Wholetech System Hitech (ROCO:3402) Cyclically Adjusted FCF per Share: NT$6.18 (As of Dec. 2025)

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.

ROCO:3402 Wholetech System Hitech Ltd ROCO:3402
75 GF Score
Price NT$144.00
GF Value NT$100.14
Valuation Significantly Overvalued
! 5 Warning Signs
View Full Analysis

What is Wholetech System Hitech Cyclically Adjusted FCF per Share?

Wholetech System Hitech ROCO:3402 +2.86% 75 Cyclically Adjusted FCF per Share is NT$6.18 as of Dec. 2025. GuruFocus rates ROCO:3402 with a GF Score™ of 75/100 and a GF Value™ of NT$100.14 (Significantly Overvalued). 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.

Wholetech System Hitech's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$-5.754. 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$6.18 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Wholetech System Hitech's average Cyclically Adjusted FCF Growth Rate was -13.00% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 14.60% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 23.60% 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 Wholetech System Hitech was 39.80% per year. The lowest was 14.60% per year. And the median was 28.45% per year.

As of today (2026-07-21), Wholetech System Hitech's current stock price is NT$144.00. Wholetech System Hitech's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$6.18. Wholetech System Hitech's Cyclically Adjusted Price-to-FCF of today is 23.30.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Wholetech System Hitech was 26.78. The lowest was 10.44. And the median was 16.42.


Wholetech System Hitech  (ROCO:3402) 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.

Wholetech System Hitech's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=144.00/6.18
=23.30

* 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 Wholetech System Hitech was 26.78. The lowest was 10.44. And the median was 16.42.


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.


Wholetech System Hitech Cyclically Adjusted FCF per Share Related Terms


Wholetech System Hitech Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Wholetech System Hitech'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.

Wholetech System Hitech Cyclically Adjusted FCF per Share Chart

Wholetech System Hitech 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 2.60 4.11 4.67 7.10 6.18

Wholetech System Hitech Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25
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 7.10 6.97 6.67 6.86 6.18

ROCO:3402 vs GEV, ETN, PH: Cyclically Adjusted FCF per Share Comparison

For the Specialty Industrial Machinery subindustry, Wholetech System Hitech'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.


Wholetech System Hitech Cyclically Adjusted Price-to-FCF vs Industrial Products Industry

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

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


ROCO:3402
75GF Score
Wholetech System Hitech Ltd ROCO:3402
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Wholetech System Hitech 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, Wholetech System Hitech's adjusted Free Cash Flow per Share data for the three months ended in Dec. 2025 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=-5.754/324.0540*324.0540
=-5.754

Current CPI (Dec. 2025) = 324.0540.

Wholetech System Hitech Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 -1.494 238.132 -2.033
201606 2.395 241.018 3.220
201609 -2.216 241.428 -2.974
201612 3.827 241.432 5.137
201703 0.672 243.801 0.893
201706 0.333 244.955 0.441
201709 -0.269 246.819 -0.353
201712 -2.624 246.524 -3.449
201803 5.138 249.554 6.672
201806 0.412 251.989 0.530
201809 0.522 252.439 0.670
201812 -0.547 251.233 -0.706
201903 -1.893 254.202 -2.413
201906 3.407 256.143 4.310
201909 -2.632 256.759 -3.322
201912 4.857 256.974 6.125
202003 1.208 258.115 1.517
202006 0.341 257.797 0.429
202009 2.617 260.280 3.258
202012 2.392 260.474 2.976
202103 -0.993 264.877 -1.215
202106 1.183 271.696 1.411
202109 2.983 274.310 3.524
202112 -2.011 278.802 -2.337
202203 -4.390 287.504 -4.948
202206 3.535 296.311 3.866
202209 2.300 296.808 2.511
202212 18.767 296.797 20.491
202303 -4.444 301.836 -4.771
202306 0.485 305.109 0.515
202309 3.776 307.789 3.976
202312 1.885 306.746 1.991
202403 -2.126 312.332 -2.206
202406 8.143 314.175 8.399
202409 4.872 315.301 5.007
202412 13.435 315.605 13.795
202503 -5.504 319.799 -5.577
202506 -2.848 322.561 -2.861
202509 5.091 324.800 5.079
202512 -5.754 324.054 -5.754

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 NT$6.18 mean?
Wholetech System Hitech (ROCO:3402) has a Cyclically Adjusted FCF per Share of NT$6.18 as of Dec. 2025. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Wholetech System Hitech and its competitors.
Is Wholetech System Hitech's Cyclically Adjusted FCF per Share too high?
Wholetech System Hitech's current Cyclically Adjusted FCF per Share is NT$6.18. Overall, Wholetech System Hitech has a GF Score™ of 75/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Wholetech System Hitech's Cyclically Adjusted FCF per Share compare to GEV and ETN?
Wholetech System Hitech's Cyclically Adjusted FCF per Share of NT$6.18 can be compared against companies in the Industrial Products 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 an Industrial Products company?
A good Cyclically Adjusted FCF per Share depends on the Industrial Products 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 Wholetech System Hitech and its competitors. Wholetech System Hitech's current Cyclically Adjusted FCF per Share is NT$6.18. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Wholetech System Hitech stock overvalued right now?
Based on GuruFocus' analysis, Wholetech System Hitech (ROCO:3402) is currently considered Significantly Overvalued. The stock's GF Value™ is NT$100.14, compared to a current price of NT$144.00 — trading 43.8% above its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$6.18. Wholetech System Hitech's overall GF Score™ is 75/100 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 Wholetech System Hitech (ROCO:3402), the current Cyclically Adjusted FCF per Share is NT$6.18 as of Dec. 2025. 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 Wholetech System Hitech (ROCO:3402) Overvalued in 2026?

Based on GuruFocus' analysis, Wholetech System Hitech stock appears to be overvalued. The current stock price of NT$144.00 is trading 43.8% above its estimated GF Value™ of NT$100.14. GuruFocus considers Wholetech System Hitech to be Significantly Overvalued.

Key valuation signals for ROCO:3402:

  • Cyclically Adjusted FCF per Share: NT$6.18
  • GF Value™: NT$100.14 vs. price of NT$144.00 (43.8% above fair value)
  • GF Score™: 75/100 with 5 warning signs

No single metric tells the full story. See the ROCO:3402 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Wholetech System Hitech Business Description

Address No. 14, Donghua Road, 8th Floor-1, Xiangshan District, Hsinchu City, TWN, 300061
Wholetech System Hitech Ltd is engaged in the design and construction of processing pipeline projects and clean room projects. It designs, plans, constructs, and tests Bulk Gas Systems, Specialty Gas Supply Systems, Pumping & Exhaust Piping System design and Gas cabinets, Gas Rack VMB, and VMP, among others.
75GF Score

Get the complete analysis for ROCO:3402

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

NT$144.00
Price
NT$100.14
GF Value