Thai Steel Cable PCL (BKK:TSC) Cyclically Adjusted FCF per Share: ฿1.27 (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:TSC Thai Steel Cable PCL BKK:TSC
86 GF Score
Price ฿15.10
GF Value ฿12.97
Valuation Modestly Overvalued
! 6 Warning Signs
View Full Analysis

What is Thai Steel Cable PCL Cyclically Adjusted FCF per Share?

Thai Steel Cable PCL BKK:TSC 86 Cyclically Adjusted FCF per Share is ฿1.27 as of Mar. 2026. GuruFocus rates BKK:TSC with a GF Score™ of 86/100 and a GF Value™ of ฿12.97 (Modestly Overvalued). The stock has 6 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.

Thai Steel Cable PCL's adjusted free cash flow per share for the three months ended in Mar. 2026 was ฿0.406. 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 ฿1.27 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Thai Steel Cable PCL's average Cyclically Adjusted FCF Growth Rate was 3.30% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 6.80% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 11.10% 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 Thai Steel Cable PCL was 13.30% per year. The lowest was -0.90% per year. And the median was 6.80% per year.

As of today (2026-07-19), Thai Steel Cable PCL's current stock price is ฿15.10. Thai Steel Cable PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was ฿1.27. Thai Steel Cable PCL's Cyclically Adjusted Price-to-FCF of today is 11.89.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Thai Steel Cable PCL was 17.79. The lowest was 10.08. And the median was 13.02.


Thai Steel Cable PCL  (BKK:TSC) 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.

Thai Steel Cable PCL's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=15.10/1.27
=11.89

* 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 Thai Steel Cable PCL was 17.79. The lowest was 10.08. And the median was 13.02.


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.


Thai Steel Cable PCL Cyclically Adjusted FCF per Share Related Terms


Thai Steel Cable PCL Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Thai Steel Cable 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.

Thai Steel Cable PCL Cyclically Adjusted FCF per Share Chart

Thai Steel Cable PCL Annual Data
Trend Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23 Sep24 Sep25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.84 1.01 1.09 1.22 1.23

Thai Steel Cable 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 1.23 1.22 1.23 1.24 1.27

BKK:TSC vs ORLY, AZO: Cyclically Adjusted FCF per Share Comparison

For the Auto Parts subindustry, Thai Steel Cable 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.


Thai Steel Cable PCL Cyclically Adjusted Price-to-FCF vs Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Thai Steel Cable PCL's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


BKK:TSC
86GF Score
Thai Steel Cable PCL BKK:TSC
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Thai Steel Cable 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, Thai Steel Cable 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)
=0.406/330.2130*330.2130
=0.406

Current CPI (Mar. 2026) = 330.2130.

Thai Steel Cable PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.378 241.018 0.518
201609 0.243 241.428 0.332
201612 0.091 241.432 0.124
201703 0.158 243.801 0.214
201706 0.325 244.955 0.438
201709 0.432 246.819 0.578
201712 0.178 246.524 0.238
201803 0.299 249.554 0.396
201806 0.239 251.989 0.313
201809 0.499 252.439 0.653
201812 -0.178 251.233 -0.234
201903 0.431 254.202 0.560
201906 0.326 256.143 0.420
201909 0.414 256.759 0.532
201912 -0.187 256.974 -0.240
202003 0.406 258.115 0.519
202006 -0.145 257.797 -0.186
202009 0.272 260.280 0.345
202012 0.298 260.474 0.378
202103 0.151 264.877 0.188
202106 0.414 271.696 0.503
202109 0.220 274.310 0.265
202112 0.096 278.802 0.114
202203 0.361 287.504 0.415
202206 0.180 296.311 0.201
202209 0.108 296.808 0.120
202212 0.203 296.797 0.226
202303 0.245 301.836 0.268
202306 0.443 305.109 0.479
202309 0.464 307.789 0.498
202312 0.260 306.746 0.280
202403 0.418 312.332 0.442
202406 0.458 314.175 0.481
202409 0.455 315.301 0.477
202412 -0.002 315.605 -0.002
202503 0.406 319.799 0.419
202506 0.439 322.561 0.449
202509 0.483 324.800 0.491
202512 0.098 324.054 0.100
202603 0.406 330.213 0.406

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 ฿1.27 mean?
Thai Steel Cable PCL (BKK:TSC) has a Cyclically Adjusted FCF per Share of ฿1.27 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 Thai Steel Cable PCL and its competitors.
Is Thai Steel Cable PCL's Cyclically Adjusted FCF per Share too high?
Thai Steel Cable PCL's current Cyclically Adjusted FCF per Share is ฿1.27. Overall, Thai Steel Cable PCL has a GF Score™ of 86/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Thai Steel Cable PCL's Cyclically Adjusted FCF per Share compare to ORLY and AZO?
Thai Steel Cable PCL's Cyclically Adjusted FCF per Share of ฿1.27 can be compared against companies in the Vehicles & Parts 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 Vehicles & Parts company?
A good Cyclically Adjusted FCF per Share depends on the Vehicles & Parts 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 Thai Steel Cable PCL and its competitors. Thai Steel Cable PCL's current Cyclically Adjusted FCF per Share is ฿1.27. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Thai Steel Cable PCL stock overvalued right now?
Based on GuruFocus' analysis, Thai Steel Cable PCL (BKK:TSC) is currently considered Modestly Overvalued. The stock's GF Value™ is ฿12.97, compared to a current price of ฿15.10 — trading 16.4% above its estimated fair value. The current Cyclically Adjusted FCF per Share is ฿1.27. Thai Steel Cable PCL's overall GF Score™ is 86/100 with 6 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 Thai Steel Cable PCL (BKK:TSC), the current Cyclically Adjusted FCF per Share is ฿1.27 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 Thai Steel Cable PCL (BKK:TSC) Overvalued in 2026?

Based on GuruFocus' analysis, Thai Steel Cable PCL stock appears to be overvalued. The current stock price of ฿15.10 is trading 16.4% above its estimated GF Value™ of ฿12.97. GuruFocus considers Thai Steel Cable PCL to be Modestly Overvalued.

Key valuation signals for BKK:TSC:

  • Cyclically Adjusted FCF per Share: ฿1.27
  • GF Value™: ฿12.97 vs. price of ฿15.10 (16.4% above fair value)
  • GF Score™: 86/100 with 6 warning signs

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


Thai Steel Cable PCL Business Description

Address 700/737, Moo 1, Tambol Panthong, Amphur Panthong, Chonburi, THA, 20160
Thai Steel Cable PCL is a Thailand-based company engaged in the manufacture and sales of control cables, parts, and equipment for vehicles and motorcycles. Its products are divided into three categories: Automobile control cables which include products like accelerator cables, door lock cables, fuel lid opener cables, hood release cables, parking brake cables, seat belt cables, transmission cables, and trunk opener cables; Motorcycle control cables which include brake cables, clutch cables, seat lock cables, speedometer cables, tachometer cables, and throttle cables, and Automobile window regulators. The company operates only in Thailand.
86GF Score

Get the complete analysis for BKK:TSC

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

฿15.10
Price
฿12.97
GF Value