GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Tobacco Products » PT Hanjaya Mandala Sampoerna Tbk (ISX:HMSP) » Definitions » Cyclically Adjusted FCF per Share

PT Hanjaya Mandalampoerna Tbk (ISX:HMSP) Cyclically Adjusted FCF per Share : Rp103.62 (As of Dec. 2023)


View and export this data going back to 1990. Start your Free Trial

What is PT Hanjaya Mandalampoerna 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 Hanjaya Mandalampoerna Tbk's adjusted free cash flow per share for the three months ended in Dec. 2023 was Rp-19.975. 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 Rp103.62 for the trailing ten years ended in Dec. 2023.

During the past 12 months, PT Hanjaya Mandalampoerna Tbk's average Cyclically Adjusted FCF Growth Rate was -5.10% 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.

As of today (2024-04-27), PT Hanjaya Mandalampoerna Tbk's current stock price is Rp835.00. PT Hanjaya Mandalampoerna Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2023 was Rp103.62. PT Hanjaya Mandalampoerna Tbk's Cyclically Adjusted Price-to-FCF of today is 8.06.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Hanjaya Mandalampoerna Tbk was 18.92. The lowest was 7.56. And the median was 9.63.


PT Hanjaya Mandalampoerna Tbk Cyclically Adjusted FCF per Share Historical Data

The historical data trend for PT Hanjaya Mandalampoerna 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 Hanjaya Mandalampoerna Tbk Cyclically Adjusted FCF per Share Chart

PT Hanjaya Mandalampoerna Tbk Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only - 103.55 103.56 109.19 103.62

PT Hanjaya Mandalampoerna Tbk Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 109.19 103.53 104.59 108.80 103.62

Competitive Comparison of PT Hanjaya Mandalampoerna Tbk's Cyclically Adjusted FCF per Share

For the Tobacco subindustry, PT Hanjaya Mandalampoerna 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 Hanjaya Mandalampoerna Tbk's Cyclically Adjusted Price-to-FCF Distribution in the Tobacco Products Industry

For the Tobacco Products industry and Consumer Defensive sector, PT Hanjaya Mandalampoerna Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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



PT Hanjaya Mandalampoerna 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 Hanjaya Mandalampoerna Tbk's adjusted Free Cash Flow per Share data for the three months ended in Dec. 2023 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Dec. 2023 (Change)*Current CPI (Dec. 2023)
=-19.975/128.8650*128.8650
=-19.975

Current CPI (Dec. 2023) = 128.8650.

PT Hanjaya Mandalampoerna Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201403 31.237 92.483 43.525
201406 14.712 93.015 20.382
201409 11.712 94.576 15.958
201412 24.256 98.819 31.631
201503 30.178 98.388 39.526
201506 -7.102 99.766 -9.173
201509 -19.072 101.037 -24.325
201512 -6.268 102.133 -7.909
201603 107.060 102.764 134.252
201606 19.864 103.212 24.801
201609 26.609 104.142 32.926
201612 -41.544 105.222 -50.879
201703 105.509 106.476 127.695
201706 16.355 107.722 19.565
201709 65.062 108.020 77.617
201712 -64.551 109.017 -76.303
201803 111.515 110.097 130.525
201806 41.207 111.085 47.803
201809 52.525 111.135 60.905
201812 -40.104 112.430 -45.966
201903 56.130 112.829 64.108
201906 35.303 114.730 39.652
201909 49.692 114.905 55.729
201912 -1.969 115.486 -2.197
202003 40.906 116.252 45.344
202006 -43.062 116.630 -47.579
202009 75.375 116.397 83.449
202012 24.670 117.318 27.098
202103 -13.841 117.840 -15.136
202106 65.061 118.184 70.941
202109 54.510 118.262 59.397
202112 -20.703 119.516 -22.322
202203 -4.378 120.948 -4.665
202206 -3.413 123.324 -3.566
202209 51.687 125.300 53.158
202212 0.607 126.099 0.620
202303 -27.511 126.954 -27.925
202306 34.110 127.666 34.430
202309 52.753 128.155 53.045
202312 -19.975 128.865 -19.975

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


PT Hanjaya Mandalampoerna Tbk  (ISX:HMSP) 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 Hanjaya Mandalampoerna Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=835.00/103.62
=8.06

* 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 Hanjaya Mandalampoerna Tbk was 18.92. The lowest was 7.56. And the median was 9.63.


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 Hanjaya Mandalampoerna Tbk Cyclically Adjusted FCF per Share Related Terms

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


PT Hanjaya Mandalampoerna Tbk (ISX:HMSP) Business Description

Traded in Other Exchanges
Address
Jalan Rungkut Industri Raya No. 18, Surabaya, IDN, 60293
PT Hanjaya Mandala Sampoerna Tbk is an Indonesian tobacco company. It produces a number of brands of cigarettes and is well known, such as Sampoerna A, Sampoerna Kretek, Sampoerna U, and Dji Sam Soe, the legendary King of Kretek. The scope of activities of the company comprises, among others manufacturing, trading, and distributing cigarettes. The company's flagship brand is Dji Sam Soe Kretek.

PT Hanjaya Mandalampoerna Tbk (ISX:HMSP) Headlines

No Headlines