GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Distribution » Brodrene A & O Johansen A/S (OCSE:AOJ B) » Definitions » Cyclically Adjusted FCF per Share

Brodrene A & O Johansen A/S (OCSE:AOJ B) Cyclically Adjusted FCF per Share : kr5.51 (As of Mar. 2024)


View and export this data going back to 1993. Start your Free Trial

What is Brodrene A & O Johansen A/S 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.

Brodrene A & O Johansen A/S's adjusted free cash flow per share for the three months ended in Mar. 2024 was kr-3.940. 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 kr5.51 for the trailing ten years ended in Mar. 2024.

During the past 12 months, Brodrene A & O Johansen A/S's average Cyclically Adjusted FCF Growth Rate was 43.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 7.20% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 14.50% 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 Brodrene A & O Johansen A/S was 37.00% per year. The lowest was 7.20% per year. And the median was 16.65% per year.

As of today (2024-06-13), Brodrene A & O Johansen A/S's current stock price is kr76.00. Brodrene A & O Johansen A/S's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2024 was kr5.51. Brodrene A & O Johansen A/S's Cyclically Adjusted Price-to-FCF of today is 13.79.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Brodrene A & O Johansen A/S was 36.19. The lowest was 8.24. And the median was 17.40.


Brodrene A & O Johansen A/S Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Brodrene A & O Johansen A/S'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.

Brodrene A & O Johansen A/S Cyclically Adjusted FCF per Share Chart

Brodrene A & O Johansen A/S Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 3.29 4.50 4.72 4.69 5.54

Brodrene A & O Johansen A/S Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 3.84 3.55 4.23 5.54 5.51

Competitive Comparison of Brodrene A & O Johansen A/S's Cyclically Adjusted FCF per Share

For the Industrial Distribution subindustry, Brodrene A & O Johansen A/S'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.


Brodrene A & O Johansen A/S's Cyclically Adjusted Price-to-FCF Distribution in the Industrial Distribution Industry

For the Industrial Distribution industry and Industrials sector, Brodrene A & O Johansen A/S's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Brodrene A & O Johansen A/S's Cyclically Adjusted Price-to-FCF falls into.



Brodrene A & O Johansen A/S 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, Brodrene A & O Johansen A/S's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2024 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2024 (Change)*Current CPI (Mar. 2024)
=-3.94/118.4000*118.4000
=-3.940

Current CPI (Mar. 2024) = 118.4000.

Brodrene A & O Johansen A/S Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201312 2.675 99.000 3.199
201403 -0.260 99.600 -0.309
201406 -0.197 99.700 -0.234
201409 -1.572 99.700 -1.867
201412 2.116 99.400 2.520
201503 -0.078 100.200 -0.092
201506 0.792 100.300 0.935
201509 0.196 100.200 0.232
201512 -1.109 99.800 -1.316
201606 0.000 100.600 0.000
201612 0.000 100.300 0.000
201703 1.130 101.200 1.322
201706 -4.301 101.200 -5.032
201709 4.213 101.800 4.900
201712 0.020 101.300 0.023
201803 0.123 101.700 0.143
201806 -0.352 102.300 -0.407
201809 1.885 102.400 2.180
201812 8.321 102.100 9.649
201903 0.316 102.900 0.364
201906 1.726 102.900 1.986
201909 -3.564 102.900 -4.101
201912 11.086 102.900 12.756
202003 0.931 103.300 1.067
202006 3.588 103.200 4.116
202009 1.686 103.500 1.929
202012 5.809 103.400 6.652
202103 2.583 104.300 2.932
202106 -1.070 105.000 -1.207
202109 -8.117 105.800 -9.084
202112 10.426 106.600 11.580
202203 -6.308 109.900 -6.796
202206 0.452 113.600 0.471
202209 -1.211 116.400 -1.232
202212 7.403 115.900 7.563
202303 -6.769 117.300 -6.832
202306 -1.602 116.400 -1.630
202309 6.721 117.400 6.778
202312 12.955 116.700 13.144
202403 -3.940 118.400 -3.940

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


Brodrene A & O Johansen A/S  (OCSE:AOJ B) 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.

Brodrene A & O Johansen A/S's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=76.00/5.51
=13.79

* 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 Brodrene A & O Johansen A/S was 36.19. The lowest was 8.24. And the median was 17.40.


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.


Brodrene A & O Johansen A/S Cyclically Adjusted FCF per Share Related Terms

Thank you for viewing the detailed overview of Brodrene A & O Johansen A/S's Cyclically Adjusted FCF per Share provided by GuruFocus.com. Please click on the following links to see related term pages.


Brodrene A & O Johansen A/S (OCSE:AOJ B) Business Description

Traded in Other Exchanges
Address
Rorvang 3, Albertslund, DNK, 2620
Brodrene A & O Johansen A/S is a distributor of industrial products in Denmark. It provides technical installation materials and supplies to the construction industry in Denmark. Its products include heating plumbing and sanitary ware products, electrical equipment and components, water supply and drainage products. Its clients comprise of plumbers, electricians, building contractors, sewer contractors, construction companies, municipalities, utilities and public institutions. The company follows three sales channels, which are AO Stores, which cater to the local market; Online trading, which offers products through its website and mobile application and competency centers where customers may place orders and get advice and direction as well as offers over the phone.

Brodrene A & O Johansen A/S (OCSE:AOJ B) Headlines

No Headlines