Proya Cosmetics Co (SHSE:603605) Cyclically Adjusted FCF per Share: ¥1.98 (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:603605 Proya Cosmetics Co Ltd SHSE:603605
86 GF Score
Price ¥58.53
GF Value ¥97.93
Valuation Significantly Undervalued
! 1 Warning Sign
View Full Analysis

What is Proya Cosmetics Co Cyclically Adjusted FCF per Share?

Proya Cosmetics Co SHSE:603605 -0.59% 86 Cyclically Adjusted FCF per Share is ¥1.98 as of Mar. 2026. GuruFocus rates SHSE:603605 with a GF Score™ of 86/100 and a GF Value™ of ¥97.93 (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.

Proya Cosmetics Co's adjusted free cash flow per share for the three months ended in Mar. 2026 was ¥0.209. 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 ¥1.98 for the trailing ten years ended in Mar. 2026.

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.

As of today (2026-08-13), Proya Cosmetics Co's current stock price is ¥58.53. Proya Cosmetics Co's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was ¥1.98. Proya Cosmetics Co's Cyclically Adjusted Price-to-FCF of today is 29.56.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Proya Cosmetics Co was 45.13. The lowest was 28.34. And the median was 33.94.


Proya Cosmetics Co  (SHSE:603605) 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.

Proya Cosmetics Co's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=58.53/1.98
=29.56

* 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 Proya Cosmetics Co was 45.13. The lowest was 28.34. And the median was 33.94.


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.


Proya Cosmetics Co Cyclically Adjusted FCF per Share Related Terms


Proya Cosmetics Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Proya Cosmetics 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.

Proya Cosmetics Co Cyclically Adjusted FCF per Share Chart

Proya Cosmetics 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 0.00 0.00 0.00 0.00 2.01

Proya Cosmetics 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 0.00 0.00 1.79 2.01 1.98

SHSE:603605 vs PG, CL, KVUE: Cyclically Adjusted FCF per Share Comparison

For the Household & Personal Products subindustry, Proya Cosmetics 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.


Proya Cosmetics Co Cyclically Adjusted Price-to-FCF vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Proya Cosmetics Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


SHSE:603605
86GF Score
Proya Cosmetics Co Ltd SHSE:603605
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Proya Cosmetics 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, Proya Cosmetics 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)
=0.209/116.3033*116.3033
=0.209

Current CPI (Mar. 2026) = 116.3033.

Proya Cosmetics Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201512 0.000 100.600 0.000
201609 0.000 102.400 0.000
201612 0.000 102.600 0.000
201703 0.271 103.200 0.305
201706 0.103 103.100 0.116
201709 0.278 104.100 0.311
201712 0.193 104.500 0.215
201803 0.293 105.300 0.324
201806 0.009 104.900 0.010
201809 -0.217 106.600 -0.237
201812 0.629 106.500 0.687
201903 -0.235 107.700 -0.254
201906 -0.093 107.700 -0.100
201909 0.265 109.800 0.281
201912 0.246 111.200 0.257
202003 -0.419 112.300 -0.434
202006 0.397 110.400 0.418
202009 0.387 111.700 0.403
202012 0.004 111.500 0.004
202103 0.024 112.662 0.025
202106 0.561 111.769 0.584
202109 0.568 112.215 0.589
202112 1.018 113.108 1.047
202203 1.078 114.335 1.097
202206 1.168 114.558 1.186
202209 0.114 115.339 0.115
202212 0.668 115.116 0.675
202303 0.901 115.116 0.910
202306 1.790 114.558 1.817
202309 -1.066 115.339 -1.075
202312 1.602 114.781 1.623
202403 0.865 115.227 0.873
202406 0.482 114.781 0.488
202409 -0.752 115.785 -0.755
202412 1.412 114.893 1.429
202503 1.640 115.116 1.657
202506 1.514 114.907 1.532
202509 -0.353 115.471 -0.356
202512 2.362 115.832 2.372
202603 0.209 116.303 0.209

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 ¥1.98 mean?
Proya Cosmetics Co (SHSE:603605) has a Cyclically Adjusted FCF per Share of ¥1.98 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 Proya Cosmetics Co and its competitors.
Is Proya Cosmetics Co's Cyclically Adjusted FCF per Share too high?
Proya Cosmetics Co's current Cyclically Adjusted FCF per Share is ¥1.98. Overall, Proya Cosmetics Co has a GF Score™ of 86/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Proya Cosmetics Co's Cyclically Adjusted FCF per Share compare to PG and CL?
Proya Cosmetics Co's Cyclically Adjusted FCF per Share of ¥1.98 can be compared against companies in the Consumer Packaged Goods 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 Consumer Packaged Goods company?
A good Cyclically Adjusted FCF per Share depends on the Consumer Packaged Goods 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 Proya Cosmetics Co and its competitors. Proya Cosmetics Co's current Cyclically Adjusted FCF per Share is ¥1.98. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Proya Cosmetics Co stock overvalued right now?
Based on GuruFocus' analysis, Proya Cosmetics Co (SHSE:603605) is currently considered Significantly Undervalued. The stock's GF Value™ is ¥97.93, compared to a current price of ¥58.53 — trading 40.2% below its estimated fair value. The current Cyclically Adjusted FCF per Share is ¥1.98. Proya Cosmetics Co's overall GF Score™ is 86/100 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 Proya Cosmetics Co (SHSE:603605), the current Cyclically Adjusted FCF per Share is ¥1.98 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 Proya Cosmetics Co (SHSE:603605) Overvalued in 2026?

Based on GuruFocus' analysis, Proya Cosmetics Co stock appears to be undervalued. The current stock price of ¥58.53 is trading 40.2% below its estimated GF Value™ of ¥97.93. GuruFocus considers Proya Cosmetics Co to be Significantly Undervalued.

Key valuation signals for SHSE:603605:

  • Cyclically Adjusted FCF per Share: ¥1.98
  • GF Value™: ¥97.93 vs. price of ¥58.53 (40.2% below fair value)
  • GF Score™: 86/100 with 1 warning sign

No single metric tells the full story. See the SHSE:603605 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Proya Cosmetics Co Business Description

Address Jiaogong Road No. 18, Area A, Building A, EAC, 16th Floor, Legend City of World Trade Center, Hangzhou, CHN, 310012
Proya Cosmetics Co Ltd is engaged in the research and development, manufacture and sale of skin care and cosmetics products. Its Sells products under Proya, Uzero, Anya, Yoya, and Cats Roses brands in China. It focuses on the application of advanced marine technology, pure clean skin beautifying energy and nursing ingredients.
86GF Score

Get the complete analysis for SHSE:603605

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

¥58.53
Price
¥97.93
GF Value