Shihlin Electric & Engineering (TPE:1503) Cyclically Adjusted FCF per Share: NT$3.59 (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:1503 Shihlin Electric & Engineering Corp TPE:1503
84 GF Score
Price NT$194.00
GF Value NT$200.69
Valuation Fairly Valued
! 1 Warning Sign
View Full Analysis

What is Shihlin Electric & Engineering Cyclically Adjusted FCF per Share?

Shihlin Electric & Engineering TPE:1503 -4.90% 84 Cyclically Adjusted FCF per Share is NT$3.59 as of Dec. 2025. GuruFocus rates TPE:1503 with a GF Score™ of 84/100 and a GF Value™ of NT$200.69 (Fairly Valued). 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.

Shihlin Electric & Engineering's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$2.875. 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$3.59 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Shihlin Electric & Engineering's average Cyclically Adjusted FCF Growth Rate was 16.20% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 15.30% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 11.50% 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 Shihlin Electric & Engineering was 15.30% per year. The lowest was 7.10% per year. And the median was 9.40% per year.

As of today (2026-07-19), Shihlin Electric & Engineering's current stock price is NT$194.00. Shihlin Electric & Engineering's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$3.59. Shihlin Electric & Engineering's Cyclically Adjusted Price-to-FCF of today is 54.04.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Shihlin Electric & Engineering was 113.61. The lowest was 19.51. And the median was 25.46.


Shihlin Electric & Engineering  (TPE:1503) 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.

Shihlin Electric & Engineering's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=194.00/3.59
=54.04

* 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 Shihlin Electric & Engineering was 113.61. The lowest was 19.51. And the median was 25.46.


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.


Shihlin Electric & Engineering Cyclically Adjusted FCF per Share Related Terms


Shihlin Electric & Engineering Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Shihlin Electric & Engineering'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.

Shihlin Electric & Engineering Cyclically Adjusted FCF per Share Chart

Shihlin Electric & Engineering 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 2.36 2.34 2.80 3.09 3.59

Shihlin Electric & Engineering 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 3.09 3.32 3.27 3.46 3.59

TPE:1503 vs VRT, BE: Cyclically Adjusted FCF per Share Comparison

For the Electrical Equipment & Parts subindustry, Shihlin Electric & Engineering'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.


Shihlin Electric & Engineering Cyclically Adjusted Price-to-FCF vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, Shihlin Electric & Engineering's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Shihlin Electric & Engineering's Cyclically Adjusted Price-to-FCF falls into.


TPE:1503
84GF Score
Shihlin Electric & Engineering Corp TPE:1503
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Shihlin Electric & Engineering 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, Shihlin Electric & Engineering'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)
=2.875/324.0540*324.0540
=2.875

Current CPI (Dec. 2025) = 324.0540.

Shihlin Electric & Engineering Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 -0.171 238.132 -0.233
201606 -0.922 241.018 -1.240
201609 0.818 241.428 1.098
201612 1.091 241.432 1.464
201703 0.471 243.801 0.626
201706 0.718 244.955 0.950
201709 -0.456 246.819 -0.599
201712 1.030 246.524 1.354
201803 0.025 249.554 0.032
201806 0.374 251.989 0.481
201809 2.724 252.439 3.497
201812 2.222 251.233 2.866
201903 0.378 254.202 0.482
201906 -0.053 256.143 -0.067
201909 0.728 256.759 0.919
201912 0.093 256.974 0.117
202003 0.826 258.115 1.037
202006 -0.182 257.797 -0.229
202009 1.136 260.280 1.414
202012 1.210 260.474 1.505
202103 -0.646 264.877 -0.790
202106 1.863 271.696 2.222
202109 0.229 274.310 0.271
202112 1.586 278.802 1.843
202203 0.253 287.504 0.285
202206 -1.119 296.311 -1.224
202209 1.494 296.808 1.631
202212 0.050 296.797 0.055
202303 1.184 301.836 1.271
202306 1.138 305.109 1.209
202309 3.297 307.789 3.471
202312 1.175 306.746 1.241
202403 0.232 312.332 0.241
202406 0.765 314.175 0.789
202409 1.401 315.301 1.440
202412 0.453 315.605 0.465
202503 1.634 319.799 1.656
202506 -0.017 322.561 -0.017
202509 1.529 324.800 1.525
202512 2.875 324.054 2.875

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$3.59 mean?
Shihlin Electric & Engineering (TPE:1503) has a Cyclically Adjusted FCF per Share of NT$3.59 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 Shihlin Electric & Engineering and its competitors.
Is Shihlin Electric & Engineering's Cyclically Adjusted FCF per Share too high?
Shihlin Electric & Engineering's current Cyclically Adjusted FCF per Share is NT$3.59. Overall, Shihlin Electric & Engineering has a GF Score™ of 84/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Shihlin Electric & Engineering's Cyclically Adjusted FCF per Share compare to VRT and BE?
Shihlin Electric & Engineering's Cyclically Adjusted FCF per Share of NT$3.59 can be compared against companies in the Industrial Products 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 an Industrial Products company?
A good Cyclically Adjusted FCF per Share depends on the Industrial Products 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 Shihlin Electric & Engineering and its competitors. Shihlin Electric & Engineering's current Cyclically Adjusted FCF per Share is NT$3.59. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shihlin Electric & Engineering stock overvalued right now?
Based on GuruFocus' analysis, Shihlin Electric & Engineering (TPE:1503) is currently considered Fairly Valued. The stock's GF Value™ is NT$200.69, compared to a current price of NT$194.00 — trading 3.3% below its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$3.59. Shihlin Electric & Engineering's overall GF Score™ is 84/100 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 Shihlin Electric & Engineering (TPE:1503), the current Cyclically Adjusted FCF per Share is NT$3.59 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 Shihlin Electric & Engineering (TPE:1503) Overvalued in 2026?

Based on GuruFocus' analysis, Shihlin Electric & Engineering stock appears to be undervalued. The current stock price of NT$194.00 is trading 3.3% below its estimated GF Value™ of NT$200.69. GuruFocus considers Shihlin Electric & Engineering to be Fairly Valued.

Key valuation signals for TPE:1503:

  • Cyclically Adjusted FCF per Share: NT$3.59
  • GF Value™: NT$200.69 vs. price of NT$194.00 (3.3% below fair value)
  • GF Score™: 84/100 with 1 warning sign

No single metric tells the full story. See the TPE:1503 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Shihlin Electric & Engineering Business Description

Address No. 88, Zhongshan North Road, Section 6, 16th Floor, Taipei, TWN, 111
Shihlin Electric & Engineering Corp is engaged in the manufacture of heavy electrical equipment, electrical machinery, electrical automotive equipment and related parts, and the sale and lease of commercial buildings. Its product portfolio comprises low-voltage switches, solar inverters, charging stations, power transformers, capacitors, switchboards, etc. The group has four reportable segments: Electric Distribution, Automobile Parts, Automation Equipment and Parts, and Other. The majority of its revenue is generated by the Electric Distribution segment, which manufactures and sells heavy electric equipment. Geographically, it generates maximum revenue from Taiwan, followed by Mainland China, Vietnam, and other regions.
84GF Score

Get the complete analysis for TPE:1503

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

NT$194.00
Price
NT$200.69
GF Value