Hiroca Holdings (TPE:1338) Cyclically Adjusted FCF per Share: NT$2.28 (As of Dec. 2025)

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.

TPE:1338 Hiroca Holdings Ltd TPE:1338
54 GF Score
Price NT$15.75
GF Value NT$31.58
Valuation Possible Value Trap
! 7 Warning Signs
View Full Analysis

What is Hiroca Holdings Cyclically Adjusted FCF per Share?

Hiroca Holdings TPE:1338 -2.48% 54 Cyclically Adjusted FCF per Share is NT$2.28 as of Dec. 2025. GuruFocus rates TPE:1338 with a GF Score™ of 54/100 and a GF Value™ of NT$31.58 (Possible Value Trap). The stock has 7 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.

Hiroca Holdings's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$2.050. 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$2.28 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Hiroca Holdings's average Cyclically Adjusted FCF Growth Rate was -35.40% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -9.80% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 8.40% 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 Hiroca Holdings was 33.60% per year. The lowest was -9.80% per year. And the median was 20.20% per year.

As of today (2026-07-25), Hiroca Holdings's current stock price is NT$15.75. Hiroca Holdings's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$2.28. Hiroca Holdings's Cyclically Adjusted Price-to-FCF of today is 6.91.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Hiroca Holdings was 40.07. The lowest was 6.23. And the median was 10.61.


Hiroca Holdings  (TPE:1338) 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.

Hiroca Holdings's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=15.75/2.28
=6.91

* 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 Hiroca Holdings was 40.07. The lowest was 6.23. And the median was 10.61.


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.


Hiroca Holdings Cyclically Adjusted FCF per Share Related Terms


Hiroca Holdings Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Hiroca Holdings'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.

Hiroca Holdings Cyclically Adjusted FCF per Share Chart

Hiroca Holdings 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 1.48 3.11 3.98 3.53 2.28

Hiroca Holdings Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25
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 3.53 3.02 2.62 2.34 2.28

TPE:1338 vs ORLY, AZO: Cyclically Adjusted FCF per Share Comparison

For the Auto Parts subindustry, Hiroca Holdings'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.


Hiroca Holdings Cyclically Adjusted Price-to-FCF vs Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Hiroca Holdings's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Hiroca Holdings's Cyclically Adjusted Price-to-FCF falls into.


TPE:1338
54GF Score
Hiroca Holdings Ltd TPE:1338
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Hiroca Holdings 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, Hiroca Holdings's adjusted Free Cash Flow per Share data for the three months ended in Dec. 2025 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=2.05/115.8323*115.8323
=2.050

Current CPI (Dec. 2025) = 115.8323.

Hiroca Holdings Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 1.662 102.200 1.884
201606 2.269 101.400 2.592
201609 2.682 102.400 3.034
201612 0.192 102.600 0.217
201703 -0.391 103.200 -0.439
201706 0.818 103.100 0.919
201709 1.251 104.100 1.392
201712 0.874 104.500 0.969
201803 0.700 105.300 0.770
201806 0.858 104.900 0.947
201809 3.007 106.600 3.267
201812 2.099 106.500 2.283
201903 1.518 107.700 1.633
201906 0.886 107.700 0.953
201909 3.056 109.800 3.224
201912 0.877 111.200 0.914
202003 1.125 112.300 1.160
202006 0.677 110.400 0.710
202009 -4.578 111.700 -4.747
202012 -1.150 111.500 -1.195
202103 -0.234 112.662 -0.241
202106 -3.146 111.769 -3.260
202109 0.676 112.215 0.698
202112 -3.409 113.108 -3.491
202203 2.267 114.335 2.297
202206 -0.250 114.558 -0.253
202209 1.500 115.339 1.506
202212 0.974 115.116 0.980
202303 -0.490 115.116 -0.493
202306 1.314 114.558 1.329
202309 0.900 115.339 0.904
202312 3.389 114.781 3.420
202403 1.692 115.227 1.701
202406 1.469 114.781 1.482
202409 0.704 115.785 0.704
202412 -1.554 114.893 -1.567
202503 -0.422 115.116 -0.425
202506 -5.645 114.907 -5.690
202509 0.687 115.471 0.689
202512 2.050 115.832 2.050

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$2.28 mean?
Hiroca Holdings (TPE:1338) has a Cyclically Adjusted FCF per Share of NT$2.28 as of Dec. 2025. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Hiroca Holdings and its competitors.
Is Hiroca Holdings' Cyclically Adjusted FCF per Share too high?
Hiroca Holdings' current Cyclically Adjusted FCF per Share is NT$2.28. Overall, Hiroca Holdings 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 Hiroca Holdings' Cyclically Adjusted FCF per Share compare to ORLY and AZO?
Hiroca Holdings' Cyclically Adjusted FCF per Share of NT$2.28 can be compared against companies in the Vehicles & Parts 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 Vehicles & Parts company?
A good Cyclically Adjusted FCF per Share depends on the Vehicles & Parts 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 Hiroca Holdings and its competitors. Hiroca Holdings's current Cyclically Adjusted FCF per Share is NT$2.28. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Hiroca Holdings stock overvalued right now?
Based on GuruFocus' analysis, Hiroca Holdings (TPE:1338) is currently considered Possible Value Trap. The stock's GF Value™ is NT$31.58, compared to a current price of NT$15.75 — trading 50.1% below its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$2.28. Hiroca Holdings' overall GF Score™ is 54/100 with 7 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 Hiroca Holdings (TPE:1338), the current Cyclically Adjusted FCF per Share is NT$2.28 as of Dec. 2025. 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 Hiroca Holdings (TPE:1338) Overvalued in 2026?

Based on GuruFocus' analysis, Hiroca Holdings stock appears to be undervalued. The current stock price of NT$15.75 is trading 50.1% below its estimated GF Value™ of NT$31.58. GuruFocus considers Hiroca Holdings to be Possible Value Trap.

Key valuation signals for TPE:1338:

  • Cyclically Adjusted FCF per Share: NT$2.28
  • GF Value™: NT$31.58 vs. price of NT$15.75 (50.1% below fair value)
  • GF Score™: 54/100 with 7 warning signs

No single metric tells the full story. See the TPE:1338 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Hiroca Holdings Business Description

Address Qiaotou Third Industrial Zone, Houjie Town, Guangdong Province, Dongguan, CHN
Hiroca Holdings Ltd mainly engages in the production and sales of a variety of automotive trim parts, electronic plastic parts, plastic corrugated board, and molds. It provides products and services of Interior, Exterior, and Lighting. The company generates a majority of its revenue from the sale of automotive spare parts and the rest from other products and services. Geographically, it derives key revenue from Mainland China and the rest from America and other regions.
54GF Score

Get the complete analysis for TPE:1338

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

NT$15.75
Price
NT$31.58
GF Value