Johnson Health Tech Co (TPE:1736) Cyclically Adjusted FCF per Share: NT$1.70 (As of Jun. 2026)

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:1736 Johnson Health Tech Co Ltd TPE:1736
86 GF Score
Price NT$125.50
GF Value NT$158.29
Valuation Modestly Undervalued
! 1 Warning Sign
View Full Analysis

What is Johnson Health Tech Co Cyclically Adjusted FCF per Share?

Johnson Health Tech Co TPE:1736 +0.40% 86 Cyclically Adjusted FCF per Share is NT$1.70 as of Jun. 2026. GuruFocus rates TPE:1736 with a GF Score™ of 86/100 and a GF Value™ of NT$158.29 (Modestly Undervalued). 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.

Johnson Health Tech Co's adjusted free cash flow per share for the three months ended in Jun. 2026 was NT$9.497. 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$1.70 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Johnson Health Tech Co's average Cyclically Adjusted FCF Growth Rate was 513.00% 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 Johnson Health Tech Co was -19.80% per year. The lowest was -19.80% per year. And the median was -19.80% per year.

As of today (2026-09-16), Johnson Health Tech Co's current stock price is NT$125.50. Johnson Health Tech Co's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was NT$1.70. Johnson Health Tech Co's Cyclically Adjusted Price-to-FCF of today is 73.74.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Johnson Health Tech Co was 2950.00. The lowest was 55.57. And the median was 145.22.


Johnson Health Tech Co  (TPE:1736) 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.

Johnson Health Tech Co's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=125.50/1.702
=73.74

* 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 Johnson Health Tech Co was 2950.00. The lowest was 55.57. And the median was 145.22.


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.


Johnson Health Tech Co Cyclically Adjusted FCF per Share Related Terms


Johnson Health Tech Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Johnson Health Tech 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.

Johnson Health Tech Co Cyclically Adjusted FCF per Share Chart

Johnson Health Tech 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 0.11 0.10 0.97 0.39 0.94

Johnson Health Tech Co Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 0.36 0.83 0.87 0.80 1.70

TPE:1736 vs AS, HAS, LTH: Cyclically Adjusted FCF per Share Comparison

For the Leisure subindustry, Johnson Health Tech 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.


Johnson Health Tech Co Cyclically Adjusted Price-to-FCF vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Johnson Health Tech Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TPE:1736
86GF Score
Johnson Health Tech Co Ltd TPE:1736
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Johnson Health Tech 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, Johnson Health Tech Co's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=9.497/333.9520*333.9520
=9.497

Current CPI (Jun. 2026) = 333.9520.

Johnson Health Tech Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 1.224 241.428 1.693
201612 0.013 241.432 0.018
201703 -2.237 243.801 -3.064
201706 -2.443 244.955 -3.331
201709 0.064 246.819 0.087
201712 1.565 246.524 2.120
201803 -0.796 249.554 -1.065
201806 -0.148 251.989 -0.196
201809 -0.658 252.439 -0.870
201812 2.041 251.233 2.713
201903 0.282 254.202 0.370
201906 -2.411 256.143 -3.143
201909 0.044 256.759 0.057
201912 2.965 256.974 3.853
202003 0.803 258.115 1.039
202006 2.539 257.797 3.289
202009 0.662 260.280 0.849
202012 3.553 260.474 4.555
202103 -2.229 264.877 -2.810
202106 -6.758 271.696 -8.307
202109 -4.625 274.310 -5.631
202112 -0.209 278.802 -0.250
202203 -0.267 287.504 -0.310
202206 0.705 296.311 0.795
202209 -4.411 296.808 -4.963
202212 3.702 296.797 4.165
202303 -1.728 301.836 -1.912
202306 2.997 305.109 3.280
202309 2.408 307.789 2.613
202312 7.593 306.746 8.266
202403 1.290 312.332 1.379
202406 -0.806 314.175 -0.857
202409 -4.034 315.301 -4.273
202412 4.690 315.605 4.963
202503 -1.272 319.799 -1.328
202506 2.540 322.561 2.630
202509 -1.143 324.800 -1.175
202512 2.785 324.054 2.870
202603 -0.588 330.213 -0.595
202606 9.497 333.952 9.497

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$1.70 mean?
Johnson Health Tech Co (TPE:1736) has a Cyclically Adjusted FCF per Share of NT$1.70 as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Johnson Health Tech Co and its competitors.
Is Johnson Health Tech Co's Cyclically Adjusted FCF per Share too high?
Johnson Health Tech Co's current Cyclically Adjusted FCF per Share is NT$1.70. Overall, Johnson Health Tech Co has a GF Score™ of 86/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Johnson Health Tech Co's Cyclically Adjusted FCF per Share compare to AS and HAS?
Johnson Health Tech Co's Cyclically Adjusted FCF per Share of NT$1.70 can be compared against companies in the Travel & Leisure 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 Travel & Leisure company?
A good Cyclically Adjusted FCF per Share depends on the Travel & Leisure 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 Johnson Health Tech Co and its competitors. Johnson Health Tech Co's current Cyclically Adjusted FCF per Share is NT$1.70. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Johnson Health Tech Co stock overvalued right now?
Based on GuruFocus' analysis, Johnson Health Tech Co (TPE:1736) is currently considered Modestly Undervalued. The stock's GF Value™ is NT$158.29, compared to a current price of NT$125.50 — trading 20.7% below its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$1.70. Johnson Health Tech 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 Johnson Health Tech Co (TPE:1736), the current Cyclically Adjusted FCF per Share is NT$1.70 as of Jun. 2026. 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 Johnson Health Tech Co (TPE:1736) Overvalued in 2026?

Based on GuruFocus' analysis, Johnson Health Tech Co stock appears to be undervalued. The current stock price of NT$125.50 is trading 20.7% below its estimated GF Value™ of NT$158.29. GuruFocus considers Johnson Health Tech Co to be Modestly Undervalued.

Key valuation signals for TPE:1736:

  • Cyclically Adjusted FCF per Share: NT$1.70
  • GF Value™: NT$158.29 vs. price of NT$125.50 (20.7% below fair value)
  • GF Score™: 86/100 with 1 warning sign

No single metric tells the full story. See the TPE:1736 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Johnson Health Tech Co Business Description

Address No. 999, Dongda Road, Section 2, Daya District, Taichung, TWN, 428314
Johnson Health Tech Co Ltd is engaged in the manufacturing and selling of sports equipment, cardio equipment, weight training equipment, and related electronic components. It operates in a single industry segment with four strategic segments: American segment: In charge of selling cardiovascular equipment and research and development of training equipment in America; European segment: In charge of selling cardiovascular equipment in Europe; Asian segment: In charge of manufacturing and selling Fuji massage chairs, cardiovascular equipment and weight training equipment in Asia, and franchising the import and export of the above-mentioned products; and Others: In charge of selling cardiovascular machinery in other areas. Geographically, it operates in the Americas, Europe, Asia, and Other.
86GF Score

Get the complete analysis for TPE:1736

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

NT$125.50
Price
NT$158.29
GF Value