InnoDisk (ROCO:5289) Cyclically Adjusted FCF per Share: NT$8.01 (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:5289 InnoDisk Corp ROCO:5289
92 GF Score
Price NT$1,360.00
GF Value NT$1,630.87
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is InnoDisk Cyclically Adjusted FCF per Share?

InnoDisk ROCO:5289 +1.12% 92 Cyclically Adjusted FCF per Share is NT$8.01 as of Jun. 2026. GuruFocus rates ROCO:5289 with a GF Score™ of 92/100 and a GF Value™ of NT$1,630.87 (Modestly Undervalued). 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.

InnoDisk's adjusted free cash flow per share for the three months ended in Jun. 2026 was NT$9.812. 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$8.01 for the trailing ten years ended in Jun. 2026.

During the past 12 months, InnoDisk's average Cyclically Adjusted FCF Growth Rate was -13.20% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -3.10% 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 InnoDisk was 23.00% per year. The lowest was -3.10% per year. And the median was 9.95% per year.

As of today (2026-09-06), InnoDisk's current stock price is NT$1360.00. InnoDisk's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was NT$8.01. InnoDisk's Cyclically Adjusted Price-to-FCF of today is 169.79.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of InnoDisk was 279.10. The lowest was 19.18. And the median was 30.63.


InnoDisk  (ROCO:5289) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1360.00/8.01
=169.79

* 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 InnoDisk was 279.10. The lowest was 19.18. And the median was 30.63.


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.


InnoDisk Cyclically Adjusted FCF per Share Related Terms


InnoDisk Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for InnoDisk'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.

InnoDisk Cyclically Adjusted FCF per Share Chart

InnoDisk 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 5.51 7.84 9.87 10.25 7.13

InnoDisk 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 9.23 9.09 7.13 6.78 8.01

ROCO:5289 vs DELL, ANET, SNDK: Cyclically Adjusted FCF per Share Comparison

For the Computer Hardware subindustry, InnoDisk'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.


InnoDisk Cyclically Adjusted Price-to-FCF vs Hardware Industry

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

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


ROCO:5289
92GF Score
InnoDisk Corp ROCO:5289
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

InnoDisk 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, InnoDisk'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)
=9.812/333.9520*333.9520
=9.812

Current CPI (Jun. 2026) = 333.9520.

InnoDisk Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 0.975 241.428 1.349
201612 3.444 241.432 4.764
201703 -2.502 243.801 -3.427
201706 1.915 244.955 2.611
201709 3.363 246.819 4.550
201712 -0.793 246.524 -1.074
201803 -0.029 249.554 -0.039
201806 5.800 251.989 7.687
201809 1.136 252.439 1.503
201812 5.258 251.233 6.989
201903 4.628 254.202 6.080
201906 4.532 256.143 5.909
201909 -1.141 256.759 -1.484
201912 3.056 256.974 3.971
202003 -0.857 258.115 -1.109
202006 4.979 257.797 6.450
202009 4.190 260.280 5.376
202012 5.022 260.474 6.439
202103 -1.167 264.877 -1.471
202106 -4.403 271.696 -5.412
202109 2.949 274.310 3.590
202112 7.283 278.802 8.724
202203 -3.607 287.504 -4.190
202206 5.296 296.311 5.969
202209 6.251 296.808 7.033
202212 13.330 296.797 14.999
202303 1.703 301.836 1.884
202306 -0.219 305.109 -0.240
202309 6.194 307.789 6.721
202312 0.226 306.746 0.246
202403 0.781 312.332 0.835
202406 -0.169 314.175 -0.180
202409 -1.350 315.301 -1.430
202412 5.928 315.605 6.273
202503 1.052 319.799 1.099
202506 -9.888 322.561 -10.237
202509 -0.472 324.800 -0.485
202512 -16.757 324.054 -17.269
202603 -2.671 330.213 -2.701
202606 9.812 333.952 9.812

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$8.01 mean?
InnoDisk (ROCO:5289) has a Cyclically Adjusted FCF per Share of NT$8.01 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 InnoDisk and its competitors.
Is InnoDisk's Cyclically Adjusted FCF per Share too high?
InnoDisk's current Cyclically Adjusted FCF per Share is NT$8.01. Overall, InnoDisk has a GF Score™ of 92/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does InnoDisk's Cyclically Adjusted FCF per Share compare to DELL and ANET?
InnoDisk's Cyclically Adjusted FCF per Share of NT$8.01 can be compared against companies in the Hardware 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 Hardware company?
A good Cyclically Adjusted FCF per Share depends on the Hardware 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 InnoDisk and its competitors. InnoDisk's current Cyclically Adjusted FCF per Share is NT$8.01. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is InnoDisk stock overvalued right now?
Based on GuruFocus' analysis, InnoDisk (ROCO:5289) is currently considered Modestly Undervalued. The stock's GF Value™ is NT$1,630.87, compared to a current price of NT$1,360.00 — trading 16.6% below its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$8.01. InnoDisk's overall GF Score™ is 92/100 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 InnoDisk (ROCO:5289), the current Cyclically Adjusted FCF per Share is NT$8.01 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 InnoDisk (ROCO:5289) Overvalued in 2026?

Based on GuruFocus' analysis, InnoDisk stock appears to be undervalued. The current stock price of NT$1,360.00 is trading 16.6% below its estimated GF Value™ of NT$1,630.87. GuruFocus considers InnoDisk to be Modestly Undervalued.

Key valuation signals for ROCO:5289:

  • Cyclically Adjusted FCF per Share: NT$8.01
  • GF Value™: NT$1,630.87 vs. price of NT$1,360.00 (16.6% below fair value)
  • GF Score™: 92/100 with 5 warning signs

No single metric tells the full story. See the ROCO:5289 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


InnoDisk Business Description

Address Datong Road, 5th Floor, No. 237, Section 1, Xizhi District, New Taipei City, TWN, 221
InnoDisk Corp is a provider of industrial embedded flash and DRAM(dynamic random-access memory) storage products and technologies. The company is engaged in the research, development, manufacturing, and sales of various types of industrial embedded storage devices. It is engaged in the business of manufacturing computer peripheral equipment. The organization's solutions include Flash Storage, DRAM Modules, Embedded Peripherals, iService, and SmartFilter. The company's geographical segments include Taiwan, Asia, the Americas, Europe, and others.
92GF Score

Get the complete analysis for ROCO:5289

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

NT$1,360.00
Price
NT$1,630.87
GF Value