Solomon Data International (ROCO:5432) Cyclically Adjusted FCF per Share: NT$0.78 (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:5432 Solomon Data International Corp ROCO:5432
74 GF Score
Price NT$107.50
GF Value NT$141.57
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Solomon Data International Cyclically Adjusted FCF per Share?

Solomon Data International ROCO:5432 -0.46% 74 Cyclically Adjusted FCF per Share is NT$0.78 as of Mar. 2026. GuruFocus rates ROCO:5432 with a GF Score™ of 74/100 and a GF Value™ of NT$141.57 (Modestly Undervalued). The stock has 3 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.

Solomon Data International's adjusted free cash flow per share for the three months ended in Mar. 2026 was NT$-0.062. 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$0.78 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Solomon Data International's average Cyclically Adjusted FCF Growth Rate was 32.20% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 42.40% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 3.00% 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 Solomon Data International was 42.40% per year. The lowest was -28.50% per year. And the median was -4.20% per year.

As of today (2026-08-10), Solomon Data International's current stock price is NT$107.50. Solomon Data International's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was NT$0.78. Solomon Data International's Cyclically Adjusted Price-to-FCF of today is 137.82.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Solomon Data International was 721.43. The lowest was 20.14. And the median was 72.97.


Solomon Data International  (ROCO:5432) 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.

Solomon Data International's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=107.50/0.78
=137.82

* 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 Solomon Data International was 721.43. The lowest was 20.14. And the median was 72.97.


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.


Solomon Data International Cyclically Adjusted FCF per Share Related Terms


Solomon Data International Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Solomon Data International'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.

Solomon Data International Cyclically Adjusted FCF per Share Chart

Solomon Data International 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 0.67 0.27 0.63 0.54 0.78

Solomon Data International 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 0.59 0.59 0.63 0.78 0.78

ROCO:5432 vs APH, GLW, TEL: Cyclically Adjusted FCF per Share Comparison

For the Electronic Components subindustry, Solomon Data International'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.


Solomon Data International Cyclically Adjusted Price-to-FCF vs Hardware Industry

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

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


ROCO:5432
74GF Score
Solomon Data International Corp ROCO:5432
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Solomon Data International 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, Solomon Data International'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)
=-0.062/330.2130*330.2130
=-0.062

Current CPI (Mar. 2026) = 330.2130.

Solomon Data International Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.331 241.018 0.453
201609 -0.207 241.428 -0.283
201612 -0.323 241.432 -0.442
201703 -0.302 243.801 -0.409
201706 0.035 244.955 0.047
201709 0.105 246.819 0.140
201712 -0.054 246.524 -0.072
201803 -0.135 249.554 -0.179
201806 0.597 251.989 0.782
201809 0.133 252.439 0.174
201812 0.304 251.233 0.400
201903 0.167 254.202 0.217
201906 0.115 256.143 0.148
201909 0.080 256.759 0.103
201912 -0.220 256.974 -0.283
202003 0.300 258.115 0.384
202006 -0.091 257.797 -0.117
202009 -0.257 260.280 -0.326
202012 0.157 260.474 0.199
202103 -0.567 264.877 -0.707
202106 -0.246 271.696 -0.299
202109 -0.021 274.310 -0.025
202112 -1.025 278.802 -1.214
202203 0.525 287.504 0.603
202206 0.195 296.311 0.217
202209 0.716 296.808 0.797
202212 -0.551 296.797 -0.613
202303 1.516 301.836 1.659
202306 -0.130 305.109 -0.141
202309 1.086 307.789 1.165
202312 -0.001 306.746 -0.001
202403 0.948 312.332 1.002
202406 -0.873 314.175 -0.918
202409 1.285 315.301 1.346
202412 0.238 315.605 0.249
202503 0.392 319.799 0.405
202506 0.352 322.561 0.360
202509 1.129 324.800 1.148
202512 1.836 324.054 1.871
202603 -0.062 330.213 -0.062

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$0.78 mean?
Solomon Data International (ROCO:5432) has a Cyclically Adjusted FCF per Share of NT$0.78 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 Solomon Data International and its competitors.
Is Solomon Data International's Cyclically Adjusted FCF per Share too high?
Solomon Data International's current Cyclically Adjusted FCF per Share is NT$0.78. Overall, Solomon Data International has a GF Score™ of 74/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Solomon Data International's Cyclically Adjusted FCF per Share compare to APH and GLW?
Solomon Data International's Cyclically Adjusted FCF per Share of NT$0.78 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 Solomon Data International and its competitors. Solomon Data International's current Cyclically Adjusted FCF per Share is NT$0.78. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Solomon Data International stock overvalued right now?
Based on GuruFocus' analysis, Solomon Data International (ROCO:5432) is currently considered Modestly Undervalued. The stock's GF Value™ is NT$141.57, compared to a current price of NT$107.50 — trading 24.1% below its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$0.78. Solomon Data International's overall GF Score™ is 74/100 with 3 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 Solomon Data International (ROCO:5432), the current Cyclically Adjusted FCF per Share is NT$0.78 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 Solomon Data International (ROCO:5432) Overvalued in 2026?

Based on GuruFocus' analysis, Solomon Data International stock appears to be undervalued. The current stock price of NT$107.50 is trading 24.1% below its estimated GF Value™ of NT$141.57. GuruFocus considers Solomon Data International to be Modestly Undervalued.

Key valuation signals for ROCO:5432:

  • Cyclically Adjusted FCF per Share: NT$0.78
  • GF Value™: NT$141.57 vs. price of NT$107.50 (24.1% below fair value)
  • GF Score™: 74/100 with 3 warning signs

No single metric tells the full story. See the ROCO:5432 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Solomon Data International Business Description

Address 7th Floor, No.42, Xingzhong Road, Neihu District, Taipei, TWN
Solomon Data International Corp is a manufacturer of LCD (Liquid Crystal Display) modules in Taiwan. It offers a range of LCD modules, including mono LCM, Intelligent, and Integrated LCM and TFT. Its products are categorized into Display, Closed-Circuit Television, OEM and ODM product.
74GF Score

Get the complete analysis for ROCO:5432

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

NT$107.50
Price
NT$141.57
GF Value