GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Metro Systems Corp PCL (BKK:MSC-F) » Definitions » Cyclically Adjusted FCF per Share

Metro Systems PCL (BKK:MSC-F) Cyclically Adjusted FCF per Share : ฿0.37 (As of Mar. 2025)


View and export this data going back to 1996. Start your Free Trial

What is Metro Systems PCL 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.

Metro Systems PCL's adjusted free cash flow per share for the three months ended in Mar. 2025 was ฿1.756. 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 ฿0.37 for the trailing ten years ended in Mar. 2025.

During the past 12 months, Metro Systems PCL's average Cyclically Adjusted FCF Growth Rate was 15.30% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 4.60% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 7.10% 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 Metro Systems PCL was 36.20% per year. The lowest was 0.90% per year. And the median was 7.35% per year.

As of today (2025-06-24), Metro Systems PCL's current stock price is ฿3.54. Metro Systems PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2025 was ฿0.37. Metro Systems PCL's Cyclically Adjusted Price-to-FCF of today is 9.57.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Metro Systems PCL was 47.14. The lowest was 8.36. And the median was 15.10.


Metro Systems PCL Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Metro Systems 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.

* Premium members only.

Metro Systems PCL Cyclically Adjusted FCF per Share Chart

Metro Systems PCL 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 0.30 0.25 0.14 0.25 0.24

Metro Systems PCL Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
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 0.30 0.30 0.37 0.24 0.37

Competitive Comparison of Metro Systems PCL's Cyclically Adjusted FCF per Share

For the Electronics & Computer Distribution subindustry, Metro Systems 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.


Metro Systems PCL's Cyclically Adjusted Price-to-FCF Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Metro Systems PCL's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


;
;

Metro Systems 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, Metro Systems PCL's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2025 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2025 (Change)*Current CPI (Mar. 2025)
=1.756/134.9266*134.9266
=1.756

Current CPI (Mar. 2025) = 134.9266.

Metro Systems PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201506 0.813 100.684 1.090
201509 0.064 100.392 0.086
201512 0.128 99.792 0.173
201603 0.599 100.470 0.804
201606 0.020 101.688 0.027
201609 -0.209 101.861 -0.277
201612 0.720 101.863 0.954
201703 -0.861 102.862 -1.129
201706 -0.261 103.349 -0.341
201709 0.255 104.136 0.330
201712 1.409 104.011 1.828
201803 -1.316 105.290 -1.686
201806 -0.185 106.317 -0.235
201809 0.510 106.507 0.646
201812 0.038 105.998 0.048
201903 0.229 107.251 0.288
201906 0.771 108.070 0.963
201909 0.365 108.329 0.455
201912 0.195 108.420 0.243
202003 0.680 108.902 0.843
202006 -0.176 108.767 -0.218
202009 0.163 109.815 0.200
202012 0.345 109.897 0.424
202103 0.694 111.754 0.838
202106 -0.806 114.631 -0.949
202109 0.432 115.734 0.504
202112 -0.080 117.630 -0.092
202203 1.011 121.301 1.125
202206 -0.565 125.017 -0.610
202209 -1.426 125.227 -1.536
202212 -0.027 125.222 -0.029
202303 1.959 127.348 2.076
202306 -0.401 128.729 -0.420
202309 0.454 129.860 0.472
202312 -0.051 129.419 -0.053
202403 0.559 131.776 0.572
202406 -0.295 132.554 -0.300
202409 0.521 133.029 0.528
202412 -1.077 133.157 -1.091
202503 1.756 134.927 1.756

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


Metro Systems PCL  (BKK:MSC-F) 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.

Metro Systems PCL's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=3.54/0.37
=9.57

* 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 Metro Systems PCL was 47.14. The lowest was 8.36. And the median was 15.10.


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.


Metro Systems PCL Cyclically Adjusted FCF per Share Related Terms

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


Metro Systems PCL Business Description

Industry
Traded in Other Exchanges
Address
400 Chalermprakiat Rama IX Road, Nong Bon, Prawet, Bangkok, THA, 10250
Metro Systems Corp PCL is a Thailand-based company. Together with its subsidiaries, the company is engaged in trading computers and equipment, software, supplies, office equipment, and related services. It operates in four segments namely Sales of computers and equipment, Sales and installation software, Sales supplies and office equipment; and Rental and other services. It derives key revenue from Sales of computers and equipment. Some of its product includes Systems and servers, Supplies and peripherals, E-Business Solution, Software, and Services.

Metro Systems PCL Headlines

No Headlines