Dimerco Data System (ROCO:5403) Cyclically Adjusted FCF per Share: NT$6.71 (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:5403 Dimerco Data System Corp ROCO:5403
92 GF Score
Price NT$94.40
GF Value NT$139.02
Valuation Significantly Undervalued
! 1 Warning Sign
View Full Analysis

What is Dimerco Data System Cyclically Adjusted FCF per Share?

Dimerco Data System ROCO:5403 -0.11% 92 Cyclically Adjusted FCF per Share is NT$6.71 as of Dec. 2025. GuruFocus rates ROCO:5403 with a GF Score™ of 92/100 and a GF Value™ of NT$139.02 (Significantly Undervalued). The stock has 1 warning sign 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.

Dimerco Data System's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$7.879. 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$6.71 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Dimerco Data System's average Cyclically Adjusted FCF Growth Rate was 16.70% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 11.90% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 17.50% 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 Dimerco Data System was 27.00% per year. The lowest was 11.90% per year. And the median was 18.70% per year.

As of today (2026-07-25), Dimerco Data System's current stock price is NT$94.40. Dimerco Data System's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$6.71. Dimerco Data System's Cyclically Adjusted Price-to-FCF of today is 14.07.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Dimerco Data System was 27.75. The lowest was 12.74. And the median was 19.61.


Dimerco Data System  (ROCO:5403) 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.

Dimerco Data System's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=94.40/6.71
=14.07

* 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 Dimerco Data System was 27.75. The lowest was 12.74. And the median was 19.61.


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.


Dimerco Data System Cyclically Adjusted FCF per Share Related Terms


Dimerco Data System Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Dimerco Data System'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.

Dimerco Data System Cyclically Adjusted FCF per Share Chart

Dimerco Data System 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 3.78 4.79 5.19 5.75 6.71

Dimerco Data System 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 5.75 5.85 6.03 6.05 6.71

ROCO:5403 vs UBER, SHOP, CRM: Cyclically Adjusted FCF per Share Comparison

For the Software - Application subindustry, Dimerco Data System'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.


Dimerco Data System Cyclically Adjusted Price-to-FCF vs Software Industry

For the Software industry and Technology sector, Dimerco Data System's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ROCO:5403
92GF Score
Dimerco Data System Corp ROCO:5403
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Dimerco Data System 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, Dimerco Data System'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)
=7.879/324.0540*324.0540
=7.879

Current CPI (Dec. 2025) = 324.0540.

Dimerco Data System Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 0.082 238.132 0.112
201606 0.776 241.018 1.043
201609 0.030 241.428 0.040
201612 3.333 241.432 4.474
201703 -0.474 243.801 -0.630
201706 -0.356 244.955 -0.471
201709 0.652 246.819 0.856
201712 2.393 246.524 3.146
201803 -0.190 249.554 -0.247
201806 -0.933 251.989 -1.200
201809 -1.068 252.439 -1.371
201812 3.704 251.233 4.778
201903 -0.257 254.202 -0.328
201906 0.912 256.143 1.154
201909 3.090 256.759 3.900
201912 3.455 256.974 4.357
202003 -1.011 258.115 -1.269
202006 1.048 257.797 1.317
202009 2.029 260.280 2.526
202012 2.644 260.474 3.289
202103 0.618 264.877 0.756
202106 -0.332 271.696 -0.396
202109 1.687 274.310 1.993
202112 5.152 278.802 5.988
202203 0.273 287.504 0.308
202206 -0.911 296.311 -0.996
202209 3.655 296.808 3.991
202212 5.890 296.797 6.431
202303 0.081 301.836 0.087
202306 0.179 305.109 0.190
202309 -0.119 307.789 -0.125
202312 6.664 306.746 7.040
202403 -1.232 312.332 -1.278
202406 -1.861 314.175 -1.920
202409 0.829 315.301 0.852
202412 8.843 315.605 9.080
202503 -0.272 319.799 -0.276
202506 1.490 322.561 1.497
202509 0.508 324.800 0.507
202512 7.879 324.054 7.879

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$6.71 mean?
Dimerco Data System (ROCO:5403) has a Cyclically Adjusted FCF per Share of NT$6.71 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 Dimerco Data System and its competitors.
Is Dimerco Data System's Cyclically Adjusted FCF per Share too high?
Dimerco Data System's current Cyclically Adjusted FCF per Share is NT$6.71. Overall, Dimerco Data System has a GF Score™ of 92/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Dimerco Data System's Cyclically Adjusted FCF per Share compare to UBER and SHOP?
Dimerco Data System's Cyclically Adjusted FCF per Share of NT$6.71 can be compared against companies in the Software 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 Software company?
A good Cyclically Adjusted FCF per Share depends on the Software 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 Dimerco Data System and its competitors. Dimerco Data System's current Cyclically Adjusted FCF per Share is NT$6.71. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Dimerco Data System stock overvalued right now?
Based on GuruFocus' analysis, Dimerco Data System (ROCO:5403) is currently considered Significantly Undervalued. The stock's GF Value™ is NT$139.02, compared to a current price of NT$94.40 — trading 32.1% below its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$6.71. Dimerco Data System's overall GF Score™ is 92/100 with 1 warning sign 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 Dimerco Data System (ROCO:5403), the current Cyclically Adjusted FCF per Share is NT$6.71 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 Dimerco Data System (ROCO:5403) Overvalued in 2026?

Based on GuruFocus' analysis, Dimerco Data System stock appears to be undervalued. The current stock price of NT$94.40 is trading 32.1% below its estimated GF Value™ of NT$139.02. GuruFocus considers Dimerco Data System to be Significantly Undervalued.

Key valuation signals for ROCO:5403:

  • Cyclically Adjusted FCF per Share: NT$6.71
  • GF Value™: NT$139.02 vs. price of NT$94.40 (32.1% below fair value)
  • GF Score™: 92/100 with 1 warning sign

No single metric tells the full story. See the ROCO:5403 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Dimerco Data System Business Description

Address No. 151, Xingai Road, 8th Floor, Neihu District, Taipei, TWN
Dimerco Data System Corp is mainly engaged in the design, development, and sales of various computer software, the agency and sales of computer hardware equipment, computer data processing services, computer information consulting business and computer leasing, etc. The company has three reporting segments, namely the hardware department, the software department, and other departments. The hardware department which generates key revenue, provides services for trading computer hardware equipment. The software department offers services such as enterprise software design and system maintenance.
92GF Score

Get the complete analysis for ROCO:5403

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

NT$94.40
Price
NT$139.02
GF Value