Sichuan Swellfun Co (SHSE:600779) Cyclically Adjusted FCF per Share: ¥0.87 (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:600779 Sichuan Swellfun Co Ltd SHSE:600779
85 GF Score
Price ¥28.95
GF Value ¥29.31
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is Sichuan Swellfun Co Cyclically Adjusted FCF per Share?

Sichuan Swellfun Co SHSE:600779 +0.10% 85 Cyclically Adjusted FCF per Share is ¥0.87 as of Mar. 2026. GuruFocus rates SHSE:600779 with a GF Score™ of 85/100 and a GF Value™ of ¥29.31 (Fairly Valued). 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.

Sichuan Swellfun Co's adjusted free cash flow per share for the three months ended in Mar. 2026 was ¥0.134. 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 ¥0.87 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Sichuan Swellfun Co's average Cyclically Adjusted FCF Growth Rate was -6.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 6.00% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 16.30% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was 25.50% 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 Sichuan Swellfun Co was 48.70% per year. The lowest was -33.50% per year. And the median was 17.40% per year.

As of today (2026-07-30), Sichuan Swellfun Co's current stock price is ¥28.95. Sichuan Swellfun Co's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was ¥0.87. Sichuan Swellfun Co's Cyclically Adjusted Price-to-FCF of today is 33.28.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Sichuan Swellfun Co was 552.30. The lowest was 30.72. And the median was 133.12.


Sichuan Swellfun Co  (SHSE:600779) 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.

Sichuan Swellfun Co's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=28.95/0.87
=33.28

* 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 Sichuan Swellfun Co was 552.30. The lowest was 30.72. And the median was 133.12.


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.


Sichuan Swellfun Co Cyclically Adjusted FCF per Share Related Terms


Sichuan Swellfun Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Sichuan Swellfun 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.

Sichuan Swellfun Co Cyclically Adjusted FCF per Share Chart

Sichuan Swellfun 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 0.61 0.73 1.02 1.10 0.87

Sichuan Swellfun 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 0.93 0.94 0.83 0.87 0.87

SHSE:600779 vs STZ: Cyclically Adjusted FCF per Share Comparison

For the Beverages - Brewers subindustry, Sichuan Swellfun 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.


Sichuan Swellfun Co Cyclically Adjusted Price-to-FCF vs Beverages - Alcoholic Industry

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

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


SHSE:600779
85GF Score
Sichuan Swellfun Co Ltd SHSE:600779
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Sichuan Swellfun 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, Sichuan Swellfun 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)
=0.134/116.3033*116.3033
=0.134

Current CPI (Mar. 2026) = 116.3033.

Sichuan Swellfun Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.022 101.400 0.025
201609 0.353 102.400 0.401
201612 0.210 102.600 0.238
201703 0.285 103.200 0.321
201706 -0.143 103.100 -0.161
201709 0.531 104.100 0.593
201712 0.402 104.500 0.447
201803 -0.241 105.300 -0.266
201806 0.072 104.900 0.080
201809 0.293 106.600 0.320
201812 0.489 106.500 0.534
201903 0.483 107.700 0.522
201906 0.497 107.700 0.537
201909 0.202 109.800 0.214
201912 0.153 111.200 0.160
202003 0.045 112.300 0.047
202006 -0.661 110.400 -0.696
202009 1.872 111.700 1.949
202012 0.030 111.500 0.031
202103 1.067 112.662 1.101
202106 -0.833 111.769 -0.867
202109 2.051 112.215 2.126
202112 -0.039 113.108 -0.040
202203 0.160 114.335 0.163
202206 -1.214 114.558 -1.232
202209 1.843 115.339 1.858
202212 -0.048 115.116 -0.048
202303 -0.692 115.116 -0.699
202306 -0.653 114.558 -0.663
202309 2.467 115.339 2.488
202312 0.437 114.781 0.443
202403 -0.633 115.227 -0.639
202406 -0.810 114.781 -0.821
202409 2.090 115.785 2.099
202412 -0.163 114.893 -0.165
202503 -1.382 115.116 -1.396
202506 -0.085 114.907 -0.086
202509 -0.809 115.471 -0.815
202512 0.442 115.832 0.444
202603 0.134 116.303 0.134

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 ¥0.87 mean?
Sichuan Swellfun Co (SHSE:600779) has a Cyclically Adjusted FCF per Share of ¥0.87 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 Sichuan Swellfun Co and its competitors.
Is Sichuan Swellfun Co's Cyclically Adjusted FCF per Share too high?
Sichuan Swellfun Co's current Cyclically Adjusted FCF per Share is ¥0.87. Overall, Sichuan Swellfun Co has a GF Score™ of 85/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Sichuan Swellfun Co's Cyclically Adjusted FCF per Share compare to STZ?
Sichuan Swellfun Co's Cyclically Adjusted FCF per Share of ¥0.87 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 Sichuan Swellfun Co and its competitors. Sichuan Swellfun Co's current Cyclically Adjusted FCF per Share is ¥0.87. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Sichuan Swellfun Co stock overvalued right now?
Based on GuruFocus' analysis, Sichuan Swellfun Co (SHSE:600779) is currently considered Fairly Valued. The stock's GF Value™ is ¥29.31, compared to a current price of ¥28.95 — trading 1.2% below its estimated fair value. The current Cyclically Adjusted FCF per Share is ¥0.87. Sichuan Swellfun Co's overall GF Score™ is 85/100 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 Sichuan Swellfun Co (SHSE:600779), the current Cyclically Adjusted FCF per Share is ¥0.87 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 Sichuan Swellfun Co (SHSE:600779) Overvalued in 2026?

Based on GuruFocus' analysis, Sichuan Swellfun Co stock appears to be undervalued. The current stock price of ¥28.95 is trading 1.2% below its estimated GF Value™ of ¥29.31. GuruFocus considers Sichuan Swellfun Co to be Fairly Valued.

Key valuation signals for SHSE:600779:

  • Cyclically Adjusted FCF per Share: ¥0.87
  • GF Value™: ¥29.31 vs. price of ¥28.95 (1.2% below fair value)
  • GF Score™: 85/100 with 5 warning signs

No single metric tells the full story. See the SHSE:600779 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Sichuan Swellfun Co Business Description

Address No. 9, Quanxing Road, Jinniu District, Sichuan Province, Chengdu, CHN, 610036
Located in Chengdu, Sichuan Swellfun, or Swellfun, is one of the six most famous baijiu distillers in Sichuan province. The company produces rich-flavored baijiu, with a strong focus on midrange to subpremium markets. The global distiller giant Diageo is the controlling shareholder with 63% of equity stake as of December 2025, which makes Swellfun the only foreign-controlled baijiu producer in China.
85GF Score

Get the complete analysis for SHSE:600779

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

¥28.95
Price
¥29.31
GF Value