Triocean Industrial Co (TPE:1472) Cyclically Adjusted FCF per Share: NT$-2.21 (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:1472 Triocean Industrial Corp Co Ltd TPE:1472
80 GF Score
Price NT$88.40
GF Value NT$78.32
Valuation Modestly Overvalued
! 2 Warning Signs
View Full Analysis

What is Triocean Industrial Co Cyclically Adjusted FCF per Share?

Triocean Industrial Co TPE:1472 -0.67% 80 Cyclically Adjusted FCF per Share is NT$-2.21 as of Dec. 2025. GuruFocus rates TPE:1472 with a GF Score™ of 80/100 and a GF Value™ of NT$78.32 (Modestly Overvalued). 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.

Triocean Industrial Co's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$3.712. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is NT$-2.21 for the trailing ten years ended in Dec. 2025.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 20.90% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 11.60% 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 Triocean Industrial Co was 20.90% per year. The lowest was -8.70% per year. And the median was 4.90% per year.

As of today (2026-07-22), Triocean Industrial Co's current stock price is NT$88.40. Triocean Industrial Co's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$-2.21. Triocean Industrial Co's Cyclically Adjusted Price-to-FCF of today is .


Triocean Industrial Co  (TPE:1472) 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.


Triocean Industrial Co Cyclically Adjusted FCF per Share Related Terms


Triocean Industrial Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Triocean Industrial 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.

Triocean Industrial Co Cyclically Adjusted FCF per Share Chart

Triocean Industrial 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 -5.46 -4.47 -4.51 -3.46 -2.21

Triocean Industrial Co 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 -3.46 -3.43 -2.36 -2.52 -2.21

TPE:1472 vs PWR, FIX, EME: Cyclically Adjusted FCF per Share Comparison

For the Engineering & Construction subindustry, Triocean Industrial 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.


Triocean Industrial Co Cyclically Adjusted Price-to-FCF vs Construction Industry

For the Construction industry and Industrials sector, Triocean Industrial Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TPE:1472
80GF Score
Triocean Industrial Corp Co Ltd TPE:1472
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Triocean Industrial 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, Triocean Industrial Co'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)
=3.712/324.0540*324.0540
=3.712

Current CPI (Dec. 2025) = 324.0540.

Triocean Industrial Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 -1.075 238.132 -1.463
201606 -0.684 241.018 -0.920
201609 -1.167 241.428 -1.566
201612 0.630 241.432 0.846
201703 -4.070 243.801 -5.410
201706 -0.868 244.955 -1.148
201709 0.095 246.819 0.125
201712 -0.634 246.524 -0.833
201803 -1.747 249.554 -2.269
201806 -1.447 251.989 -1.861
201809 -0.819 252.439 -1.051
201812 1.219 251.233 1.572
201903 -3.387 254.202 -4.318
201906 -11.025 256.143 -13.948
201909 -2.922 256.759 -3.688
201912 -3.110 256.974 -3.922
202003 -0.450 258.115 -0.565
202006 -4.117 257.797 -5.175
202009 0.857 260.280 1.067
202012 0.033 260.474 0.041
202103 1.411 264.877 1.726
202106 -1.916 271.696 -2.285
202109 -0.783 274.310 -0.925
202112 -2.476 278.802 -2.878
202203 -2.197 287.504 -2.476
202206 1.044 296.311 1.142
202209 -2.799 296.808 -3.056
202212 9.990 296.797 10.907
202303 1.293 301.836 1.388
202306 -9.526 305.109 -10.117
202309 4.534 307.789 4.774
202312 5.021 306.746 5.304
202403 4.333 312.332 4.496
202406 8.736 314.175 9.011
202409 -4.773 315.301 -4.906
202412 -0.823 315.605 -0.845
202503 0.314 319.799 0.318
202506 9.662 322.561 9.707
202509 -2.651 324.800 -2.645
202512 3.712 324.054 3.712

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$-2.21 mean?
Triocean Industrial Co (TPE:1472) has a Cyclically Adjusted FCF per Share of NT$-2.21 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 Triocean Industrial Co and its competitors.
Is Triocean Industrial Co's Cyclically Adjusted FCF per Share too high?
Triocean Industrial Co's current Cyclically Adjusted FCF per Share is NT$-2.21. Overall, Triocean Industrial Co has a GF Score™ of 80/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Triocean Industrial Co's Cyclically Adjusted FCF per Share compare to PWR and FIX?
Triocean Industrial Co's Cyclically Adjusted FCF per Share of NT$-2.21 can be compared against companies in the Construction 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 Construction company?
A good Cyclically Adjusted FCF per Share depends on the Construction 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 Triocean Industrial Co and its competitors. Triocean Industrial Co's current Cyclically Adjusted FCF per Share is NT$-2.21. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Triocean Industrial Co stock overvalued right now?
Based on GuruFocus' analysis, Triocean Industrial Co (TPE:1472) is currently considered Modestly Overvalued. The stock's GF Value™ is NT$78.32, compared to a current price of NT$88.40 — trading 12.9% above its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$-2.21. Triocean Industrial Co's overall GF Score™ is 80/100 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 Triocean Industrial Co (TPE:1472), the current Cyclically Adjusted FCF per Share is NT$-2.21 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 Triocean Industrial Co (TPE:1472) Overvalued in 2026?

Based on GuruFocus' analysis, Triocean Industrial Co stock appears to be overvalued. The current stock price of NT$88.40 is trading 12.9% above its estimated GF Value™ of NT$78.32. GuruFocus considers Triocean Industrial Co to be Modestly Overvalued.

Key valuation signals for TPE:1472:

  • Cyclically Adjusted FCF per Share: NT$-2.21
  • GF Value™: NT$78.32 vs. price of NT$88.40 (12.9% above fair value)
  • GF Score™: 80/100 with 2 warning signs

No single metric tells the full story. See the TPE:1472 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Triocean Industrial Co Business Description

Address No. 360, Jiabao Road, 3rd Floor, Dashe District, Kaohsiung, TWN, 815006
Triocean Industrial Corp Co Ltd is engaged in the construction business. The company's business includes contracting repair/renovation projects, undertaking construction such as land preparation, infrastructure, installation of construction equipment, and construction, reconstruction, and repair of civil engineering projects. It mainly undertakes private residential projects, and cooperates with its subsidiary, to execute public engineering projects focusing on water and electrical works.
80GF Score

Get the complete analysis for TPE:1472

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

NT$88.40
Price
NT$78.32
GF Value