I.C.C.International PCL (BKK:ICC) Cyclically Adjusted FCF per Share: ฿0.80 (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:ICC I.C.C.International PCL BKK:ICC
67 GF Score
Price ฿24.80
GF Value ฿22.97
Valuation Fairly Valued
! 7 Warning Signs
View Full Analysis

What is I.C.C.International PCL Cyclically Adjusted FCF per Share?

I.C.C.International PCL BKK:ICC 67 Cyclically Adjusted FCF per Share is ฿0.80 as of Mar. 2026. GuruFocus rates BKK:ICC with a GF Score™ of 67/100 and a GF Value™ of ฿22.97 (Fairly Valued). The stock has 7 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.

I.C.C.International PCL's adjusted free cash flow per share for the three months ended in Mar. 2026 was ฿0.154. 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 ฿0.80 for the trailing ten years ended in Mar. 2026.

During the past 12 months, I.C.C.International PCL's average Cyclically Adjusted FCF Growth Rate was 1.30% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -3.50% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 15.70% 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 I.C.C.International PCL was 60.20% per year. The lowest was -3.50% per year. And the median was 36.90% per year.

As of today (2026-07-24), I.C.C.International PCL's current stock price is ฿24.80. I.C.C.International PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was ฿0.80. I.C.C.International PCL's Cyclically Adjusted Price-to-FCF of today is 31.00.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of I.C.C.International PCL was 380.25. The lowest was 18.13. And the median was 36.05.


I.C.C.International PCL  (BKK:ICC) 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.

I.C.C.International PCL's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=24.80/0.80
=31.00

* 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 I.C.C.International PCL was 380.25. The lowest was 18.13. And the median was 36.05.


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.


I.C.C.International PCL Cyclically Adjusted FCF per Share Related Terms


I.C.C.International PCL Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for I.C.C.International 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.

I.C.C.International PCL Cyclically Adjusted FCF per Share Chart

I.C.C.International 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 0.63 0.98 0.95 0.82 0.88

I.C.C.International 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 0.79 0.81 0.88 0.88 0.80

BKK:ICC vs TJX, ROST, BURL: Cyclically Adjusted FCF per Share Comparison

For the Apparel Retail subindustry, I.C.C.International 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.


I.C.C.International PCL Cyclically Adjusted Price-to-FCF vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, I.C.C.International PCL's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where I.C.C.International PCL's Cyclically Adjusted Price-to-FCF falls into.


BKK:ICC
67GF Score
I.C.C.International PCL BKK:ICC
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

I.C.C.International 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, I.C.C.International 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)
=0.154/330.2130*330.2130
=0.154

Current CPI (Mar. 2026) = 330.2130.

I.C.C.International PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.076 241.018 0.104
201609 0.244 241.428 0.334
201612 0.056 241.432 0.077
201703 0.164 243.801 0.222
201706 -0.161 244.955 -0.217
201709 -0.625 246.819 -0.836
201712 0.264 246.524 0.354
201803 0.654 249.554 0.865
201806 -0.258 251.989 -0.338
201809 0.411 252.439 0.538
201812 0.416 251.233 0.547
201903 0.329 254.202 0.427
201906 0.336 256.143 0.433
201909 -0.084 256.759 -0.108
201912 -0.138 256.974 -0.177
202003 -0.207 258.115 -0.265
202006 -0.021 257.797 -0.027
202009 1.077 260.280 1.366
202012 0.957 260.474 1.213
202103 0.787 264.877 0.981
202106 -0.396 271.696 -0.481
202109 0.183 274.310 0.220
202112 0.618 278.802 0.732
202203 -0.075 287.504 -0.086
202206 0.264 296.311 0.294
202209 0.578 296.808 0.643
202212 0.175 296.797 0.195
202303 0.142 301.836 0.155
202306 -0.105 305.109 -0.114
202309 -0.073 307.789 -0.078
202312 0.367 306.746 0.395
202403 0.031 312.332 0.033
202406 0.211 314.175 0.222
202409 -0.117 315.301 -0.123
202412 -0.172 315.605 -0.180
202503 -0.262 319.799 -0.271
202506 0.166 322.561 0.170
202509 0.197 324.800 0.200
202512 0.390 324.054 0.397
202603 0.154 330.213 0.154

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 ฿0.80 mean?
I.C.C.International PCL (BKK:ICC) has a Cyclically Adjusted FCF per Share of ฿0.80 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 I.C.C.International PCL and its competitors.
Is I.C.C.International PCL's Cyclically Adjusted FCF per Share too high?
I.C.C.International PCL's current Cyclically Adjusted FCF per Share is ฿0.80. Overall, I.C.C.International PCL has a GF Score™ of 67/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does I.C.C.International PCL's Cyclically Adjusted FCF per Share compare to TJX and ROST?
I.C.C.International PCL's Cyclically Adjusted FCF per Share of ฿0.80 can be compared against companies in the Retail - Cyclical 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 Retail - Cyclical company?
A good Cyclically Adjusted FCF per Share depends on the Retail - Cyclical 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 I.C.C.International PCL and its competitors. I.C.C.International PCL's current Cyclically Adjusted FCF per Share is ฿0.80. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is I.C.C.International PCL stock overvalued right now?
Based on GuruFocus' analysis, I.C.C.International PCL (BKK:ICC) is currently considered Fairly Valued. The stock's GF Value™ is ฿22.97, compared to a current price of ฿24.80 — trading 8% above its estimated fair value. The current Cyclically Adjusted FCF per Share is ฿0.80. I.C.C.International PCL's overall GF Score™ is 67/100 with 7 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 I.C.C.International PCL (BKK:ICC), the current Cyclically Adjusted FCF per Share is ฿0.80 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 I.C.C.International PCL (BKK:ICC) Overvalued in 2026?

Based on GuruFocus' analysis, I.C.C.International PCL stock appears to be overvalued. The current stock price of ฿24.80 is trading 8% above its estimated GF Value™ of ฿22.97. GuruFocus considers I.C.C.International PCL to be Fairly Valued.

Key valuation signals for BKK:ICC:

  • Cyclically Adjusted FCF per Share: ฿0.80
  • GF Value™: ฿22.97 vs. price of ฿24.80 (8% above fair value)
  • GF Score™: 67/100 with 7 warning signs

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


I.C.C.International PCL Business Description

Address 530 Soi Sathupradit 58, Bang Phong Phang Subdistrict, Yannawa District, Bangkok, THA, 10120
I.C.C.International PCL is engaged in distributing consumer products. It sells domestic and international fashion products, including cosmetics and fragrances, hair and skin hygiene products, a full range of textiles and apparel such as lingerie, outerwear, sportswear, and athletic wear, laundry and garment care products, and leather fashion items, etc. The company's principal segments are: Cosmetics, toiletries & perfumeries, Women's apparel, Men's apparel and Household products. The majority of the company's revenue is derived from the Men's apparel segment. Geographically, it operates only in Thailand.
67GF Score

Get the complete analysis for BKK:ICC

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

฿24.80
Price
฿22.97
GF Value