Rockworth PCL (BKK:ROCK) Cyclically Adjusted FCF per Share: ฿0.78 (As of Jun. 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:ROCK Rockworth PCL BKK:ROCK
61 GF Score
Price ฿10.60
GF Value ฿12.21
Valuation Modestly Undervalued
! 7 Warning Signs
View Full Analysis

What is Rockworth PCL Cyclically Adjusted FCF per Share?

Rockworth PCL BKK:ROCK -0.93% 61 Cyclically Adjusted FCF per Share is ฿0.78 as of Jun. 2026. GuruFocus rates BKK:ROCK with a GF Score™ of 61/100 and a GF Value™ of ฿12.21 (Modestly Undervalued). 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.

Rockworth PCL's adjusted free cash flow per share for the three months ended in Jun. 2026 was ฿-1.036. 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 ฿0.78 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Rockworth PCL's average Cyclically Adjusted FCF Growth Rate was 16.40% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -18.90% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -9.00% 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 Rockworth PCL was 37.40% per year. The lowest was -18.90% per year. And the median was 0.00% per year.

As of today (2026-08-28), Rockworth PCL's current stock price is ฿10.60. Rockworth PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was ฿0.78. Rockworth PCL's Cyclically Adjusted Price-to-FCF of today is 13.59.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Rockworth PCL was 30.00. The lowest was 4.71. And the median was 13.03.


Rockworth PCL  (BKK:ROCK) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=10.60/0.78
=13.59

* 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 Rockworth PCL was 30.00. The lowest was 4.71. And the median was 13.03.


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.


Rockworth PCL Cyclically Adjusted FCF per Share Related Terms


Rockworth PCL Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Rockworth 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.

Rockworth PCL Cyclically Adjusted FCF per Share Chart

Rockworth 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 1.08 1.35 1.10 0.78 0.72

Rockworth PCL Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 0.67 0.76 0.72 0.74 0.78

BKK:ROCK vs SN, SGI, MHK: Cyclically Adjusted FCF per Share Comparison

For the Furnishings, Fixtures & Appliances subindustry, Rockworth 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.


Rockworth PCL Cyclically Adjusted Price-to-FCF vs Furnishings, Fixtures & Appliances Industry

For the Furnishings, Fixtures & Appliances industry and Consumer Cyclical sector, Rockworth PCL's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


BKK:ROCK
61GF Score
Rockworth PCL BKK:ROCK
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

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

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=-1.036/333.9520*333.9520
=-1.036

Current CPI (Jun. 2026) = 333.9520.

Rockworth PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 2.186 241.428 3.024
201612 2.987 241.432 4.132
201703 -0.895 243.801 -1.226
201706 -0.775 244.955 -1.057
201709 -0.716 246.819 -0.969
201712 1.487 246.524 2.014
201803 -0.642 249.554 -0.859
201806 0.481 251.989 0.637
201809 -0.140 252.439 -0.185
201812 -1.106 251.233 -1.470
201903 0.054 254.202 0.071
201906 -0.191 256.143 -0.249
201909 -0.274 256.759 -0.356
201912 -3.894 256.974 -5.060
202003 2.081 258.115 2.692
202006 -1.704 257.797 -2.207
202009 3.755 260.280 4.818
202012 3.005 260.474 3.853
202103 -0.418 264.877 -0.527
202106 -1.354 271.696 -1.664
202109 -2.092 274.310 -2.547
202112 -0.071 278.802 -0.085
202203 -0.729 287.504 -0.847
202206 -1.035 296.311 -1.166
202209 -0.958 296.808 -1.078
202212 1.002 296.797 1.127
202303 3.733 301.836 4.130
202306 -0.039 305.109 -0.043
202309 0.866 307.789 0.940
202312 0.257 306.746 0.280
202403 -1.133 312.332 -1.211
202406 -0.123 314.175 -0.131
202409 0.795 315.301 0.842
202412 -1.495 315.605 -1.582
202503 0.731 319.799 0.763
202506 1.043 322.561 1.080
202509 2.171 324.800 2.232
202512 0.372 324.054 0.383
202603 0.335 330.213 0.339
202606 -1.036 333.952 -1.036

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 ฿0.78 mean?
Rockworth PCL (BKK:ROCK) has a Cyclically Adjusted FCF per Share of ฿0.78 as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Rockworth PCL and its competitors.
Is Rockworth PCL's Cyclically Adjusted FCF per Share too high?
Rockworth PCL's current Cyclically Adjusted FCF per Share is ฿0.78. Overall, Rockworth PCL has a GF Score™ of 61/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Rockworth PCL's Cyclically Adjusted FCF per Share compare to SN and SGI?
Rockworth PCL's Cyclically Adjusted FCF per Share of ฿0.78 can be compared against companies in the Furnishings, Fixtures & Appliances 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 Furnishings, Fixtures & Appliances company?
A good Cyclically Adjusted FCF per Share depends on the Furnishings, Fixtures & Appliances 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 Rockworth PCL and its competitors. Rockworth PCL's current Cyclically Adjusted FCF per Share is ฿0.78. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Rockworth PCL stock overvalued right now?
Based on GuruFocus' analysis, Rockworth PCL (BKK:ROCK) is currently considered Modestly Undervalued. The stock's GF Value™ is ฿12.21, compared to a current price of ฿10.60 — trading 13.2% below its estimated fair value. The current Cyclically Adjusted FCF per Share is ฿0.78. Rockworth PCL's overall GF Score™ is 61/100 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 Rockworth PCL (BKK:ROCK), the current Cyclically Adjusted FCF per Share is ฿0.78 as of Jun. 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 Rockworth PCL (BKK:ROCK) Overvalued in 2026?

Based on GuruFocus' analysis, Rockworth PCL stock appears to be undervalued. The current stock price of ฿10.60 is trading 13.2% below its estimated GF Value™ of ฿12.21. GuruFocus considers Rockworth PCL to be Modestly Undervalued.

Key valuation signals for BKK:ROCK:

  • Cyclically Adjusted FCF per Share: ฿0.78
  • GF Value™: ฿12.21 vs. price of ฿10.60 (13.2% below fair value)
  • GF Score™: 61/100 with 7 warning signs

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


Rockworth PCL Business Description

Address 294-300 Asoke-Dindaeng Road, Huaykwang, Bangkok, THA, 10320
Rockworth PCL acts as a manufacturer, distributor, and marketer of quality office systems furniture. The company offers various products for Agile Working, Education, Smart Office Solutions, Architectural & Acoustic Solutions, Seating, Desk & Tables, Room Element & Space Division, Storage, and Accessories. It has one segment manufacturing and distribution of furniture. The company operates its business in Thailand and Asia. The majority of the its revenue comes from Thailand.
61GF Score

Get the complete analysis for BKK:ROCK

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

฿10.60
Price
฿12.21
GF Value