CITIC Niya Wine Co (SHSE:600084) Cyclically Adjusted FCF per Share: ¥-0.07 (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.

SHSE:600084 CITIC Niya Wine Co Ltd SHSE:600084
42 GF Score
Price ¥4.18
GF Value ¥4.56
Valuation Fairly Valued
! 2 Warning Signs
View Full Analysis

What is CITIC Niya Wine Co Cyclically Adjusted FCF per Share?

CITIC Niya Wine Co SHSE:600084 -1.88% 42 Cyclically Adjusted FCF per Share is ¥-0.07 as of Mar. 2026. GuruFocus rates SHSE:600084 with a GF Score™ of 42/100 and a GF Value™ of ¥4.56 (Fairly Valued). The stock has 2 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.

CITIC Niya Wine Co's adjusted free cash flow per share for the three months ended in Mar. 2026 was ¥-0.005. 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 ¥-0.07 for the trailing ten years ended in Mar. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 18.90% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 18.30% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was -6.10% 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 CITIC Niya Wine Co was 24.40% per year. The lowest was -233.20% per year. And the median was 1.45% per year.

As of today (2026-07-20), CITIC Niya Wine Co's current stock price is ¥4.18. CITIC Niya Wine Co's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was ¥-0.07. CITIC Niya Wine Co's Cyclically Adjusted Price-to-FCF of today is .


CITIC Niya Wine Co  (SHSE:600084) 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.


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.


CITIC Niya Wine Co Cyclically Adjusted FCF per Share Related Terms


CITIC Niya Wine Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for CITIC Niya Wine 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.

CITIC Niya Wine Co Cyclically Adjusted FCF per Share Chart

CITIC Niya Wine 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 -0.16 -0.15 -0.14 -0.09 -0.08

CITIC Niya Wine 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 -0.07 -0.07 -0.07 -0.08 -0.07

SHSE:600084 vs BF.B: Cyclically Adjusted FCF per Share Comparison

For the Beverages - Wineries & Distilleries subindustry, CITIC Niya Wine 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.


CITIC Niya Wine Co Cyclically Adjusted Price-to-FCF vs Beverages - Alcoholic Industry

For the Beverages - Alcoholic industry and Consumer Defensive sector, CITIC Niya Wine Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where CITIC Niya Wine Co's Cyclically Adjusted Price-to-FCF falls into.


SHSE:600084
42GF Score
CITIC Niya Wine Co Ltd SHSE:600084
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

CITIC Niya Wine 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, CITIC Niya Wine 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)
=-0.005/116.3033*116.3033
=-0.005

Current CPI (Mar. 2026) = 116.3033.

CITIC Niya Wine Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -0.032 101.400 -0.037
201609 0.004 102.400 0.005
201612 0.004 102.600 0.005
201703 -0.093 103.200 -0.105
201706 -0.053 103.100 -0.060
201709 -0.004 104.100 -0.004
201712 -0.069 104.500 -0.077
201803 -0.054 105.300 -0.060
201806 -0.005 104.900 -0.006
201809 -0.058 106.600 -0.063
201812 -0.066 106.500 -0.072
201903 -0.018 107.700 -0.019
201906 -0.005 107.700 -0.005
201909 0.013 109.800 0.014
201912 -0.041 111.200 -0.043
202003 -0.023 112.300 -0.024
202006 0.002 110.400 0.002
202009 0.010 111.700 0.010
202012 -0.019 111.500 -0.020
202103 0.006 112.662 0.006
202106 -0.002 111.769 -0.002
202109 0.000 112.215 0.000
202112 -0.053 113.108 -0.054
202203 -0.028 114.335 -0.028
202206 0.036 114.558 0.037
202209 0.007 115.339 0.007
202212 -0.046 115.116 -0.046
202303 0.014 115.116 0.014
202306 0.006 114.558 0.006
202309 0.008 115.339 0.008
202312 0.012 114.781 0.012
202403 -0.040 115.227 -0.040
202406 -0.011 114.781 -0.011
202409 0.006 115.785 0.006
202412 -0.011 114.893 -0.011
202503 0.002 115.116 0.002
202506 -0.015 114.907 -0.015
202509 0.004 115.471 0.004
202512 -0.002 115.832 -0.002
202603 -0.005 116.303 -0.005

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 ¥-0.07 mean?
CITIC Niya Wine Co (SHSE:600084) has a Cyclically Adjusted FCF per Share of ¥-0.07 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 CITIC Niya Wine Co and its competitors.
Is CITIC Niya Wine Co's Cyclically Adjusted FCF per Share too high?
CITIC Niya Wine Co's current Cyclically Adjusted FCF per Share is ¥-0.07. Overall, CITIC Niya Wine Co has a GF Score™ of 42/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does CITIC Niya Wine Co's Cyclically Adjusted FCF per Share compare to BF.B?
CITIC Niya Wine Co's Cyclically Adjusted FCF per Share of ¥-0.07 can be compared against companies in the Beverages - Alcoholic 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 Beverages - Alcoholic company?
A good Cyclically Adjusted FCF per Share depends on the Beverages - Alcoholic 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 CITIC Niya Wine Co and its competitors. CITIC Niya Wine Co's current Cyclically Adjusted FCF per Share is ¥-0.07. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is CITIC Niya Wine Co stock overvalued right now?
Based on GuruFocus' analysis, CITIC Niya Wine Co (SHSE:600084) is currently considered Fairly Valued. The stock's GF Value™ is ¥4.56, compared to a current price of ¥4.18 — trading 8.3% below its estimated fair value. The current Cyclically Adjusted FCF per Share is ¥-0.07. CITIC Niya Wine Co's overall GF Score™ is 42/100 with 2 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 CITIC Niya Wine Co (SHSE:600084), the current Cyclically Adjusted FCF per Share is ¥-0.07 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 CITIC Niya Wine Co (SHSE:600084) Overvalued in 2026?

Based on GuruFocus' analysis, CITIC Niya Wine Co stock appears to be undervalued. The current stock price of ¥4.18 is trading 8.3% below its estimated GF Value™ of ¥4.56. GuruFocus considers CITIC Niya Wine Co to be Fairly Valued.

Key valuation signals for SHSE:600084:

  • Cyclically Adjusted FCF per Share: ¥-0.07
  • GF Value™: ¥4.56 vs. price of ¥4.18 (8.3% below fair value)
  • GF Score™: 42/100 with 2 warning signs

No single metric tells the full story. See the SHSE:600084 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


CITIC Niya Wine Co Business Description

Address No. 39, Hongshan Road, Shuimogou, Xinjiang Uygur Autonomous Region, Urumqi, Xinjiang, CHN, 830002
CITIC Niya Wine Co Ltd is engaged in the Production and sales of wine.
42GF Score

Get the complete analysis for SHSE:600084

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

¥4.18
Price
¥4.56
GF Value