Mega International Development Co (ROCO:5529) Cyclically Adjusted FCF per Share: NT$-1.33 (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:5529 Mega International Development Co Ltd ROCO:5529
54 GF Score
Price NT$20.90
GF Value NT$199.01
Valuation Possible Value Trap
! 6 Warning Signs
View Full Analysis

What is Mega International Development Co Cyclically Adjusted FCF per Share?

Mega International Development Co ROCO:5529 +0.48% 54 Cyclically Adjusted FCF per Share is NT$-1.33 as of Mar. 2026. GuruFocus rates ROCO:5529 with a GF Score™ of 54/100 and a GF Value™ of NT$199.01 (Possible Value Trap). The stock has 6 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.

Mega International Development Co's adjusted free cash flow per share for the three months ended in Mar. 2026 was NT$0.697. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is NT$-1.33 for the trailing ten years ended in Mar. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 16.30% 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.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Mega International Development Co was 16.30% per year. The lowest was -150.70% per year. And the median was -7.70% per year.

As of today (2026-07-31), Mega International Development Co's current stock price is NT$20.90. Mega International Development Co's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was NT$-1.33. Mega International Development Co's Cyclically Adjusted Price-to-FCF of today is .

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Mega International Development Co was 501.39. The lowest was 31.18. And the median was 143.82.


Mega International Development Co  (ROCO:5529) 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.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Mega International Development Co was 501.39. The lowest was 31.18. And the median was 143.82.


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.


Mega International Development Co Cyclically Adjusted FCF per Share Related Terms


Mega International Development Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Mega International Development 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.

Mega International Development Co Cyclically Adjusted FCF per Share Chart

Mega International Development 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 -0.29 -2.75 -3.62 -4.57 -1.61

Mega International Development Co 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 -4.30 -4.12 -2.30 -1.61 -1.33

ROCO:5529 vs CBRE, BEKE, JLL: Cyclically Adjusted FCF per Share Comparison

For the Real Estate Services subindustry, Mega International Development 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.


Mega International Development Co Cyclically Adjusted Price-to-FCF vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Mega International Development Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


ROCO:5529
54GF Score
Mega International Development Co Ltd ROCO:5529
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Mega International Development 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, Mega International Development Co'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)
=0.697/330.2130*330.2130
=0.697

Current CPI (Mar. 2026) = 330.2130.

Mega International Development Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -4.732 241.018 -6.483
201609 0.414 241.428 0.566
201612 -1.919 241.432 -2.625
201703 -0.804 243.801 -1.089
201706 -2.046 244.955 -2.758
201709 -1.535 246.819 -2.054
201712 -0.192 246.524 -0.257
201803 8.680 249.554 11.485
201806 -0.378 251.989 -0.495
201809 -1.140 252.439 -1.491
201812 0.774 251.233 1.017
201903 7.272 254.202 9.446
201906 16.373 256.143 21.108
201909 -0.774 256.759 -0.995
201912 0.180 256.974 0.231
202003 0.873 258.115 1.117
202006 0.024 257.797 0.031
202009 -0.072 260.280 -0.091
202012 0.237 260.474 0.300
202103 -0.303 264.877 -0.378
202106 -0.722 271.696 -0.878
202109 -0.766 274.310 -0.922
202112 -7.000 278.802 -8.291
202203 -16.967 287.504 -19.487
202206 -6.322 296.311 -7.045
202209 -0.217 296.808 -0.241
202212 0.776 296.797 0.863
202303 -0.559 301.836 -0.612
202306 0.343 305.109 0.371
202309 -0.658 307.789 -0.706
202312 -0.775 306.746 -0.834
202403 -1.120 312.332 -1.184
202406 -0.618 314.175 -0.650
202409 -0.941 315.301 -0.986
202412 -2.088 315.605 -2.185
202503 -0.989 319.799 -1.021
202506 -1.135 322.561 -1.162
202509 -0.671 324.800 -0.682
202512 5.012 324.054 5.107
202603 0.697 330.213 0.697

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$-1.33 mean?
Mega International Development Co (ROCO:5529) has a Cyclically Adjusted FCF per Share of NT$-1.33 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 Mega International Development Co and its competitors.
Is Mega International Development Co's Cyclically Adjusted FCF per Share too high?
Mega International Development Co's current Cyclically Adjusted FCF per Share is NT$-1.33. Overall, Mega International Development Co has a GF Score™ of 54/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Mega International Development Co's Cyclically Adjusted FCF per Share compare to CBRE and BEKE?
Mega International Development Co's Cyclically Adjusted FCF per Share of NT$-1.33 can be compared against companies in the Real Estate 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 Real Estate company?
A good Cyclically Adjusted FCF per Share depends on the Real Estate 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 Mega International Development Co and its competitors. Mega International Development Co's current Cyclically Adjusted FCF per Share is NT$-1.33. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Mega International Development Co stock overvalued right now?
Based on GuruFocus' analysis, Mega International Development Co (ROCO:5529) is currently considered Possible Value Trap. The stock's GF Value™ is NT$199.01, compared to a current price of NT$20.90 — trading 89.5% below its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$-1.33. Mega International Development Co's overall GF Score™ is 54/100 with 6 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 Mega International Development Co (ROCO:5529), the current Cyclically Adjusted FCF per Share is NT$-1.33 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 Mega International Development Co (ROCO:5529) Overvalued in 2026?

Based on GuruFocus' analysis, Mega International Development Co stock appears to be undervalued. The current stock price of NT$20.90 is trading 89.5% below its estimated GF Value™ of NT$199.01. GuruFocus considers Mega International Development Co to be Possible Value Trap.

Key valuation signals for ROCO:5529:

  • Cyclically Adjusted FCF per Share: NT$-1.33
  • GF Value™: NT$199.01 vs. price of NT$20.90 (89.5% below fair value)
  • GF Score™: 54/100 with 6 warning signs

No single metric tells the full story. See the ROCO:5529 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Mega International Development Co Business Description

Address No. 72, Songjiang Road, 9th Floor, Zhongshan District, Taipei, TWN, 10457
Mega International Development Co Ltd is a Taiwan-based company mainly engaged in the construction and distribution of commercial and residential buildings, and involved in the short and long-term leasing of offices and business accommodations. The main business of the Company is the development and sale of residential buildings.
54GF Score

Get the complete analysis for ROCO:5529

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

NT$20.90
Price
NT$199.01
GF Value