Kinik Co (TPE:1560) Cyclically Adjusted FCF per Share: NT$4.01 (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:1560 Kinik Co TPE:1560
86 GF Score
Price NT$672.00
GF Value NT$364.57
Valuation Significantly Overvalued
! 1 Warning Sign
View Full Analysis

What is Kinik Co Cyclically Adjusted FCF per Share?

Kinik Co TPE:1560 -4.27% 86 Cyclically Adjusted FCF per Share is NT$4.01 as of Dec. 2025. GuruFocus rates TPE:1560 with a GF Score™ of 86/100 and a GF Value™ of NT$364.57 (Significantly Overvalued). 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.

Kinik Co's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$2.979. 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$4.01 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Kinik Co's average Cyclically Adjusted FCF Growth Rate was 2.60% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 9.10% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 14.10% 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 Kinik Co was 18.30% per year. The lowest was -10.70% per year. And the median was 9.10% per year.

As of today (2026-07-24), Kinik Co's current stock price is NT$672.00. Kinik Co's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$4.01. Kinik Co's Cyclically Adjusted Price-to-FCF of today is 167.58.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Kinik Co was 188.53. The lowest was 16.20. And the median was 40.45.


Kinik Co  (TPE:1560) 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.

Kinik Co's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=672.00/4.01
=167.58

* 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 Kinik Co was 188.53. The lowest was 16.20. And the median was 40.45.


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.


Kinik Co Cyclically Adjusted FCF per Share Related Terms


Kinik Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Kinik 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.

Kinik Co Cyclically Adjusted FCF per Share Chart

Kinik 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 2.49 3.09 3.56 3.91 4.01

Kinik 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 3.91 3.94 3.87 3.89 4.01

TPE:1560 vs SNA, RBC, LECO: Cyclically Adjusted FCF per Share Comparison

For the Tools & Accessories subindustry, Kinik 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.


Kinik Co Cyclically Adjusted Price-to-FCF vs Industrial Products Industry

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

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


TPE:1560
86GF Score
Kinik Co TPE:1560
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Kinik 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, Kinik 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)
=2.979/324.0540*324.0540
=2.979

Current CPI (Dec. 2025) = 324.0540.

Kinik Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 -1.412 238.132 -1.921
201606 1.186 241.018 1.595
201609 0.609 241.428 0.817
201612 2.148 241.432 2.883
201703 1.768 243.801 2.350
201706 0.814 244.955 1.077
201709 0.447 246.819 0.587
201712 0.984 246.524 1.293
201803 -0.010 249.554 -0.013
201806 0.289 251.989 0.372
201809 -1.005 252.439 -1.290
201812 0.914 251.233 1.179
201903 0.464 254.202 0.592
201906 0.058 256.143 0.073
201909 -3.147 256.759 -3.972
201912 -1.266 256.974 -1.596
202003 -2.718 258.115 -3.412
202006 0.232 257.797 0.292
202009 -0.992 260.280 -1.235
202012 -0.865 260.474 -1.076
202103 1.563 264.877 1.912
202106 2.262 271.696 2.698
202109 0.750 274.310 0.886
202112 2.451 278.802 2.849
202203 2.510 287.504 2.829
202206 3.085 296.311 3.374
202209 2.947 296.808 3.218
202212 3.502 296.797 3.824
202303 1.661 301.836 1.783
202306 1.099 305.109 1.167
202309 1.626 307.789 1.712
202312 0.807 306.746 0.853
202403 1.798 312.332 1.865
202406 2.029 314.175 2.093
202409 0.754 315.301 0.775
202412 3.836 315.605 3.939
202503 1.391 319.799 1.410
202506 1.196 322.561 1.202
202509 0.095 324.800 0.095
202512 2.979 324.054 2.979

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$4.01 mean?
Kinik Co (TPE:1560) has a Cyclically Adjusted FCF per Share of NT$4.01 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 Kinik Co and its competitors.
Is Kinik Co's Cyclically Adjusted FCF per Share too high?
Kinik Co's current Cyclically Adjusted FCF per Share is NT$4.01. Overall, Kinik Co has a GF Score™ of 86/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Kinik Co's Cyclically Adjusted FCF per Share compare to SNA and RBC?
Kinik Co's Cyclically Adjusted FCF per Share of NT$4.01 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 Kinik Co and its competitors. Kinik Co's current Cyclically Adjusted FCF per Share is NT$4.01. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Kinik Co stock overvalued right now?
Based on GuruFocus' analysis, Kinik Co (TPE:1560) is currently considered Significantly Overvalued. The stock's GF Value™ is NT$364.57, compared to a current price of NT$672.00 — trading 84.3% above its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$4.01. Kinik Co's overall GF Score™ is 86/100 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 Kinik Co (TPE:1560), the current Cyclically Adjusted FCF per Share is NT$4.01 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 Kinik Co (TPE:1560) Overvalued in 2026?

Based on GuruFocus' analysis, Kinik Co stock appears to be overvalued. The current stock price of NT$672.00 is trading 84.3% above its estimated GF Value™ of NT$364.57. GuruFocus considers Kinik Co to be Significantly Overvalued.

Key valuation signals for TPE:1560:

  • Cyclically Adjusted FCF per Share: NT$4.01
  • GF Value™: NT$364.57 vs. price of NT$672.00 (84.3% above fair value)
  • GF Score™: 86/100 with 1 warning sign

No single metric tells the full story. See the TPE:1560 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Kinik Co Business Description

Address No.64, Zhongshan Road, Yingge District, Taipei, TWN, 239010
Kinik Co manufactures conventional grinding wheels, diamond grinding wheels, CMP diamond disks, dicing blades, and recycled wafers; it also engages in the buying and selling of wafers and import and export transactions.
86GF Score

Get the complete analysis for TPE:1560

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

NT$672.00
Price
NT$364.57
GF Value