We&Win Diversification Co (ROCO:4113) Cyclically Adjusted FCF per Share: NT$-2.85 (As of Jun. 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.

ROCO:4113 We&Win Diversification Co Ltd ROCO:4113
43 GF Score
Price NT$15.85
GF Value NT$4.93
Valuation Significantly Overvalued
! 7 Warning Signs
View Full Analysis

What is We&Win Diversification Co Cyclically Adjusted FCF per Share?

We&Win Diversification Co ROCO:4113 -0.31% 43 Cyclically Adjusted FCF per Share is NT$-2.85 as of Jun. 2026. GuruFocus rates ROCO:4113 with a GF Score™ of 43/100 and a GF Value™ of NT$4.93 (Significantly Overvalued). The stock has 7 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.

We&Win Diversification Co's adjusted free cash flow per share for the three months ended in Jun. 2026 was NT$-0.041. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is NT$-2.85 for the trailing ten years ended in Jun. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 9.40% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 6.70% 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 We&Win Diversification Co was 15.50% per year. The lowest was -7.00% per year. And the median was 3.40% per year.

As of today (2026-09-17), We&Win Diversification Co's current stock price is NT$15.85. We&Win Diversification Co's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was NT$-2.85. We&Win Diversification Co's Cyclically Adjusted Price-to-FCF of today is .


We&Win Diversification Co  (ROCO:4113) 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.


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.


We&Win Diversification Co Cyclically Adjusted FCF per Share Related Terms


We&Win Diversification Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for We&Win Diversification Co'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.

We&Win Diversification Co Cyclically Adjusted FCF per Share Chart

We&Win Diversification Co 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 -3.02 -3.57 -3.34 -1.86 -2.72

We&Win Diversification Co Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 -2.72 -2.77 -2.80 -2.88 -2.85

ROCO:4113 vs PWR, FIX, EME: Cyclically Adjusted FCF per Share Comparison

For the Engineering & Construction subindustry, We&Win Diversification Co'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.


We&Win Diversification Co Cyclically Adjusted Price-to-FCF vs Construction Industry

For the Construction industry and Industrials sector, We&Win Diversification Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where We&Win Diversification Co's Cyclically Adjusted Price-to-FCF falls into.


ROCO:4113
43GF Score
We&Win Diversification Co Ltd ROCO:4113
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

We&Win Diversification Co 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, We&Win Diversification Co's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=-0.041/333.9520*333.9520
=-0.041

Current CPI (Jun. 2026) = 333.9520.

We&Win Diversification Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 -0.434 241.428 -0.600
201612 -0.806 241.432 -1.115
201703 0.235 243.801 0.322
201706 -0.476 244.955 -0.649
201709 -2.328 246.819 -3.150
201712 0.394 246.524 0.534
201803 4.475 249.554 5.988
201806 -0.199 251.989 -0.264
201809 -0.670 252.439 -0.886
201812 -3.010 251.233 -4.001
201903 0.515 254.202 0.677
201906 1.345 256.143 1.754
201909 0.381 256.759 0.496
201912 0.104 256.974 0.135
202003 -0.376 258.115 -0.486
202006 -7.615 257.797 -9.865
202009 -0.133 260.280 -0.171
202012 -0.571 260.474 -0.732
202103 -0.492 264.877 -0.620
202106 1.257 271.696 1.545
202109 -0.407 274.310 -0.495
202112 0.310 278.802 0.371
202203 -1.064 287.504 -1.236
202206 -2.320 296.311 -2.615
202209 -1.718 296.808 -1.933
202212 -2.092 296.797 -2.354
202303 -1.516 301.836 -1.677
202306 -1.297 305.109 -1.420
202309 -1.541 307.789 -1.672
202312 -0.142 306.746 -0.155
202403 1.097 312.332 1.173
202406 5.630 314.175 5.984
202409 1.561 315.301 1.653
202412 1.765 315.605 1.868
202503 -3.009 319.799 -3.142
202506 -6.693 322.561 -6.929
202509 -2.001 324.800 -2.057
202512 -0.968 324.054 -0.998
202603 -1.683 330.213 -1.702
202606 -0.041 333.952 -0.041

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$-2.85 mean?
We&Win Diversification Co (ROCO:4113) has a Cyclically Adjusted FCF per Share of NT$-2.85 as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on We&Win Diversification Co and its competitors.
Is We&Win Diversification Co's Cyclically Adjusted FCF per Share too high?
We&Win Diversification Co's current Cyclically Adjusted FCF per Share is NT$-2.85. Overall, We&Win Diversification Co has a GF Score™ of 43/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does We&Win Diversification Co's Cyclically Adjusted FCF per Share compare to PWR and FIX?
We&Win Diversification Co's Cyclically Adjusted FCF per Share of NT$-2.85 can be compared against companies in the Construction 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 Construction company?
A good Cyclically Adjusted FCF per Share depends on the Construction 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 We&Win Diversification Co and its competitors. We&Win Diversification Co's current Cyclically Adjusted FCF per Share is NT$-2.85. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is We&Win Diversification Co stock overvalued right now?
Based on GuruFocus' analysis, We&Win Diversification Co (ROCO:4113) is currently considered Significantly Overvalued. The stock's GF Value™ is NT$4.93, compared to a current price of NT$15.85 — trading 221.5% above its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$-2.85. We&Win Diversification Co's overall GF Score™ is 43/100 with 7 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 We&Win Diversification Co (ROCO:4113), the current Cyclically Adjusted FCF per Share is NT$-2.85 as of Jun. 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 We&Win Diversification Co (ROCO:4113) Overvalued in 2026?

Based on GuruFocus' analysis, We&Win Diversification Co stock appears to be overvalued. The current stock price of NT$15.85 is trading 221.5% above its estimated GF Value™ of NT$4.93. GuruFocus considers We&Win Diversification Co to be Significantly Overvalued.

Key valuation signals for ROCO:4113:

  • Cyclically Adjusted FCF per Share: NT$-2.85
  • GF Value™: NT$4.93 vs. price of NT$15.85 (221.5% above fair value)
  • GF Score™: 43/100 with 7 warning signs

No single metric tells the full story. See the ROCO:4113 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


We&Win Diversification Co Business Description

Address No. 185, FuGuo Road, 17th Floor - 2, Zuoying District, Kaohsiung, TWN, 813
We&Win Diversification Co Ltd businesses are real estate trading, leasing and selling, investment, development and construction in public construction, investment in public construction, planned city, new community development, wholesale of medical devices, and international trade, etc. The Company's main business is trading real estate and investing in a single industry.
43GF Score

Get the complete analysis for ROCO:4113

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

NT$15.85
Price
NT$4.93
GF Value