GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » PT Mustika Ratu Tbk (ISX:MRAT) » Definitions » Cyclically Adjusted FCF per Share

PT Mustika Ratu Tbk (ISX:MRAT) Cyclically Adjusted FCF per Share : Rp-60.87 (As of Sep. 2023)


View and export this data going back to 1995. Start your Free Trial

What is PT Mustika Ratu 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 Mustika Ratu Tbk's adjusted free cash flow per share for the three months ended in Sep. 2023 was Rp-6.924. 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 Rp-60.87 for the trailing ten years ended in Sep. 2023.

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 (2024-06-05), PT Mustika Ratu Tbk's current stock price is Rp408.00. PT Mustika Ratu Tbk's Cyclically Adjusted FCF per Share for the quarter that ended in Sep. 2023 was Rp-60.87. PT Mustika Ratu Tbk's Cyclically Adjusted Price-to-FCF of today is .


PT Mustika Ratu Tbk Cyclically Adjusted FCF per Share Historical Data

The historical data trend for PT Mustika Ratu 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 Mustika Ratu Tbk Cyclically Adjusted FCF per Share Chart

PT Mustika Ratu Tbk Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - -41.92 -40.51 -56.24

PT Mustika Ratu Tbk Quarterly Data
Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23
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 -48.26 -56.24 -60.08 -61.77 -60.87

Competitive Comparison of PT Mustika Ratu Tbk's Cyclically Adjusted FCF per Share

For the Household & Personal Products subindustry, PT Mustika Ratu 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 Mustika Ratu Tbk's Cyclically Adjusted Price-to-FCF Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, PT Mustika Ratu Tbk's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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



PT Mustika Ratu 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 Mustika Ratu Tbk's adjusted Free Cash Flow per Share data for the three months ended in Sep. 2023 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Sep. 2023 (Change)*Current CPI (Sep. 2023)
=-6.924/128.1514*128.1514
=-6.924

Current CPI (Sep. 2023) = 128.1514.

PT Mustika Ratu Tbk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201312 -4.279 91.196 -6.013
201403 -22.178 92.483 -30.731
201406 -8.978 93.015 -12.369
201409 -24.624 94.576 -33.366
201412 -11.676 98.819 -15.142
201503 -22.961 98.388 -29.907
201506 2.509 99.766 3.223
201509 -14.293 101.037 -18.129
201512 3.203 102.133 4.019
201603 -17.026 102.764 -21.232
201606 -34.608 103.212 -42.970
201609 -1.155 104.142 -1.421
201612 7.418 105.222 9.034
201703 -3.681 106.476 -4.430
201706 -18.088 107.722 -21.518
201709 -16.463 108.020 -19.531
201712 -1.937 109.017 -2.277
201803 4.962 110.097 5.776
201806 -4.608 111.085 -5.316
201809 -8.497 111.135 -9.798
201812 -13.861 112.430 -15.799
201903 -5.176 112.829 -5.879
201906 -16.766 114.730 -18.727
201909 4.503 114.905 5.022
201912 -2.097 115.486 -2.327
202003 11.118 116.252 12.256
202006 -17.019 116.630 -18.700
202009 -20.207 116.397 -22.248
202012 -30.685 117.318 -33.518
202103 -13.013 117.840 -14.152
202106 -11.546 118.184 -12.520
202109 -7.155 118.262 -7.753
202112 9.206 119.516 9.871
202203 -26.883 120.948 -28.484
202206 -49.935 123.322 -51.890
202209 -9.716 125.298 -9.937
202212 -88.849 126.098 -90.296
202303 -34.278 126.953 -34.602
202306 -9.969 127.663 -10.007
202309 -6.924 128.151 -6.924

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


PT Mustika Ratu Tbk  (ISX:MRAT) 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.


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 Mustika Ratu Tbk Cyclically Adjusted FCF per Share Related Terms

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


PT Mustika Ratu Tbk (ISX:MRAT) Business Description

Traded in Other Exchanges
N/A
Address
Jalan Gatot Subroto Kav 74-75, Graha Mustika Ratu, Penthouse Floor, Jakarta, IDN, 12870
PT Mustika Ratu Tbk is a manufacturer of traditional cosmetics and herbal. The scope of the company's activity includes fabrication, trade, and distribution of herbs, cosmetics, and healthy drinks as well as other related business activities. Its segments comprise Manufacturing and Trading and distribution. The company caters to both domestic and international markets. The company provides its products under the brands mustika ratu, mustika puteri, bask, Taman Sari, Java princess, and ratu mas.

PT Mustika Ratu Tbk (ISX:MRAT) Headlines

No Headlines