YeaShin International Development Co (ROCO:5213) Cyclically Adjusted FCF per Share: NT$-6.84 (As of Mar. 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:5213 YeaShin International Development Co Ltd ROCO:5213
62 GF Score
Price NT$21.65
GF Value NT$55.95
Valuation Possible Value Trap
! 8 Warning Signs
View Full Analysis

What is YeaShin International Development Co Cyclically Adjusted FCF per Share?

YeaShin International Development Co ROCO:5213 +1.17% 62 Cyclically Adjusted FCF per Share is NT$-6.84 as of Mar. 2026. GuruFocus rates ROCO:5213 with a GF Score™ of 62/100 and a GF Value™ of NT$55.95 (Possible Value Trap). The stock has 8 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.

YeaShin International Development Co's adjusted free cash flow per share for the three months ended in Mar. 2026 was NT$3.467. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is NT$-6.84 for the trailing ten years ended in Mar. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -16.20% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -15.90% 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 YeaShin International Development Co was -1.20% per year. The lowest was -18.00% per year. And the median was -14.90% per year.

As of today (2026-08-01), YeaShin International Development Co's current stock price is NT$21.65. YeaShin International Development Co's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was NT$-6.84. YeaShin International Development Co's Cyclically Adjusted Price-to-FCF of today is .


YeaShin International Development Co  (ROCO:5213) 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.


YeaShin International Development Co Cyclically Adjusted FCF per Share Related Terms


YeaShin International Development Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for YeaShin International Development 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.

YeaShin International Development Co Cyclically Adjusted FCF per Share Chart

YeaShin International Development 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 -3.64 -4.49 -5.31 -5.98 -7.05

YeaShin International Development Co Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 -6.22 -6.19 -6.44 -7.05 -6.84

YeaShin International Development Co Cyclically Adjusted FCF per Share Competitor Comparison

For the Real Estate - Development subindustry, YeaShin International Development 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.


YeaShin International Development Co Cyclically Adjusted Price-to-FCF vs Real Estate Industry

For the Real Estate industry and Real Estate sector, YeaShin International Development Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where YeaShin International Development Co's Cyclically Adjusted Price-to-FCF falls into.


ROCO:5213
62GF Score
YeaShin International Development Co Ltd ROCO:5213
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

YeaShin International Development 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, YeaShin International Development Co's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=3.467/330.2130*330.2130
=3.467

Current CPI (Mar. 2026) = 330.2130.

YeaShin International Development Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -0.783 241.018 -1.073
201609 -0.098 241.428 -0.134
201612 1.820 241.432 2.489
201703 -1.181 243.801 -1.600
201706 -1.114 244.955 -1.502
201709 -1.013 246.819 -1.355
201712 1.406 246.524 1.883
201803 9.419 249.554 12.463
201806 1.145 251.989 1.500
201809 -0.091 252.439 -0.119
201812 -0.620 251.233 -0.815
201903 -1.921 254.202 -2.495
201906 -1.914 256.143 -2.467
201909 -2.850 256.759 -3.665
201912 -0.882 256.974 -1.133
202003 0.102 258.115 0.130
202006 -5.545 257.797 -7.103
202009 -1.397 260.280 -1.772
202012 -3.321 260.474 -4.210
202103 -2.181 264.877 -2.719
202106 -1.756 271.696 -2.134
202109 -2.655 274.310 -3.196
202112 -7.846 278.802 -9.293
202203 -3.685 287.504 -4.232
202206 -0.244 296.311 -0.272
202209 -2.678 296.808 -2.979
202212 -3.189 296.797 -3.548
202303 -2.304 301.836 -2.521
202306 -2.751 305.109 -2.977
202309 -0.654 307.789 -0.702
202312 1.281 306.746 1.379
202403 -4.806 312.332 -5.081
202406 -7.431 314.175 -7.810
202409 -5.024 315.301 -5.262
202412 -1.630 315.605 -1.705
202503 0.565 319.799 0.583
202506 -0.401 322.561 -0.411
202509 -3.672 324.800 -3.733
202512 -4.203 324.054 -4.283
202603 3.467 330.213 3.467

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$-6.84 mean?
YeaShin International Development Co (ROCO:5213) has a Cyclically Adjusted FCF per Share of NT$-6.84 as of Mar. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on YeaShin International Development Co and its competitors.
Is YeaShin International Development Co's Cyclically Adjusted FCF per Share too high?
YeaShin International Development Co's current Cyclically Adjusted FCF per Share is NT$-6.84. Overall, YeaShin International Development Co has a GF Score™ of 62/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does YeaShin International Development Co's Cyclically Adjusted FCF per Share compare to competitors?
YeaShin International Development Co's Cyclically Adjusted FCF per Share of NT$-6.84 can be compared against companies in the Real Estate 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 Real Estate company?
A good Cyclically Adjusted FCF per Share depends on the Real Estate 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 YeaShin International Development Co and its competitors. YeaShin International Development Co's current Cyclically Adjusted FCF per Share is NT$-6.84. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is YeaShin International Development Co stock overvalued right now?
Based on GuruFocus' analysis, YeaShin International Development Co (ROCO:5213) is currently considered Possible Value Trap. The stock's GF Value™ is NT$55.95, compared to a current price of NT$21.65 — trading 61.3% below its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$-6.84. YeaShin International Development Co's overall GF Score™ is 62/100 with 8 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 YeaShin International Development Co (ROCO:5213), the current Cyclically Adjusted FCF per Share is NT$-6.84 as of Mar. 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 YeaShin International Development Co (ROCO:5213) Overvalued in 2026?

Based on GuruFocus' analysis, YeaShin International Development Co stock appears to be undervalued. The current stock price of NT$21.65 is trading 61.3% below its estimated GF Value™ of NT$55.95. GuruFocus considers YeaShin International Development Co to be Possible Value Trap.

Key valuation signals for ROCO:5213:

  • Cyclically Adjusted FCF per Share: NT$-6.84
  • GF Value™: NT$55.95 vs. price of NT$21.65 (61.3% below fair value)
  • GF Score™: 62/100 with 8 warning signs

No single metric tells the full story. See the ROCO:5213 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


YeaShin International Development Co Business Description

Address No. 555, Siyuan Road, 30th Floor, Xinzhuang District, New Taipei City, TWN
YeaShin International Development Co Ltd is mainly engaged in construction and civil engineering contracting and property lease and sales, including residential and building development, leasing and sales. The company is mostly engaged in pre-sale of housing and land. Its projects include The Rise Hotel Apartments, Ya Xinxin Fuju, Yaxin's Residence, Yaxin Dunnan, Yaxin Forest, Central Avenue, Yaxin Senfeng, MBC Asia Pacific Business Center, Yaxin Tianhui, Yaxin Fengshan, Consistent and Shin Ginza.
62GF Score

Get the complete analysis for ROCO:5213

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

NT$21.65
Price
NT$55.95
GF Value