Sirtec International Co (ROCO:5356) Cyclically Adjusted FCF per Share: NT$2.71 (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:5356 Sirtec International Co Ltd ROCO:5356
63 GF Score
Price NT$24.10
GF Value NT$26.84
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is Sirtec International Co Cyclically Adjusted FCF per Share?

Sirtec International Co ROCO:5356 -1.03% 63 Cyclically Adjusted FCF per Share is NT$2.71 as of Dec. 2025. GuruFocus rates ROCO:5356 with a GF Score™ of 63/100 and a GF Value™ of NT$26.84 (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.

Sirtec International Co's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$-0.822. 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$2.71 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Sirtec International Co's average Cyclically Adjusted FCF Growth Rate was -22.30% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -22.10% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -15.10% 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 Sirtec International Co was -3.00% per year. The lowest was -22.10% per year. And the median was -8.20% per year.

As of today (2026-07-30), Sirtec International Co's current stock price is NT$24.10. Sirtec International Co's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$2.71. Sirtec International Co's Cyclically Adjusted Price-to-FCF of today is 8.89.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Sirtec International Co was 10.33. The lowest was 3.23. And the median was 4.82.


Sirtec International Co  (ROCO:5356) 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.

Sirtec International Co's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=24.10/2.71
=8.89

* 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 Sirtec International Co was 10.33. The lowest was 3.23. And the median was 4.82.


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.


Sirtec International Co Cyclically Adjusted FCF per Share Related Terms


Sirtec International Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Sirtec International 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.

Sirtec International Co Cyclically Adjusted FCF per Share Chart

Sirtec International 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 5.63 5.73 4.75 3.49 2.71

Sirtec International Co 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 3.49 3.96 3.73 4.08 2.71

ROCO:5356 vs APH, GLW, TEL: Cyclically Adjusted FCF per Share Comparison

For the Electronic Components subindustry, Sirtec International 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.


Sirtec International Co Cyclically Adjusted Price-to-FCF vs Hardware Industry

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

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


ROCO:5356
63GF Score
Sirtec International Co Ltd ROCO:5356
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Sirtec International 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, Sirtec International Co'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)
=-0.822/324.0540*324.0540
=-0.822

Current CPI (Dec. 2025) = 324.0540.

Sirtec International Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 -2.718 238.132 -3.699
201606 -0.010 241.018 -0.013
201609 1.599 241.428 2.146
201612 -0.236 241.432 -0.317
201703 7.267 243.801 9.659
201706 -0.091 244.955 -0.120
201709 0.202 246.819 0.265
201712 2.357 246.524 3.098
201803 3.048 249.554 3.958
201806 1.178 251.989 1.515
201809 1.969 252.439 2.528
201812 -0.977 251.233 -1.260
201903 4.930 254.202 6.285
201906 1.533 256.143 1.939
201909 0.434 256.759 0.548
201912 0.270 256.974 0.340
202003 1.518 258.115 1.906
202006 0.114 257.797 0.143
202009 0.331 260.280 0.412
202012 -0.379 260.474 -0.472
202103 -1.063 264.877 -1.300
202106 -0.799 271.696 -0.953
202109 -1.427 274.310 -1.686
202112 -0.573 278.802 -0.666
202203 -0.645 287.504 -0.727
202206 -0.435 296.311 -0.476
202209 0.291 296.808 0.318
202212 -1.001 296.797 -1.093
202303 0.376 301.836 0.404
202306 -0.288 305.109 -0.306
202309 0.133 307.789 0.140
202312 -0.428 306.746 -0.452
202403 -0.447 312.332 -0.464
202406 1.585 314.175 1.635
202409 2.165 315.301 2.225
202412 1.539 315.605 1.580
202503 0.297 319.799 0.301
202506 0.972 322.561 0.976
202509 -0.404 324.800 -0.403
202512 -0.822 324.054 -0.822

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$2.71 mean?
Sirtec International Co (ROCO:5356) has a Cyclically Adjusted FCF per Share of NT$2.71 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 Sirtec International Co and its competitors.
Is Sirtec International Co's Cyclically Adjusted FCF per Share too high?
Sirtec International Co's current Cyclically Adjusted FCF per Share is NT$2.71. Overall, Sirtec International Co has a GF Score™ of 63/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Sirtec International Co's Cyclically Adjusted FCF per Share compare to APH and GLW?
Sirtec International Co's Cyclically Adjusted FCF per Share of NT$2.71 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 Sirtec International Co and its competitors. Sirtec International Co's current Cyclically Adjusted FCF per Share is NT$2.71. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Sirtec International Co stock overvalued right now?
Based on GuruFocus' analysis, Sirtec International Co (ROCO:5356) is currently considered Modestly Undervalued. The stock's GF Value™ is NT$26.84, compared to a current price of NT$24.10 — trading 10.2% below its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$2.71. Sirtec International Co's overall GF Score™ is 63/100 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 Sirtec International Co (ROCO:5356), the current Cyclically Adjusted FCF per Share is NT$2.71 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 Sirtec International Co (ROCO:5356) Overvalued in 2026?

Based on GuruFocus' analysis, Sirtec International Co stock appears to be undervalued. The current stock price of NT$24.10 is trading 10.2% below its estimated GF Value™ of NT$26.84. GuruFocus considers Sirtec International Co to be Modestly Undervalued.

Key valuation signals for ROCO:5356:

  • Cyclically Adjusted FCF per Share: NT$2.71
  • GF Value™: NT$26.84 vs. price of NT$24.10 (10.2% below fair value)
  • GF Score™: 63/100 with 5 warning signs

No single metric tells the full story. See the ROCO:5356 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Sirtec International Co Business Description

Address Guanqian Road, 3rd Floor, No.49, Zhongzheng District, Taipei, TWN, 100
Sirtec International Co Ltd is engaged in electronic design, mold design, and manufacturing. In addition, it is also involved in electronic product assembly, plastic injection and molding, product processing, and manufacturing. Geographically, the company generates a majority of revenue from China and the rest from Taiwan.
63GF Score

Get the complete analysis for ROCO:5356

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

NT$24.10
Price
NT$26.84
GF Value