RSXYZ PCL (BKK:XYZ) Cyclically Adjusted FCF per Share: ฿0.10 (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:XYZ RSXYZ PCL BKK:XYZ
63 GF Score
Price ฿0.28
GF Value ฿1.37
Valuation Possible Value Trap
! 5 Warning Signs
View Full Analysis

What is RSXYZ PCL Cyclically Adjusted FCF per Share?

RSXYZ PCL BKK:XYZ +3.70% 63 Cyclically Adjusted FCF per Share is ฿0.10 as of Mar. 2026. GuruFocus rates BKK:XYZ with a GF Score™ of 63/100 and a GF Value™ of ฿1.37 (Possible Value Trap). The stock has 5 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.

RSXYZ PCL's adjusted free cash flow per share for the three months ended in Mar. 2026 was ฿-0.084. 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 ฿0.10 for the trailing ten years ended in Mar. 2026.

During the past 12 months, RSXYZ PCL's average Cyclically Adjusted FCF Growth Rate was -33.30% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 2.90% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 5.20% 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 RSXYZ PCL was 54.20% per year. The lowest was 2.90% per year. And the median was 4.25% per year.

As of today (2026-08-04), RSXYZ PCL's current stock price is ฿0.28. RSXYZ PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was ฿0.10. RSXYZ PCL's Cyclically Adjusted Price-to-FCF of today is 2.80.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of RSXYZ PCL was 57.50. The lowest was 2.13. And the median was 19.43.


RSXYZ PCL  (BKK:XYZ) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=0.28/0.10
=2.80

* 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 RSXYZ PCL was 57.50. The lowest was 2.13. And the median was 19.43.


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.


RSXYZ PCL Cyclically Adjusted FCF per Share Related Terms


RSXYZ PCL Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for RSXYZ 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.

RSXYZ PCL Cyclically Adjusted FCF per Share Chart

RSXYZ 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 0.13 0.11 0.10 0.15 0.12

RSXYZ 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 0.15 0.15 0.16 0.12 0.10

BKK:XYZ vs LIN, SHW, ECL: Cyclically Adjusted FCF per Share Comparison

For the Specialty Chemicals subindustry, RSXYZ 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.


RSXYZ PCL Cyclically Adjusted Price-to-FCF vs Chemicals Industry

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

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


BKK:XYZ
63GF Score
RSXYZ PCL BKK:XYZ
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

RSXYZ 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, RSXYZ 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)
=-0.084/330.2130*330.2130
=-0.084

Current CPI (Mar. 2026) = 330.2130.

RSXYZ PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.027 241.018 0.037
201609 0.009 241.428 0.012
201612 0.066 241.432 0.090
201703 -0.081 243.801 -0.110
201706 0.011 244.955 0.015
201709 0.023 246.819 0.031
201712 0.002 246.524 0.003
201803 0.063 249.554 0.083
201806 -0.031 251.989 -0.041
201809 0.007 252.439 0.009
201812 0.079 251.233 0.104
201903 0.066 254.202 0.086
201906 0.051 256.143 0.066
201909 0.016 256.759 0.021
201912 0.066 256.974 0.085
202003 0.050 258.115 0.064
202006 0.007 257.797 0.009
202009 0.140 260.280 0.178
202012 0.043 260.474 0.055
202103 0.012 264.877 0.015
202106 0.034 271.696 0.041
202109 -0.016 274.310 -0.019
202112 -0.008 278.802 -0.009
202203 -0.014 287.504 -0.016
202206 0.044 296.311 0.049
202209 -0.023 296.808 -0.026
202212 0.049 296.797 0.055
202303 0.011 301.836 0.012
202306 -0.005 305.109 -0.005
202309 0.235 307.789 0.252
202312 -0.213 306.746 -0.229
202403 0.078 312.332 0.082
202406 0.134 314.175 0.141
202409 0.055 315.301 0.058
202412 0.179 315.605 0.187
202503 0.060 319.799 0.062
202506 0.040 322.561 0.041
202509 0.013 324.800 0.013
202512 -0.370 324.054 -0.377
202603 -0.084 330.213 -0.084

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 ฿0.10 mean?
RSXYZ PCL (BKK:XYZ) has a Cyclically Adjusted FCF per Share of ฿0.10 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 RSXYZ PCL and its competitors.
Is RSXYZ PCL's Cyclically Adjusted FCF per Share too high?
RSXYZ PCL's current Cyclically Adjusted FCF per Share is ฿0.10. Overall, RSXYZ PCL has a GF Score™ of 63/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does RSXYZ PCL's Cyclically Adjusted FCF per Share compare to LIN and SHW?
RSXYZ PCL's Cyclically Adjusted FCF per Share of ฿0.10 can be compared against companies in the Chemicals 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 Chemicals company?
A good Cyclically Adjusted FCF per Share depends on the Chemicals 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 RSXYZ PCL and its competitors. RSXYZ PCL's current Cyclically Adjusted FCF per Share is ฿0.10. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is RSXYZ PCL stock overvalued right now?
Based on GuruFocus' analysis, RSXYZ PCL (BKK:XYZ) is currently considered Possible Value Trap. The stock's GF Value™ is ฿1.37, compared to a current price of ฿0.28 — trading 79.6% below its estimated fair value. The current Cyclically Adjusted FCF per Share is ฿0.10. RSXYZ PCL's overall GF Score™ is 63/100 with 5 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 RSXYZ PCL (BKK:XYZ), the current Cyclically Adjusted FCF per Share is ฿0.10 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 RSXYZ PCL (BKK:XYZ) Overvalued in 2026?

Based on GuruFocus' analysis, RSXYZ PCL stock appears to be undervalued. The current stock price of ฿0.28 is trading 79.6% below its estimated GF Value™ of ฿1.37. GuruFocus considers RSXYZ PCL to be Possible Value Trap.

Key valuation signals for BKK:XYZ:

  • Cyclically Adjusted FCF per Share: ฿0.10
  • GF Value™: ฿1.37 vs. price of ฿0.28 (79.6% below fair value)
  • GF Score™: 63/100 with 5 warning signs

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


RSXYZ PCL Business Description

Address Prasert-Manukitch Road, 27 RS Group Building, Tower A, Floor 9, Chatuchak District, Bangkok, THA, 10170
RSXYZ PCL formerly Gift Infinite PCL operates through diversified segments in SIM card/electronic media distribution, food & beverage (including restaurants), pet products, and technology/lifestyle retail. It derives maximum revenue from Sim card Electronic media distribution division. Geographically, the company operates in Thailand region.
63GF Score

Get the complete analysis for BKK:XYZ

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

฿0.28
Price
฿1.37
GF Value