GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » WICE Logistics PCL (BKK:WICE-R) » Definitions » Cyclically Adjusted FCF per Share

WICE Logistics PCL (BKK:WICE-R) Cyclically Adjusted FCF per Share : ฿0.40 (As of Mar. 2025)


View and export this data going back to 2015. Start your Free Trial

What is WICE Logistics 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.

WICE Logistics PCL's adjusted free cash flow per share for the three months ended in Mar. 2025 was ฿0.191. 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 ฿0.40 for the trailing ten years ended in Mar. 2025.

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.

As of today (2025-07-10), WICE Logistics PCL's current stock price is ฿2.85521. WICE Logistics PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2025 was ฿0.40. WICE Logistics PCL's Cyclically Adjusted Price-to-FCF of today is 7.14.

During the past 11 years, the highest Cyclically Adjusted Price-to-FCF of WICE Logistics PCL was 20.86. The lowest was 6.21. And the median was 10.54.


WICE Logistics PCL Cyclically Adjusted FCF per Share Historical Data

The historical data trend for WICE Logistics 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.

WICE Logistics PCL Cyclically Adjusted FCF per Share Chart

WICE Logistics 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 - - - - 0.38

WICE Logistics 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 - 0.44 0.48 0.38 0.40

Competitive Comparison of WICE Logistics PCL's Cyclically Adjusted FCF per Share

For the Integrated Freight & Logistics subindustry, WICE Logistics 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.


WICE Logistics PCL's Cyclically Adjusted Price-to-FCF Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, WICE Logistics PCL's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


;
;

WICE Logistics 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, WICE Logistics 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)
=0.191/134.9266*134.9266
=0.191

Current CPI (Mar. 2025) = 134.9266.

WICE Logistics PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201506 0.006 100.684 0.008
201509 0.020 100.392 0.027
201512 0.010 99.792 0.014
201603 -0.002 100.470 -0.003
201606 -0.040 101.688 -0.053
201609 0.027 101.861 0.036
201612 0.096 101.863 0.127
201703 -0.002 102.862 -0.003
201706 -0.002 103.349 -0.003
201709 0.120 104.136 0.155
201712 0.045 104.011 0.058
201803 0.042 105.290 0.054
201806 0.058 106.317 0.074
201809 0.070 106.507 0.089
201812 -0.032 105.998 -0.041
201903 -0.069 107.251 -0.087
201906 0.034 108.070 0.042
201909 0.012 108.329 0.015
201912 0.059 108.420 0.073
202003 0.084 108.902 0.104
202006 0.158 108.767 0.196
202009 0.093 109.815 0.114
202012 0.048 109.897 0.059
202103 0.079 111.754 0.095
202106 0.202 114.631 0.238
202109 0.384 115.734 0.448
202112 0.191 117.630 0.219
202203 0.272 121.301 0.303
202206 0.357 125.017 0.385
202209 0.229 125.227 0.247
202212 0.364 125.222 0.392
202303 0.081 127.348 0.086
202306 0.038 128.729 0.040
202309 0.124 129.860 0.129
202312 -0.004 129.419 -0.004
202403 -0.132 131.776 -0.135
202406 -0.108 132.554 -0.110
202409 0.175 133.029 0.177
202412 0.147 133.157 0.149
202503 0.191 134.927 0.191

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


WICE Logistics PCL  (BKK:WICE-R) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=2.85521/0.40
=7.14

* 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 11 years, the highest Cyclically Adjusted Price-to-FCF of WICE Logistics PCL was 20.86. The lowest was 6.21. And the median was 10.54.


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.


WICE Logistics PCL Cyclically Adjusted FCF per Share Related Terms

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


WICE Logistics PCL Business Description

Industry
Traded in Other Exchanges
Address
88/8 Nonsee Road, Chong-Nonsee, Yannawa, Bangkok, THA, 10120
WICE Logistics PCL is a Thailand-based company. The company is engaged in international air and sea freight forwarding, customs broker, inland transportation, cross-border transport, multimodal transport operator, warehousing service and all freight-related services for imports and exports. The company has four reportable segments were sea freight, air freight, cross-border transport services and supply chain solution. It derives maximum profit from cross-border transport services.

WICE Logistics PCL Headlines

No Headlines