GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Retail - Defensive » CP Axtra PCL (OTCPK:SMKUF) » Definitions » Cyclically Adjusted FCF per Share

CP Axtra PCL (CP Axtra PCL) Cyclically Adjusted FCF per Share : $0.03 (As of Mar. 2024)


View and export this data going back to 2010. Start your Free Trial

What is CP Axtra PCL Cyclically Adjusted FCF per Share?

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.

CP Axtra PCL's adjusted free cash flow per share for the three months ended in Mar. 2024 was $-0.012. 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 $0.03 for the trailing ten years ended in Mar. 2024.

During the past 12 months, CP Axtra PCL's average Cyclically Adjusted FCF Growth Rate was 23.10% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 12.90% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 14.90% 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 CP Axtra PCL was 17.60% per year. The lowest was 12.80% per year. And the median was 13.75% per year.

As of today (2024-05-26), CP Axtra PCL's current stock price is $0.85. CP Axtra PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2024 was $0.03. CP Axtra PCL's Cyclically Adjusted Price-to-FCF of today is 28.33.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of CP Axtra PCL was 87.33. The lowest was 21.88. And the median was 45.38.


CP Axtra PCL Cyclically Adjusted FCF per Share Historical Data

The historical data trend for CP Axtra PCL'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.

* Premium members only.

CP Axtra PCL Cyclically Adjusted FCF per Share Chart

CP Axtra PCL Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.03 0.03 0.03 0.03 0.05

CP Axtra PCL Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 0.03 0.04 0.04 0.05 0.03

Competitive Comparison of CP Axtra PCL's Cyclically Adjusted FCF per Share

For the Food Distribution subindustry, CP Axtra PCL'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.


CP Axtra PCL's Cyclically Adjusted Price-to-FCF Distribution in the Retail - Defensive Industry

For the Retail - Defensive industry and Consumer Defensive sector, CP Axtra PCL's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where CP Axtra PCL's Cyclically Adjusted Price-to-FCF falls into.



CP Axtra PCL 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, CP Axtra PCL's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2024 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2024 (Change)*Current CPI (Mar. 2024)
=-0.012/131.7762*131.7762
=-0.012

Current CPI (Mar. 2024) = 131.7762.

CP Axtra PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201406 -0.010 100.560 -0.013
201409 0.005 100.428 0.007
201412 0.014 99.070 0.019
201503 -0.004 99.621 -0.005
201506 -0.008 100.684 -0.010
201509 0.004 100.392 0.005
201512 0.009 99.792 0.012
201603 -0.002 100.470 -0.003
201606 -0.003 101.688 -0.004
201609 0.009 101.861 0.012
201612 0.017 101.863 0.022
201703 0.004 102.862 0.005
201706 -0.001 103.349 -0.001
201709 0.021 104.136 0.027
201712 0.028 104.011 0.035
201803 0.000 105.290 0.000
201806 -0.008 106.317 -0.010
201809 0.004 106.507 0.005
201812 0.024 105.998 0.030
201903 0.015 107.251 0.018
201906 -0.008 108.070 -0.010
201909 0.011 108.329 0.013
201912 0.031 108.420 0.038
202003 0.017 108.902 0.021
202006 -0.001 108.767 -0.001
202009 0.024 109.815 0.029
202012 0.034 109.897 0.041
202103 0.016 111.754 0.019
202106 -0.011 114.631 -0.013
202109 0.010 115.734 0.011
202112 0.030 117.630 0.034
202203 -0.010 121.301 -0.011
202206 0.005 125.017 0.005
202209 -0.015 125.227 -0.016
202212 0.037 125.222 0.039
202303 -0.012 127.348 -0.012
202306 -0.002 128.729 -0.002
202309 0.028 129.860 0.028
202312 0.042 129.419 0.043
202403 -0.012 131.776 -0.012

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.


CP Axtra PCL  (OTCPK:SMKUF) 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.

CP Axtra PCL's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=0.85/0.03
=28.33

* 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 CP Axtra PCL was 87.33. The lowest was 21.88. And the median was 45.38.


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.


CP Axtra PCL Cyclically Adjusted FCF per Share Related Terms

Thank you for viewing the detailed overview of CP Axtra PCL's Cyclically Adjusted FCF per Share provided by GuruFocus.com. Please click on the following links to see related term pages.


CP Axtra PCL (CP Axtra PCL) Business Description

Traded in Other Exchanges
Address
1468, Phattanakan Road, Phatthanakan, Suan Luang, Bangkok, THA, 10250
CP Axtra PCL operates Makro brand stores and frozen food shops across Thailand. Segments through which the company operates its business include Wholesale, Retail, and mall . Its Operations are derived from the sale of goods from wholesale businesses, retail and mall businesses, and the rendering of services related to those businesses. It generates a majority of its revenue from the Wholesale segment.

CP Axtra PCL (CP Axtra PCL) Headlines

No Headlines