PT Mitra Adiperkasa Tbk (ISX:MAPI) Forward Rate of Return (Yacktman) %: 33.38% (As of Mar. 2026) — 45% Above Median


ISX:MAPI PT Mitra Adiperkasa Tbk ISX:MAPI
85 GF Score
Price Rp1,515.00
GF Value Rp1,757.26
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is PT Mitra Adiperkasa Tbk Forward Rate of Return (Yacktman) %?

PT Mitra Adiperkasa Tbk ISX:MAPI -0.33% 85 Forward Rate of Return (Yacktman) % is 33.38% as of Mar. 2026, which is 45% above its 10-year median of 22.98. GuruFocus rates ISX:MAPI with a GF Score™ of 85/100 and a GF Value™ of Rp1,757.26 (Modestly Undervalued). The stock has 4 warning signs investors should review. Among 790 Retail - Cyclical companies, PT Mitra Adiperkasa Tbk ranks better than 87.34% on this metric.

Yacktman defines forward rate of return as the normalized free cash flow yield plus real growth plus inflation. PT Mitra Adiperkasa Tbk's forward rate of return for was 33.38%.

The historical rank and industry rank for PT Mitra Adiperkasa Tbk's Forward Rate of Return (Yacktman) % or its related term are showing as below:

ISX:MAPI' s Forward Rate of Return (Yacktman) % Range Over the Past 10 Years
Min: -4.17   Med: 22.98   Max: 35.76
Current: 30.64

During the past 13 years, PT Mitra Adiperkasa Tbk's highest Forward Rate of Return was 35.76. The lowest was -4.17. And the median was 22.98.

ISX:MAPI's Forward Rate of Return (Yacktman) % is ranked better than
87.34% of 790 companies
in the Retail - Cyclical industry
Industry Median: 12.93 vs ISX:MAPI: 30.64

Unlike the Earnings Yield %, the Forward Rate of Return uses the normalized Free Cash Flow of the past five years, and considers growth. The forward rate of return can be thought of as the return that investors buying the stock today can expect from it in the future.


PT Mitra Adiperkasa Tbk  (ISX:MAPI) Forward Rate of Return (Yacktman) % Explanation

Unlike the Earnings Yield, the Forward Rate of Return uses the normalized Free Cash Flow of the past five years, and considers growth. The forward rate of return can be thought of as the return that investors buying the stock today can expect from it in the future.

For the growth part of the Forward Rate of Return calculation, GuruFocus uses the 5-year average growth rate of EBITDA per share as the growth rate, and the growth rate is always capped at 20%. For the Free Cash Flow we use per share data averaged over five years. The reason we use five years is to make it comparable to the growth rate.


Be Aware

In the Forward Rate of Return calculation, the growth rate is added directly to today's free cash flow yield. Therefore the calculation is reliable only if the company can grow at the same rate in the future as it did in the past. Investors should pay close attention to this when researching growth stocks. A more accurate measurement for return is Return on Capital.


PT Mitra Adiperkasa Tbk Forward Rate of Return (Yacktman) % Related Terms


PT Mitra Adiperkasa Tbk Forward Rate of Return (Yacktman) % Historical Data

* Premium members only.

The historical data trend for PT Mitra Adiperkasa Tbk's Forward Rate of Return (Yacktman) % 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 Mitra Adiperkasa Tbk Forward Rate of Return (Yacktman) % Chart

PT Mitra Adiperkasa Tbk Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Forward Rate of Return (Yacktman) %
Get a 7-Day Free Trial Premium Member Only Premium Member Only 23.23 27.66 25.74 29.51 34.75

PT Mitra Adiperkasa Tbk Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Forward Rate of Return (Yacktman) % 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 28.37 30.99 33.08 34.75 33.38

ISX:MAPI vs DDS, M: Forward Rate of Return (Yacktman) % Comparison

For the Department Stores subindustry, PT Mitra Adiperkasa Tbk's Forward Rate of Return (Yacktman) %, along with its competitors' market caps and Forward Rate of Return (Yacktman) % 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 Mitra Adiperkasa Tbk Forward Rate of Return (Yacktman) % vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, PT Mitra Adiperkasa Tbk's Forward Rate of Return (Yacktman) % distribution charts can be found below:

* The bar in red indicates where PT Mitra Adiperkasa Tbk's Forward Rate of Return (Yacktman) % falls into.


ISX:MAPI
85GF Score
PT Mitra Adiperkasa Tbk ISX:MAPI
Forward Rate of Return (Yacktman) % is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Mitra Adiperkasa Tbk Forward Rate of Return (Yacktman) % Calculation

Forward Rate of Return is a concept that Don Yacktman uses in his investment approach. Yacktman explained the forward rate of return concept in detail in his interview with GuruFocus. Yacktman defines forward rate of return as the normalized free cash flow yield plus real growth plus inflation. He said in the interview (March 2012, when the S&P 500 was at about 1400):

If the business is stable, this calculation is fairly straightforward. For instance, on the S&P 500 we would normalize earnings. We would then calculate what percentage of those earnings are not reinvested in the underlying businesses and are therefore free. Historically, for the S&P 500, this has been just under 50% of earnings. Currently, we expect the S&P to earn about 70 on a normalized basis, a number which is far below reported earnings due to our adjusting for record high profit margins. $70 X ½ / 1400 gives you a normalized free cash flow yield of approximately 2.5%.

The historical real growth rate of the S&P 500 (companies) is about 1.5%. Assuming an inflation rate of 2.5%, the forward rate of return on an investment in the S&P 500 is about 6.5% today (2.5% free cash flow yield plus 1.5% real growth plus 2.5% inflation).

PT Mitra Adiperkasa Tbk's Forward Rate of Return of Mar. 2026 is

Forward Rate of Return=Normalized Free Cash Flow/Price+5-Year EBITDA Growth Rate
=161.21961905/1205+0.2
=33.38 %

* 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.

What does a Forward Rate of Return (Yacktman) % of 33.38% mean?
PT Mitra Adiperkasa Tbk (ISX:MAPI) has a Forward Rate of Return (Yacktman) % of 33.38% as of Mar. 2026. Yacktman's forward rate of return equals the sum of normalized free-cash-flow yield plus earnings growth. View historical data on PT Mitra Adiperkasa Tbk and its competitors. This is 45% above median its historical median of 22.98. According to the industry distribution chart, PT Mitra Adiperkasa Tbk ranks #100 out of 790 companies in the Retail - Cyclical industry, placing it in the top 12.7%.
Is PT Mitra Adiperkasa Tbk's Forward Rate of Return (Yacktman) % too high?
PT Mitra Adiperkasa Tbk's current Forward Rate of Return (Yacktman) % of 33.38% is 45% above median its 10-year median of 22.98. The Retail - Cyclical industry median Forward Rate of Return (Yacktman) % is 12.93. PT Mitra Adiperkasa Tbk's value of 33.38% is 158.2% above this industry median. Based on the distribution chart, PT Mitra Adiperkasa Tbk ranks #100 out of 790 companies in the Retail - Cyclical industry, which is in the top quartile — a strong position relative to peers. Overall, PT Mitra Adiperkasa Tbk has a GF Score™ of 85/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Mitra Adiperkasa Tbk's Forward Rate of Return (Yacktman) % compare to DDS and M?
According to the Retail - Cyclical industry distribution chart, PT Mitra Adiperkasa Tbk ranks #100 out of 790 companies for Forward Rate of Return (Yacktman) %. This places PT Mitra Adiperkasa Tbk in the top 13% of its industry — outperforming the majority of peers. The industry median Forward Rate of Return (Yacktman) % is 12.93. PT Mitra Adiperkasa Tbk's value of 33.38% is 158.2% above this benchmark. While the company's 10-year median is 22.98 vs. the industry median of 12.93, PT Mitra Adiperkasa Tbk has consistently been above the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Forward Rate of Return (Yacktman) % for a Retail - Cyclical company?
The median Forward Rate of Return (Yacktman) % among Retail - Cyclical companies is 12.93, based on 790 companies in the industry. Companies in the top quartile (top 25%) have a Forward Rate of Return (Yacktman) % significantly above this median, while those in the bottom quartile fall well below. However, Forward Rate of Return (Yacktman) % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. PT Mitra Adiperkasa Tbk's current Forward Rate of Return (Yacktman) % of 33.38% is 158.2% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Forward Rate of Return (Yacktman) % mean?
A high Forward Rate of Return (Yacktman) % can signal that a stock is expensive relative to its fundamentals. Yacktman's forward rate of return equals the sum of normalized free-cash-flow yield plus earnings growth. View historical data on PT Mitra Adiperkasa Tbk and its competitors. For the Retail - Cyclical industry, the median Forward Rate of Return (Yacktman) % is 12.93 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. PT Mitra Adiperkasa Tbk's current Forward Rate of Return (Yacktman) % is 33.38%, which is 45% above median its own 10-year median of 22.98. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Mitra Adiperkasa Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Mitra Adiperkasa Tbk (ISX:MAPI) is currently considered Modestly Undervalued. The stock's GF Value™ is Rp1,757.26, compared to a current price of Rp1,515.00 — trading 13.8% below its estimated fair value. The current Forward Rate of Return (Yacktman) % is 33.38%, which is 45% above median its 10-year median of 22.98 and 158.2% above the Retail - Cyclical industry median of 12.93. PT Mitra Adiperkasa Tbk's overall GF Score™ is 85/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Forward Rate of Return (Yacktman) % calculated?
Forward Rate of Return (Yacktman) % is calculated from a company's financial statements. For PT Mitra Adiperkasa Tbk (ISX:MAPI), the current Forward Rate of Return (Yacktman) % is 33.38% 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 Mitra Adiperkasa Tbk (ISX:MAPI) Overvalued in 2026?

Based on GuruFocus' analysis, PT Mitra Adiperkasa Tbk stock appears to be undervalued. The current stock price of Rp1,515.00 is trading 13.8% below its estimated GF Value™ of Rp1,757.26. GuruFocus considers PT Mitra Adiperkasa Tbk to be Modestly Undervalued.

Key valuation signals for ISX:MAPI:

  • Forward Rate of Return (Yacktman) %: 33.38% (45% above median its 10-year median of 22.98)
  • GF Value™: Rp1,757.26 vs. price of Rp1,515.00 (13.8% below fair value)
  • GF Score™: 85/100 with 4 warning signs
  • Industry Position: 158.2% above the Retail - Cyclical median (#100 of 790)

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


PT Mitra Adiperkasa Tbk Business Description

Other Exchanges PMDKF:USAQGI:Germany
Address Jalan Jend Sudirman Kav 86, 29th Floor, Sahid Sudirman Center, Central Jakarta, Jakarta, IDN, 10220
PT Mitra Adiperkasa Tbk is a departmental store operator in Indonesia. Its portfolio of services comprises sports equipment, fashion, food and beverages, and lifestyle stores managed by over 100 brands like Zara, Lacoste, Adidas, Nike, Starbucks, Domino's Pizza, Galeries, Lafayette, and more. It operates in the following segments: Retail sales; Department stores; Cafe & restaurant; and Others. The majority of its revenue is derived from the Retail sales segment. Its geographical segments include Indonesia, Vietnam, the Philippines, Thailand, and Others.
85GF Score

Get the complete analysis for ISX:MAPI

Forward Rate of Return (Yacktman) % is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

Rp1,515.00
Price
Rp1,757.26
GF Value