Aeon Thana Sinsap (Thailand) PCL (BKK:AEONTS) Cyclically Adjusted FCF per Share: ฿6.74 (As of May. 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.

BKK:AEONTS Aeon Thana Sinsap (Thailand) PCL BKK:AEONTS
53 GF Score
Price ฿98.00
GF Value ฿113.13
Valuation Modestly Undervalued
! 2 Warning Signs
View Full Analysis

What is Aeon Thana Sinsap (Thailand) PCL Cyclically Adjusted FCF per Share?

Aeon Thana Sinsap (Thailand) PCL BKK:AEONTS 53 Cyclically Adjusted FCF per Share is ฿6.74 as of May. 2026. GuruFocus rates BKK:AEONTS with a GF Score™ of 53/100 and a GF Value™ of ฿113.13 (Modestly Undervalued). 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 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.

Aeon Thana Sinsap (Thailand) PCL's adjusted free cash flow per share for the three months ended in May. 2026 was ฿8.693. 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 ฿6.74 for the trailing ten years ended in May. 2026.

During the past 12 months, Aeon Thana Sinsap (Thailand) PCL's average Cyclically Adjusted FCF Growth Rate was 342.10% 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.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Aeon Thana Sinsap (Thailand) PCL was 39.80% per year. The lowest was 7.30% per year. And the median was 13.35% per year.

As of today (2026-09-22), Aeon Thana Sinsap (Thailand) PCL's current stock price is ฿98.00. Aeon Thana Sinsap (Thailand) PCL's Cyclically Adjusted FCF per Share for the quarter that ended in May. 2026 was ฿6.74. Aeon Thana Sinsap (Thailand) PCL's Cyclically Adjusted Price-to-FCF of today is 14.55.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Aeon Thana Sinsap (Thailand) PCL was 348.61. The lowest was 17.80. And the median was 53.08.


Aeon Thana Sinsap (Thailand) PCL  (BKK:AEONTS) 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.

Aeon Thana Sinsap (Thailand) PCL's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=98.00/6.737
=14.55

* 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 Aeon Thana Sinsap (Thailand) PCL was 348.61. The lowest was 17.80. And the median was 53.08.


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.


Aeon Thana Sinsap (Thailand) PCL Cyclically Adjusted FCF per Share Related Terms


Aeon Thana Sinsap (Thailand) PCL Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Aeon Thana Sinsap (Thailand) PCL'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.

Aeon Thana Sinsap (Thailand) PCL Cyclically Adjusted FCF per Share Chart

Aeon Thana Sinsap (Thailand) PCL Annual Data
Trend Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23 Feb24 Feb25 Feb26
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only -8.63 -6.00 -1.11 1.64 5.14

Aeon Thana Sinsap (Thailand) PCL Quarterly Data
Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25 May25 Aug25 Nov25 Feb26 May26
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 2.48 3.40 4.37 5.21 6.74

BKK:AEONTS vs V, MA, AXP: Cyclically Adjusted FCF per Share Comparison

For the Credit Services subindustry, Aeon Thana Sinsap (Thailand) PCL'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.


Aeon Thana Sinsap (Thailand) PCL Cyclically Adjusted Price-to-FCF vs Credit Services Industry

For the Credit Services industry and Financial Services sector, Aeon Thana Sinsap (Thailand) PCL's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Aeon Thana Sinsap (Thailand) PCL's Cyclically Adjusted Price-to-FCF falls into.


BKK:AEONTS
53GF Score
Aeon Thana Sinsap (Thailand) PCL BKK:AEONTS
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Aeon Thana Sinsap (Thailand) PCL 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, Aeon Thana Sinsap (Thailand) PCL's adjusted Free Cash Flow per Share data for the three months ended in May. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of May. 2026 (Change)*Current CPI (May. 2026)
=8.693/335.1230*335.1230
=8.693

Current CPI (May. 2026) = 335.1230.

Aeon Thana Sinsap (Thailand) PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201608 1.063 240.849 1.479
201611 1.260 241.353 1.750
201702 3.672 243.603 5.052
201705 4.296 244.733 5.883
201708 -15.921 245.519 -21.731
201711 -15.718 246.669 -21.354
201802 3.674 248.991 4.945
201805 -0.225 251.588 -0.300
201808 -6.409 252.146 -8.518
201811 -4.612 252.038 -6.132
201902 0.266 252.776 0.353
201905 -5.536 256.092 -7.244
201908 -3.213 256.558 -4.197
201911 -6.146 257.208 -8.008
202002 3.371 258.678 4.367
202005 13.342 256.394 17.439
202008 6.049 259.918 7.799
202011 1.755 260.229 2.260
202102 9.169 263.014 11.683
202105 7.596 269.195 9.456
202108 -0.960 273.567 -1.176
202111 -3.436 277.948 -4.143
202202 -0.969 283.716 -1.145
202205 -0.976 292.296 -1.119
202208 -1.181 296.171 -1.336
202211 0.911 297.711 1.025
202302 6.340 300.840 7.062
202305 4.662 304.127 5.137
202308 0.702 307.026 0.766
202311 1.224 307.051 1.336
202402 10.336 310.326 11.162
202405 4.887 314.069 5.215
202408 4.278 314.796 4.554
202411 2.383 315.493 2.531
202502 6.219 319.082 6.532
202505 5.917 321.465 6.168
202508 6.446 323.976 6.668
202511 4.960 324.122 5.128
202602 9.099 326.785 9.331
202605 8.693 335.123 8.693

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

What does a Cyclically Adjusted FCF per Share of ฿6.74 mean?
Aeon Thana Sinsap (Thailand) PCL (BKK:AEONTS) has a Cyclically Adjusted FCF per Share of ฿6.74 as of May. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Aeon Thana Sinsap (Thailand) PCL and its competitors.
Is Aeon Thana Sinsap (Thailand) PCL's Cyclically Adjusted FCF per Share too high?
Aeon Thana Sinsap (Thailand) PCL's current Cyclically Adjusted FCF per Share is ฿6.74. Overall, Aeon Thana Sinsap (Thailand) PCL has a GF Score™ of 53/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Aeon Thana Sinsap (Thailand) PCL's Cyclically Adjusted FCF per Share compare to V and MA?
Aeon Thana Sinsap (Thailand) PCL's Cyclically Adjusted FCF per Share of ฿6.74 can be compared against companies in the Credit Services 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 FCF per Share for a Credit Services company?
A good Cyclically Adjusted FCF per Share depends on the Credit Services industry context. However, Cyclically Adjusted FCF 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 FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Aeon Thana Sinsap (Thailand) PCL and its competitors. Aeon Thana Sinsap (Thailand) PCL's current Cyclically Adjusted FCF per Share is ฿6.74. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Aeon Thana Sinsap (Thailand) PCL stock overvalued right now?
Based on GuruFocus' analysis, Aeon Thana Sinsap (Thailand) PCL (BKK:AEONTS) is currently considered Modestly Undervalued. The stock's GF Value™ is ฿113.13, compared to a current price of ฿98.00 — trading 13.4% below its estimated fair value. The current Cyclically Adjusted FCF per Share is ฿6.74. Aeon Thana Sinsap (Thailand) PCL's overall GF Score™ is 53/100 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 FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For Aeon Thana Sinsap (Thailand) PCL (BKK:AEONTS), the current Cyclically Adjusted FCF per Share is ฿6.74 as of May. 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 Aeon Thana Sinsap (Thailand) PCL (BKK:AEONTS) Overvalued in 2026?

Based on GuruFocus' analysis, Aeon Thana Sinsap (Thailand) PCL stock appears to be undervalued. The current stock price of ฿98.00 is trading 13.4% below its estimated GF Value™ of ฿113.13. GuruFocus considers Aeon Thana Sinsap (Thailand) PCL to be Modestly Undervalued.

Key valuation signals for BKK:AEONTS:

  • Cyclically Adjusted FCF per Share: ฿6.74
  • GF Value™: ฿113.13 vs. price of ฿98.00 (13.4% below fair value)
  • GF Score™: 53/100 with 2 warning signs

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


Aeon Thana Sinsap (Thailand) PCL Business Description

Address Sukhumvit Road, 388, 27th Floor, Exchange Tower, Klongtoey, Bangkok, THA, 10110
Aeon Thana Sinsap (Thailand) PCL is a retail finance company operating in Thailand. It provides consumer credit through credit cards, hire-purchase financing, and personal loans, which together account for nearly all of its revenue. The company operates in two segments: retail finance services, which comprises credit cards, hire-purchase and personal loans, and other business. Its customers are primarily individual consumers, and it serves the Thai market through a branch network and retail partnerships, including point-of-sale financing at electronics, furniture, and other merchandise retailers. Revenue is generated mainly from interest income, fees, and service charges on its lending products. The company is part of the AEON Group, a Japanese retail and financial services conglomerate, and is listed on the Stock Exchange of Thailand.
53GF Score

Get the complete analysis for BKK:AEONTS

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

฿98.00
Price
฿113.13
GF Value