GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » HAKI Safety AB (OSTO:HAKI B) » Definitions » Cyclically Adjusted FCF per Share

HAKIfety AB (OSTO:HAKI B) Cyclically Adjusted FCF per Share : kr3.21 (As of Mar. 2025)


View and export this data going back to 1990. Start your Free Trial

What is HAKIfety AB 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.

HAKIfety AB's adjusted free cash flow per share for the three months ended in Mar. 2025 was kr-1.429. 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 kr3.21 for the trailing ten years ended in Mar. 2025.

During the past 12 months, HAKIfety AB's average Cyclically Adjusted FCF Growth Rate was -7.40% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 5.70% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 9.50% 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 HAKIfety AB was 17.60% per year. The lowest was 5.70% per year. And the median was 12.20% per year.

As of today (2025-07-04), HAKIfety AB's current stock price is kr22.30. HAKIfety AB's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2025 was kr3.21. HAKIfety AB's Cyclically Adjusted Price-to-FCF of today is 6.95.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of HAKIfety AB was 13.13. The lowest was 4.70. And the median was 8.12.


HAKIfety AB Cyclically Adjusted FCF per Share Historical Data

The historical data trend for HAKIfety AB'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.

HAKIfety AB Cyclically Adjusted FCF per Share Chart

HAKIfety AB 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 2.72 2.96 3.14 3.35 3.11

HAKIfety AB 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 3.64 3.62 3.46 3.11 3.21

Competitive Comparison of HAKIfety AB's Cyclically Adjusted FCF per Share

For the Metal Fabrication subindustry, HAKIfety AB'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.


HAKIfety AB's Cyclically Adjusted Price-to-FCF Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, HAKIfety AB's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


;
;

HAKIfety AB 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, HAKIfety AB'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)
=-1.429/132.8245*132.8245
=-1.429

Current CPI (Mar. 2025) = 132.8245.

HAKIfety AB Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201506 -0.476 99.995 -0.632
201509 -1.531 100.228 -2.029
201512 0.707 100.276 0.936
201603 0.170 100.751 0.224
201606 -0.204 101.019 -0.268
201609 1.224 101.138 1.607
201612 3.281 102.022 4.272
201703 0.578 102.022 0.753
201706 3.095 102.752 4.001
201709 -0.884 103.279 -1.137
201712 2.228 103.793 2.851
201803 1.633 103.962 2.086
201806 1.156 104.875 1.464
201809 1.667 105.679 2.095
201812 1.266 105.912 1.588
201903 0.306 105.886 0.384
201906 0.696 106.742 0.866
201909 0.806 107.214 0.999
201912 1.875 107.766 2.311
202003 1.648 106.563 2.054
202006 0.586 107.498 0.724
202009 0.659 107.635 0.813
202012 1.426 108.296 1.749
202103 0.037 108.360 0.045
202106 1.245 108.928 1.518
202109 -0.549 110.338 -0.661
202112 2.958 112.486 3.493
202203 -1.407 114.825 -1.628
202206 0.218 118.384 0.245
202209 0.952 122.296 1.034
202212 -0.555 126.365 -0.583
202303 1.888 127.042 1.974
202306 0.108 129.407 0.111
202309 0.073 130.224 0.074
202312 2.464 131.912 2.481
202403 -0.806 132.205 -0.810
202406 0.355 132.716 0.355
202409 -0.586 132.304 -0.588
202412 0.396 132.987 0.396
202503 -1.429 132.825 -1.429

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


HAKIfety AB  (OSTO:HAKI 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.

HAKIfety AB's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=22.30/3.21
=6.95

* 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 HAKIfety AB was 13.13. The lowest was 4.70. And the median was 8.12.


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.


HAKIfety AB Cyclically Adjusted FCF per Share Related Terms

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


HAKIfety AB Business Description

Industry
Traded in Other Exchanges
Address
Norra Vallgatan 70, Malmo, SWE, 211 22
HAKI Safety AB is an international industrial group, focusing on safety products and solutions that create safe working conditions at temporary workplaces. The company's business is divided into two segments, Safe Access Solutions and Industrial Services. Safe Access Solutions offers total solutions for safe working conditions in complex and demanding environments. The business area includes brands such as HAKI, EKRO, and Norgeodesi. Industrial Services develops, manufactures, markets and sells goods and services for professional use in a variety of industries. The company generates the majority of its revenue from the Safe Access Solutions. Geographically the company generates revenue from Sweden, Denmark, Norway, UK, France, Austria, North America, and Others.

HAKIfety AB Headlines

No Headlines