak Inti Makmur Tbk Cyclically Adjusted Revenue per Share Related Terms


PT Wismilak Inti Makmur Tbk Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for PT Wismilak Inti Makmur 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 Wismilak Inti Makmur Tbk Cyclically Adjusted Revenue per Share Chart

PT Wismilak Inti Makmur 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 0.00 0.00 1,228.06 1,367.78 1,600.36

PT Wismilak Inti Makmur Tbk Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 1,469.66 1,529.32 1,600.36 1,664.65 1,727.14

ISX:WIIM vs PM, MO, TPB: Cyclically Adjusted Revenue per Share Comparison

For the Tobacco subindustry, PT Wismilak Inti Makmur 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 Wismilak Inti Makmur Tbk Cyclically Adjusted PS Ratio vs Tobacco Products Industry

For the Tobacco Products industry and Consumer Defensive sector, PT Wismilak Inti Makmur Tbk's Cyclically Adjusted PS Ratio distribution charts can be found below:

* The bar in red indicates where PT Wismilak Inti Makmur Tbk's Cyclically Adjusted PS Ratio falls into.


ISX:WIIM
97GF Score
PT Wismilak Inti Makmur Tbk ISX:WIIM
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Wismilak Inti Makmur 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 Wismilak Inti Makmur Tbk's adjusted Revenue per Share data for the three months ended in Jun. 2026 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=777.236/137.6954*137.6954
=777.236

Current CPI (Jun. 2026) = 137.6954.

PT Wismilak Inti Makmur Tbk Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201609 184.079 104.142 243.386
201612 188.870 105.222 247.159
201703 193.353 106.476 250.045
201706 168.896 107.722 215.892
201709 179.516 108.020 228.832
201712 161.337 109.017 203.779
201803 161.816 110.097 202.380
201806 161.940 111.085 200.733
201809 173.818 111.135 215.360
201812 171.697 112.430 210.281
201903 149.025 112.829 181.869
201906 160.189 114.730 192.254
201909 170.506 114.905 204.325
201912 183.926 115.486 219.297
202003 178.533 116.252 211.464
202006 216.376 116.630 255.458
202009 267.353 116.397 316.275
202012 287.350 117.318 337.261
202103 271.948 117.840 317.770
202106 288.482 118.184 336.109
202109 348.001 118.262 405.187
202112 393.406 119.516 453.246
202203 360.667 120.948 410.607
202206 418.055 123.322 466.779
202209 489.038 125.298 537.423
202212 505.464 126.098 551.954
202303 565.195 126.953 613.023
202306 583.501 127.663 629.356
202309 646.473 128.151 694.619
202312 556.535 129.395 592.237
202403 509.501 130.607 537.153
202406 560.401 130.792 589.982
202409 582.897 130.361 615.693
202412 635.938 131.432 666.246
202503 655.545 131.948 684.097
202506 731.578 133.241 756.038
202509 832.991 133.819 857.121
202512 849.766 135.271 864.995
202603 771.929 136.539 778.468
202606 777.236 137.695 777.236

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 Rp1,727.14 mean?
PT Wismilak Inti Makmur Tbk (ISX:WIIM) has a Cyclically Adjusted Revenue per Share of Rp1,727.14 as of Jun. 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 Wismilak Inti Makmur Tbk and its competitors.
Is PT Wismilak Inti Makmur Tbk's Cyclically Adjusted Revenue per Share too high?
PT Wismilak Inti Makmur Tbk's current Cyclically Adjusted Revenue per Share is Rp1,727.14. Overall, PT Wismilak Inti Makmur Tbk has a GF Score™ of 97/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Wismilak Inti Makmur Tbk's Cyclically Adjusted Revenue per Share compare to PM and MO?
PT Wismilak Inti Makmur Tbk's Cyclically Adjusted Revenue per Share of Rp1,727.14 can be compared against companies in the Tobacco Products 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 Tobacco Products company?
A good Cyclically Adjusted Revenue per Share depends on the Tobacco Products 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 Wismilak Inti Makmur Tbk and its competitors. PT Wismilak Inti Makmur Tbk's current Cyclically Adjusted Revenue per Share is Rp1,727.14. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Wismilak Inti Makmur Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Wismilak Inti Makmur Tbk (ISX:WIIM) is currently considered Modestly Overvalued. The stock's GF Value™ is Rp1,634.75, compared to a current price of Rp1,820.00 — trading 11.3% above its estimated fair value. The current Cyclically Adjusted Revenue per Share is Rp1,727.14. PT Wismilak Inti Makmur Tbk's overall GF Score™ is 97/100 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 Revenue per Share calculated?
Cyclically Adjusted Revenue per Share is calculated from a company's financial statements. For PT Wismilak Inti Makmur Tbk (ISX:WIIM), the current Cyclically Adjusted Revenue per Share is Rp1,727.14 as of Jun. 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 Wismilak Inti Makmur Tbk (ISX:WIIM) Overvalued in 2026?

Based on GuruFocus' analysis, PT Wismilak Inti Makmur Tbk stock appears to be overvalued. The current stock price of Rp1,820.00 is trading 11.3% above its estimated GF Value™ of Rp1,634.75. GuruFocus considers PT Wismilak Inti Makmur Tbk to be Modestly Overvalued.

Key valuation signals for ISX:WIIM:

  • Cyclically Adjusted Revenue per Share: Rp1,727.14
  • GF Value™: Rp1,634.75 vs. price of Rp1,820.00 (11.3% above fair value)
  • GF Score™: 97/100 with 2 warning signs

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


PT Wismilak Inti Makmur Tbk Business Description

Address Jalan Dr. Soetomo No.27, Jawa Timur, Surabaya, IDN, 60264
PT Wismilak Inti Makmur Tbk is an Indonesian-based company operating in the cigarette industry. The company is engaged in the manufacture and sale of machine-rolled cigarettes (SKM), hand-rolled cigarettes (SKT), and related cigarette products. It also produces cigarette filters and oriented polypropylene packaging materials. Its product portfolio includes kretek cigarettes and cigars marketed under brands such as Galan, Diplomat, and Wismilak. The company generates revenue mainly from machine-rolled cigarettes, hand-rolled cigarettes, and filter & oriented polypropylene products, with the majority of its revenue derived from Indonesia.
97GF Score

Get the complete analysis for ISX:WIIM

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

Rp1,820.00
Price
Rp1,634.75
GF Value