Kian Shen (TPE:1525) Cyclically Adjusted FCF per Share: NT$-1.12 (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:1525 Kian Shen Corp TPE:1525
77 GF Score
Price NT$66.90
GF Value NT$56.24
Valuation Modestly Overvalued
! 6 Warning Signs
View Full Analysis

What is Kian Shen Cyclically Adjusted FCF per Share?

Kian Shen TPE:1525 -0.45% 77 Cyclically Adjusted FCF per Share is NT$-1.12 as of Dec. 2025. GuruFocus rates TPE:1525 with a GF Score™ of 77/100 and a GF Value™ of NT$56.24 (Modestly Overvalued). The stock has 6 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.

Kian Shen's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$-0.250. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is NT$-1.12 for the trailing ten years ended in Dec. 2025.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -58.70% 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 Kian Shen was -58.70% per year. The lowest was -58.70% per year. And the median was -58.70% per year.

As of today (2026-07-26), Kian Shen's current stock price is NT$66.90. Kian Shen's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$-1.12. Kian Shen's Cyclically Adjusted Price-to-FCF of today is .

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Kian Shen was 2160.00. The lowest was 57.36. And the median was 198.75.


Kian Shen  (TPE:1525) 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.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Kian Shen was 2160.00. The lowest was 57.36. And the median was 198.75.


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.


Kian Shen Cyclically Adjusted FCF per Share Related Terms


Kian Shen Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Kian Shen'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.

Kian Shen Cyclically Adjusted FCF per Share Chart

Kian Shen 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 0.08 -0.28 -0.46 -0.75 -1.12

Kian Shen 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 -0.75 -0.81 -1.04 -1.16 -1.12

TPE:1525 vs ORLY, AZO: Cyclically Adjusted FCF per Share Comparison

For the Auto Parts subindustry, Kian Shen'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.


Kian Shen Cyclically Adjusted Price-to-FCF vs Vehicles & Parts Industry

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

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


TPE:1525
77GF Score
Kian Shen Corp TPE:1525
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Kian Shen 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, Kian Shen'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)
=-0.25/324.0540*324.0540
=-0.250

Current CPI (Dec. 2025) = 324.0540.

Kian Shen Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 -0.461 238.132 -0.627
201606 0.265 241.018 0.356
201609 0.684 241.428 0.918
201612 -0.283 241.432 -0.380
201703 -0.565 243.801 -0.751
201706 -0.954 244.955 -1.262
201709 1.159 246.819 1.522
201712 -0.362 246.524 -0.476
201803 -0.965 249.554 -1.253
201806 -0.396 251.989 -0.509
201809 0.185 252.439 0.237
201812 0.424 251.233 0.547
201903 -1.377 254.202 -1.755
201906 -0.253 256.143 -0.320
201909 0.835 256.759 1.054
201912 -0.283 256.974 -0.357
202003 -0.938 258.115 -1.178
202006 -0.953 257.797 -1.198
202009 0.516 260.280 0.642
202012 -0.308 260.474 -0.383
202103 0.431 264.877 0.527
202106 -0.226 271.696 -0.270
202109 0.252 274.310 0.298
202112 -0.848 278.802 -0.986
202203 -0.257 287.504 -0.290
202206 -0.125 296.311 -0.137
202209 0.690 296.808 0.753
202212 -2.389 296.797 -2.608
202303 0.667 301.836 0.716
202306 -0.594 305.109 -0.631
202309 0.421 307.789 0.443
202312 -0.248 306.746 -0.262
202403 -0.432 312.332 -0.448
202406 -0.894 314.175 -0.922
202409 -0.014 315.301 -0.014
202412 0.324 315.605 0.333
202503 -0.602 319.799 -0.610
202506 -1.666 322.561 -1.674
202509 -0.030 324.800 -0.030
202512 -0.250 324.054 -0.250

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$-1.12 mean?
Kian Shen (TPE:1525) has a Cyclically Adjusted FCF per Share of NT$-1.12 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 Kian Shen and its competitors.
Is Kian Shen's Cyclically Adjusted FCF per Share too high?
Kian Shen's current Cyclically Adjusted FCF per Share is NT$-1.12. Overall, Kian Shen has a GF Score™ of 77/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Kian Shen's Cyclically Adjusted FCF per Share compare to ORLY and AZO?
Kian Shen's Cyclically Adjusted FCF per Share of NT$-1.12 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 Kian Shen and its competitors. Kian Shen's current Cyclically Adjusted FCF per Share is NT$-1.12. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Kian Shen stock overvalued right now?
Based on GuruFocus' analysis, Kian Shen (TPE:1525) is currently considered Modestly Overvalued. The stock's GF Value™ is NT$56.24, compared to a current price of NT$66.90 — trading 19% above its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$-1.12. Kian Shen's overall GF Score™ is 77/100 with 6 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 Kian Shen (TPE:1525), the current Cyclically Adjusted FCF per Share is NT$-1.12 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 Kian Shen (TPE:1525) Overvalued in 2026?

Based on GuruFocus' analysis, Kian Shen stock appears to be overvalued. The current stock price of NT$66.90 is trading 19% above its estimated GF Value™ of NT$56.24. GuruFocus considers Kian Shen to be Modestly Overvalued.

Key valuation signals for TPE:1525:

  • Cyclically Adjusted FCF per Share: NT$-1.12
  • GF Value™: NT$56.24 vs. price of NT$66.90 (19% above fair value)
  • GF Score™: 77/100 with 6 warning signs

No single metric tells the full story. See the TPE:1525 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Kian Shen Business Description

Address No. 100, Xinjiang Road, Yangmei District, Taoyuan, TWN
Kian Shen Corp is engaged in the manufacture and sale of automobile body beams, stamping molds, and woodworking products. It provides automobile frames which include products for large, medium, and small-size trucks and coaches. The company has two operating segments; the Manufacturing department, and the Investment department. It derives a majority of its revenue from the manufacturing segment.
77GF Score

Get the complete analysis for TPE:1525

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

NT$66.90
Price
NT$56.24
GF Value