Haad Thip PCL (BKK:HTC) Cyclically Adjusted FCF per Share: ฿1.18 (As of Mar. 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:HTC Haad Thip PCL BKK:HTC
81 GF Score
Price ฿16.10
GF Value ฿16.63
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is Haad Thip PCL Cyclically Adjusted FCF per Share?

Haad Thip PCL BKK:HTC 81 Cyclically Adjusted FCF per Share is ฿1.18 as of Mar. 2026. GuruFocus rates BKK:HTC with a GF Score™ of 81/100 and a GF Value™ of ฿16.63 (Fairly Valued). The stock has 5 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.

Haad Thip PCL's adjusted free cash flow per share for the three months ended in Mar. 2026 was ฿0.941. 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 ฿1.18 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Haad Thip PCL's average Cyclically Adjusted FCF Growth Rate was 21.60% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 14.30% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 24.50% 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 Haad Thip PCL was 93.10% per year. The lowest was 14.30% per year. And the median was 43.55% per year.

As of today (2026-07-25), Haad Thip PCL's current stock price is ฿16.10. Haad Thip PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was ฿1.18. Haad Thip PCL's Cyclically Adjusted Price-to-FCF of today is 13.64.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Haad Thip PCL was 270.00. The lowest was 12.71. And the median was 25.79.


Haad Thip PCL  (BKK:HTC) 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.

Haad Thip PCL's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=16.10/1.18
=13.64

* 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 Haad Thip PCL was 270.00. The lowest was 12.71. And the median was 25.79.


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.


Haad Thip PCL Cyclically Adjusted FCF per Share Related Terms


Haad Thip PCL Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Haad Thip 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.

Haad Thip PCL Cyclically Adjusted FCF per Share Chart

Haad Thip PCL Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.54 0.71 1.02 1.02 1.06

Haad Thip PCL Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 0.97 0.95 1.02 1.06 1.18

BKK:HTC vs KO, PEP, MNST: Cyclically Adjusted FCF per Share Comparison

For the Beverages - Non-Alcoholic subindustry, Haad Thip 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.


Haad Thip PCL Cyclically Adjusted Price-to-FCF vs Beverages - Non-Alcoholic Industry

For the Beverages - Non-Alcoholic industry and Consumer Defensive sector, Haad Thip PCL's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Haad Thip PCL's Cyclically Adjusted Price-to-FCF falls into.


BKK:HTC
81GF Score
Haad Thip PCL BKK:HTC
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Haad Thip 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, Haad Thip PCL's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=0.941/330.2130*330.2130
=0.941

Current CPI (Mar. 2026) = 330.2130.

Haad Thip PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -0.051 241.018 -0.070
201609 0.123 241.428 0.168
201612 0.003 241.432 0.004
201703 0.391 243.801 0.530
201706 0.394 244.955 0.531
201709 0.161 246.819 0.215
201712 0.290 246.524 0.388
201803 0.345 249.554 0.457
201806 0.203 251.989 0.266
201809 0.019 252.439 0.025
201812 0.165 251.233 0.217
201903 0.065 254.202 0.084
201906 0.939 256.143 1.211
201909 0.362 256.759 0.466
201912 -0.066 256.974 -0.085
202003 0.472 258.115 0.604
202006 0.667 257.797 0.854
202009 0.669 260.280 0.849
202012 0.069 260.474 0.087
202103 0.789 264.877 0.984
202106 0.340 271.696 0.413
202109 0.129 274.310 0.155
202112 0.020 278.802 0.024
202203 0.595 287.504 0.683
202206 0.078 296.311 0.087
202209 0.267 296.808 0.297
202212 -0.472 296.797 -0.525
202303 0.763 301.836 0.835
202306 -0.055 305.109 -0.060
202309 -0.023 307.789 -0.025
202312 0.260 306.746 0.280
202403 0.045 312.332 0.048
202406 0.563 314.175 0.592
202409 -0.109 315.301 -0.114
202412 -0.189 315.605 -0.198
202503 -0.101 319.799 -0.104
202506 0.078 322.561 0.080
202509 0.285 324.800 0.290
202512 0.343 324.054 0.350
202603 0.941 330.213 0.941

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 ฿1.18 mean?
Haad Thip PCL (BKK:HTC) has a Cyclically Adjusted FCF per Share of ฿1.18 as of Mar. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Haad Thip PCL and its competitors.
Is Haad Thip PCL's Cyclically Adjusted FCF per Share too high?
Haad Thip PCL's current Cyclically Adjusted FCF per Share is ฿1.18. Overall, Haad Thip PCL has a GF Score™ of 81/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Haad Thip PCL's Cyclically Adjusted FCF per Share compare to KO and PEP?
Haad Thip PCL's Cyclically Adjusted FCF per Share of ฿1.18 can be compared against companies in the Beverages - Non-Alcoholic 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 Beverages - Non-Alcoholic company?
A good Cyclically Adjusted FCF per Share depends on the Beverages - Non-Alcoholic 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 Haad Thip PCL and its competitors. Haad Thip PCL's current Cyclically Adjusted FCF per Share is ฿1.18. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Haad Thip PCL stock overvalued right now?
Based on GuruFocus' analysis, Haad Thip PCL (BKK:HTC) is currently considered Fairly Valued. The stock's GF Value™ is ฿16.63, compared to a current price of ฿16.10 — trading 3.2% below its estimated fair value. The current Cyclically Adjusted FCF per Share is ฿1.18. Haad Thip PCL's overall GF Score™ is 81/100 with 5 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 Haad Thip PCL (BKK:HTC), the current Cyclically Adjusted FCF per Share is ฿1.18 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 Haad Thip PCL (BKK:HTC) Overvalued in 2026?

Based on GuruFocus' analysis, Haad Thip PCL stock appears to be undervalued. The current stock price of ฿16.10 is trading 3.2% below its estimated GF Value™ of ฿16.63. GuruFocus considers Haad Thip PCL to be Fairly Valued.

Key valuation signals for BKK:HTC:

  • Cyclically Adjusted FCF per Share: ฿1.18
  • GF Value™: ฿16.63 vs. price of ฿16.10 (3.2% below fair value)
  • GF Score™: 81/100 with 5 warning signs

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


Haad Thip PCL Business Description

Address 87/1, Kanchanavanich Road, Thambol Banphru, Amphur Hadyai, Songkhla, THA, 90250
Haad Thip PCL is engaged in the manufacture and distribution of soft drinks. The company has been granted a franchise by Coca-Cola in the United States to be a producer and distributor of carbonated drinks under the trademarks of Coca-Cola, Fanta, and Sprite, and other non-carbonated products owned by Coca-Cola Company, such as Minute Maid Splash and Namthip Drinking Water. Its brands include Coca-Cola, Sprite, Fanta, Minute Maid, Namthip, A&W, and Aquarius. The company operates business in two segments, namely Carbonated soft drink that produces and distributes soft drinks, and sport drink, including as distributor of other beverages; and Real estate. The majority of its revenue is derived from Carbonated soft drink segment.
81GF Score

Get the complete analysis for BKK:HTC

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

฿16.10
Price
฿16.63
GF Value