GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » XinTec Inc (ROCO:3374) » Definitions » Cyclically Adjusted FCF per Share

XinTec (ROCO:3374) Cyclically Adjusted FCF per Share : NT$2.45 (As of Dec. 2023)


View and export this data going back to 2004. Start your Free Trial

What is XinTec 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.

XinTec's adjusted free cash flow per share for the three months ended in Dec. 2023 was NT$2.745. 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 NT$2.45 for the trailing ten years ended in Dec. 2023.

During the past 12 months, XinTec's average Cyclically Adjusted FCF Growth Rate was 9.90% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 84.50% 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 XinTec was 84.50% per year. The lowest was 84.50% per year. And the median was 84.50% per year.

As of today (2024-05-01), XinTec's current stock price is NT$117.00. XinTec's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2023 was NT$2.45. XinTec's Cyclically Adjusted Price-to-FCF of today is 47.76.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of XinTec was 520.51. The lowest was 40.00. And the median was 63.87.


XinTec Cyclically Adjusted FCF per Share Historical Data

The historical data trend for XinTec'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.

XinTec Cyclically Adjusted FCF per Share Chart

XinTec 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 - 0.39 1.41 2.23 2.45

XinTec Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 2.23 2.45 2.34 2.24 2.45

Competitive Comparison of XinTec's Cyclically Adjusted FCF per Share

For the Semiconductors subindustry, XinTec'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.


XinTec's Cyclically Adjusted Price-to-FCF Distribution in the Semiconductors Industry

For the Semiconductors industry and Technology sector, XinTec's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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



XinTec 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, XinTec's adjusted Free Cash Flow per Share data for the three months ended in Dec. 2023 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Dec. 2023 (Change)*Current CPI (Dec. 2023)
=2.745/129.4194*129.4194
=2.745

Current CPI (Dec. 2023) = 129.4194.

XinTec Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201403 0.342 99.695 0.444
201406 -2.665 100.560 -3.430
201409 1.100 100.428 1.418
201412 -1.493 99.070 -1.950
201503 0.773 99.621 1.004
201506 0.834 100.684 1.072
201509 -0.010 100.392 -0.013
201512 -0.410 99.792 -0.532
201603 -1.449 100.470 -1.867
201606 0.296 101.688 0.377
201609 -0.149 101.861 -0.189
201612 -0.320 101.863 -0.407
201703 -1.068 102.862 -1.344
201706 -0.023 103.349 -0.029
201709 -1.125 104.136 -1.398
201712 -0.415 104.011 -0.516
201803 0.711 105.290 0.874
201806 0.753 106.317 0.917
201809 -1.098 106.507 -1.334
201812 1.510 105.998 1.844
201903 -0.487 107.251 -0.588
201906 -0.305 108.070 -0.365
201909 1.113 108.329 1.330
201912 1.720 108.420 2.053
202003 0.769 108.902 0.914
202006 1.520 108.767 1.809
202009 -0.667 109.815 -0.786
202012 3.313 109.897 3.902
202103 2.803 111.754 3.246
202106 2.208 114.631 2.493
202109 -0.900 115.734 -1.006
202112 4.051 117.630 4.457
202203 1.613 121.301 1.721
202206 2.589 125.017 2.680
202209 2.245 125.227 2.320
202212 1.585 125.222 1.638
202303 2.234 127.348 2.270
202306 -0.715 128.729 -0.719
202309 -0.557 129.860 -0.555
202312 2.745 129.419 2.745

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


XinTec  (ROCO:3374) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=117.00/2.45
=47.76

* 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 XinTec was 520.51. The lowest was 40.00. And the median was 63.87.


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.


XinTec Cyclically Adjusted FCF per Share Related Terms

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


XinTec (ROCO:3374) Business Description

Industry
Traded in Other Exchanges
N/A
Address
Number 23, Jilin Road, 9th Floor, Jhongli Industrial Park, Jhongli District, Taoyuan, TWN, 32062
XinTec Inc is a subcontractor of packaging services in the semiconductor industry which includes wafer level chip scale packaging and wafer level post passivation interconnection services.

XinTec (ROCO:3374) Headlines

No Headlines