GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Sherwood Corp(Thailand) PCL (BKK:SWC) » Definitions » Cyclically Adjusted FCF per Share

Sherwood(Thailand) PCL (BKK:SWC) Cyclically Adjusted FCF per Share : ฿0.51 (As of Mar. 2025)


View and export this data going back to 2004. Start your Free Trial

What is Sherwood(Thailand) 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.

Sherwood(Thailand) PCL's adjusted free cash flow per share for the three months ended in Mar. 2025 was ฿0.052. 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 ฿0.51 for the trailing ten years ended in Mar. 2025.

During the past 12 months, Sherwood(Thailand) PCL's average Cyclically Adjusted FCF Growth Rate was -100.00% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 6.00% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 5.60% 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 Sherwood(Thailand) PCL was 6.00% per year. The lowest was 0.80% per year. And the median was 5.45% per year.

As of today (2025-05-22), Sherwood(Thailand) PCL's current stock price is ฿2.96. Sherwood(Thailand) PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2025 was ฿0.51. Sherwood(Thailand) PCL's Cyclically Adjusted Price-to-FCF of today is 5.80.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Sherwood(Thailand) PCL was 29.18. The lowest was 5.16. And the median was 12.66.


Sherwood(Thailand) PCL Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Sherwood(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.

* Premium members only.

Sherwood(Thailand) PCL Cyclically Adjusted FCF per Share Chart

Sherwood(Thailand) 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 0.37 0.42 0.45 0.43 0.50

Sherwood(Thailand) 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 0.48 0.48 0.46 0.50 0.51

Competitive Comparison of Sherwood(Thailand) PCL's Cyclically Adjusted FCF per Share

For the Specialty Chemicals subindustry, Sherwood(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.


Sherwood(Thailand) PCL's Cyclically Adjusted Price-to-FCF Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Sherwood(Thailand) PCL's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


;
;

Sherwood(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, Sherwood(Thailand) 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)
=0.052/134.9266*134.9266
=0.052

Current CPI (Mar. 2025) = 134.9266.

Sherwood(Thailand) PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201506 0.063 100.684 0.084
201509 0.178 100.392 0.239
201512 0.113 99.792 0.153
201603 0.020 100.470 0.027
201606 0.197 101.688 0.261
201609 0.318 101.861 0.421
201612 0.108 101.863 0.143
201703 0.249 102.862 0.327
201706 0.190 103.349 0.248
201709 0.624 104.136 0.809
201712 0.063 104.011 0.082
201803 0.148 105.290 0.190
201806 0.205 106.317 0.260
201809 -0.048 106.507 -0.061
201812 0.004 105.998 0.005
201903 -0.199 107.251 -0.250
201906 -0.111 108.070 -0.139
201909 0.153 108.329 0.191
201912 0.193 108.420 0.240
202003 -0.105 108.902 -0.130
202006 0.079 108.767 0.098
202009 0.169 109.815 0.208
202012 0.141 109.897 0.173
202103 0.051 111.754 0.062
202106 0.244 114.631 0.287
202109 0.132 115.734 0.154
202112 0.079 117.630 0.091
202203 0.073 121.301 0.081
202206 -0.031 125.017 -0.033
202209 -0.009 125.227 -0.010
202212 -0.039 125.222 -0.042
202303 0.004 127.348 0.004
202306 0.041 128.729 0.043
202309 0.163 129.860 0.169
202312 0.093 129.419 0.097
202403 0.096 131.776 0.098
202406 0.201 132.554 0.205
202409 0.101 133.029 0.102
202412 0.185 133.157 0.187
202503 0.052 134.927 0.052

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


Sherwood(Thailand) PCL  (BKK:SWC) 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.

Sherwood(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
=2.96/0.51
=5.80

* 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 Sherwood(Thailand) PCL was 29.18. The lowest was 5.16. And the median was 12.66.


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.


Sherwood(Thailand) PCL Cyclically Adjusted FCF per Share Related Terms

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


Sherwood(Thailand) PCL Business Description

Traded in Other Exchanges
Address
1065, Srinakarin Road, Suanluang Subdistrict, Suanluang District, Bangkok, THA, 10250
Sherwood Corp(Thailand) PCL is a firm that is engaged in the manufacturing and distribution of insecticide, cleaning and wood preservative products. The company and its subsidiary are organized into business units based on its products namely; The production and distribution of insecticide segment which generates a substantial part of its revenue; the production and distribution of wood preservative segment and the production and distribution of cleaning segment. Majority of its revenue is earned through its business in the Thailand market, and it also has overseas customers.

Sherwood(Thailand) PCL Headlines

From GuruFocus

Stillwater Mining Upbeat On Quarter Four Earnings Results

By reports.droy reports.droy 02-24-2015

3 Sectors to Buy... 2 to Run From

By Ross Givens Ross Givens 04-28-2014