GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » PT Erajaya Swasembada Tbk (ISX:ERAA) » Definitions » Cyclically Adjusted FCF per Share

PT Erajaya Swasembada Tbk (ISX:ERAA) Cyclically Adjusted FCF per Share : Rp19.19 (As of Dec. 2024)


View and export this data going back to 2011. Start your Free Trial

What is PT Erajaya Swasembada 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 Erajaya Swasembada Tbk's adjusted free cash flow per share for the three months ended in Dec. 2024 was Rp165.194. 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 Rp19.19 for the trailing ten years ended in Dec. 2024.

During the past 12 months, PT Erajaya Swasembada Tbk's average Cyclically Adjusted FCF Growth Rate was 130.40% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 24.00% 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 Erajaya Swasembada Tbk was 24.00% per year. The lowest was -15.90% per year. And the median was 4.05% per year.

As of today (2025-04-22), PT Erajaya Swasembada Tbk's current stock price is Rp430.00. PT Erajaya Swasembada Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2024 was Rp19.19. PT Erajaya Swasembada Tbk's Cyclically Adjusted Price-to-FCF of today is 22.41.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of PT Erajaya Swasembada Tbk was 302.08. The lowest was 16.26. And the median was 61.73.


PT Erajaya Swasembada Tbk Cyclically Adjusted FCF per Share Historical Data

The historical data trend for PT Erajaya Swasembada 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 Erajaya Swasembada Tbk Cyclically Adjusted FCF per Share Chart

PT Erajaya Swasembada Tbk Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 14.02 10.07 5.08 8.33 19.19

PT Erajaya Swasembada Tbk Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 8.33 -3.11 -8.74 4.14 19.19

Competitive Comparison of PT Erajaya Swasembada Tbk's Cyclically Adjusted FCF per Share

For the Specialty Retail subindustry, PT Erajaya Swasembada 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 Erajaya Swasembada Tbk's Cyclically Adjusted Price-to-FCF Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, PT Erajaya Swasembada Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


;
;

PT Erajaya Swasembada 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 Erajaya Swasembada Tbk's adjusted Free Cash Flow per Share data for the three months ended in Dec. 2024 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Dec. 2024 (Change)*Current CPI (Dec. 2024)
=165.194/131.4315*131.4315
=165.194

Current CPI (Dec. 2024) = 131.4315.

PT Erajaya Swasembada Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201503 -6.841 98.388 -9.139
201506 21.265 99.766 28.014
201509 23.998 101.037 31.217
201512 -32.661 102.133 -42.030
201603 -25.011 102.764 -31.988
201606 39.033 103.212 49.705
201609 23.894 104.142 30.155
201612 56.979 105.222 71.172
201703 -68.367 106.476 -84.391
201706 11.335 107.722 13.830
201709 -4.726 108.020 -5.750
201712 0.941 109.017 1.134
201803 -116.018 110.097 -138.500
201806 -8.815 111.085 -10.430
201809 -85.324 111.135 -100.907
201812 31.990 112.430 37.397
201903 15.022 112.829 17.499
201906 88.255 114.730 101.102
201909 40.491 114.905 46.315
201912 -6.755 115.486 -7.688
202003 11.474 116.252 12.972
202006 121.611 116.630 137.045
202009 -73.599 116.397 -83.106
202012 99.798 117.318 111.804
202103 -141.790 117.840 -158.144
202106 4.215 118.184 4.687
202109 106.411 118.262 118.261
202112 4.131 119.516 4.543
202203 -54.763 120.948 -59.510
202206 -17.894 123.322 -19.071
202209 8.633 125.298 9.056
202212 41.358 126.098 43.107
202303 -201.238 126.953 -208.338
202306 32.491 127.663 33.450
202309 20.066 128.151 20.580
202312 137.232 129.395 139.392
202403 -158.877 130.607 -159.880
202406 -66.212 130.792 -66.536
202409 148.446 130.361 149.665
202412 165.194 131.432 165.194

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


PT Erajaya Swasembada Tbk  (ISX:ERAA) 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 Erajaya Swasembada Tbk's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=430.00/19.19
=22.41

* 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 Erajaya Swasembada Tbk was 302.08. The lowest was 16.26. And the median was 61.73.


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 Erajaya Swasembada Tbk Cyclically Adjusted FCF per Share Related Terms

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


PT Erajaya Swasembada Tbk Business Description

Traded in Other Exchanges
N/A
Address
Jl. Bandengan Selatan No.19-20, Pekojan - Tambora, Jakarta, IDN, 11240
PT Erajaya Swasembada Tbk is an integrated mobile telecommunication device importer, distributor, and retailer that engages in the distribution and retail of mobile telecommunication devices, such as mobile phones and tablets, a subscriber identity module cards (SIM Card), mobile network operator voucher top-up, accessories, Internet of Things (IoT) devices, and Google Play Card voucher. It also offers Added Services, such as mobile phone protection services through TecProtec and handset leasing services in collaboration with credible multi-finance companies in Indonesia. Its segments are Cellular Phones and Tablets Products, Operator Products, Computers, and Other Electronic Devices. Accessories, and others.

PT Erajaya Swasembada Tbk Headlines

No Headlines