Da Hui (ROCO:5276) Cyclically Adjusted FCF per Share: NT$0.67 (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:5276 Da Hui Ltd ROCO:5276
78 GF Score
Price NT$19.55
GF Value NT$15.95
Valuation Modestly Overvalued
! 4 Warning Signs
View Full Analysis

What is Da Hui Cyclically Adjusted FCF per Share?

Da Hui ROCO:5276 +3.99% 78 Cyclically Adjusted FCF per Share is NT$0.67 as of Mar. 2026. GuruFocus rates ROCO:5276 with a GF Score™ of 78/100 and a GF Value™ of NT$15.95 (Modestly Overvalued). The stock has 4 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.

Da Hui's adjusted free cash flow per share for the three months ended in Mar. 2026 was NT$0.229. 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$0.67 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Da Hui's average Cyclically Adjusted FCF Growth Rate was -17.30% 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.

As of today (2026-08-06), Da Hui's current stock price is NT$19.55. Da Hui's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was NT$0.67. Da Hui's Cyclically Adjusted Price-to-FCF of today is 29.18.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Da Hui was 38.95. The lowest was 13.73. And the median was 22.13.


Da Hui  (ROCO:5276) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=19.55/0.67
=29.18

* 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 Da Hui was 38.95. The lowest was 13.73. And the median was 22.13.


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.


Da Hui Cyclically Adjusted FCF per Share Related Terms


Da Hui Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Da Hui'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.

Da Hui Cyclically Adjusted FCF per Share Chart

Da Hui 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 0.00 0.00 0.89 0.83 0.54

Da Hui 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 0.81 0.64 0.43 0.54 0.67

ROCO:5276 vs ORLY, AZO: Cyclically Adjusted FCF per Share Comparison

For the Auto Parts subindustry, Da Hui'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.


Da Hui Cyclically Adjusted Price-to-FCF vs Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Da Hui's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ROCO:5276
78GF Score
Da Hui Ltd ROCO:5276
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Da Hui 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, Da Hui'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)
=0.229/330.2130*330.2130
=0.229

Current CPI (Mar. 2026) = 330.2130.

Da Hui Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 2.280 241.018 3.124
201609 -0.826 241.428 -1.130
201612 1.045 241.432 1.429
201703 1.150 243.801 1.558
201706 0.204 244.955 0.275
201709 -0.516 246.819 -0.690
201712 0.510 246.524 0.683
201803 0.129 249.554 0.171
201806 0.534 251.989 0.700
201809 0.842 252.439 1.101
201812 -0.190 251.233 -0.250
201903 -0.090 254.202 -0.117
201906 0.270 256.143 0.348
201909 -0.222 256.759 -0.286
201912 -0.742 256.974 -0.953
202003 0.246 258.115 0.315
202006 -0.700 257.797 -0.897
202009 -0.299 260.280 -0.379
202012 0.043 260.474 0.055
202103 -0.676 264.877 -0.843
202106 0.076 271.696 0.092
202109 -1.547 274.310 -1.862
202112 0.142 278.802 0.168
202203 -0.035 287.504 -0.040
202206 0.941 296.311 1.049
202209 0.307 296.808 0.342
202212 0.446 296.797 0.496
202303 0.415 301.836 0.454
202306 0.120 305.109 0.130
202309 0.283 307.789 0.304
202312 1.098 306.746 1.182
202403 0.251 312.332 0.265
202406 0.456 314.175 0.479
202409 -0.177 315.301 -0.185
202412 -0.084 315.605 -0.088
202503 -0.326 319.799 -0.337
202506 0.337 322.561 0.345
202509 0.150 324.800 0.152
202512 -0.706 324.054 -0.719
202603 0.229 330.213 0.229

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$0.67 mean?
Da Hui (ROCO:5276) has a Cyclically Adjusted FCF per Share of NT$0.67 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 Da Hui and its competitors.
Is Da Hui's Cyclically Adjusted FCF per Share too high?
Da Hui's current Cyclically Adjusted FCF per Share is NT$0.67. Overall, Da Hui has a GF Score™ of 78/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Da Hui's Cyclically Adjusted FCF per Share compare to ORLY and AZO?
Da Hui's Cyclically Adjusted FCF per Share of NT$0.67 can be compared against companies in the Vehicles & Parts 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 Vehicles & Parts company?
A good Cyclically Adjusted FCF per Share depends on the Vehicles & Parts 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 Da Hui and its competitors. Da Hui's current Cyclically Adjusted FCF per Share is NT$0.67. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Da Hui stock overvalued right now?
Based on GuruFocus' analysis, Da Hui (ROCO:5276) is currently considered Modestly Overvalued. The stock's GF Value™ is NT$15.95, compared to a current price of NT$19.55 — trading 22.6% above its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$0.67. Da Hui's overall GF Score™ is 78/100 with 4 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 Da Hui (ROCO:5276), the current Cyclically Adjusted FCF per Share is NT$0.67 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 Da Hui (ROCO:5276) Overvalued in 2026?

Based on GuruFocus' analysis, Da Hui stock appears to be overvalued. The current stock price of NT$19.55 is trading 22.6% above its estimated GF Value™ of NT$15.95. GuruFocus considers Da Hui to be Modestly Overvalued.

Key valuation signals for ROCO:5276:

  • Cyclically Adjusted FCF per Share: NT$0.67
  • GF Value™: NT$15.95 vs. price of NT$19.55 (22.6% above fair value)
  • GF Score™: 78/100 with 4 warning signs

No single metric tells the full story. See the ROCO:5276 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Da Hui Business Description

Address Ta-Tung Road, No. 27, 3rd Floor, Alley 16, Lane 337, Sec.1, Xizhi District, Taipei, TWN, 22161
Da Hui Ltd operates in the production and sale of auto parts. The company is engaged in developing and manufacturing motorcycle wiring harnesses, motorcycle code tables, machines, automobile headlight groups, and infant safety seats. It operates in three segments: Child products, Motorcycle components, and other segments. The child products segment is engaged in the manufacture and trading of car seats. The motorcycle component segment is engaged in the manufacture and trading of motorcycle components, and the other department is engaged in the investment business.
78GF Score

Get the complete analysis for ROCO:5276

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

NT$19.55
Price
NT$15.95
GF Value