GURUFOCUS.COM » STOCK LIST » Industrials » Construction » United Integrated Services Co Ltd (TPE:2404) » Definitions » Cyclically Adjusted FCF per Share

United Integrated Services Co (TPE:2404) Cyclically Adjusted FCF per Share : NT$29.22 (As of Mar. 2025)


View and export this data going back to 2000. Start your Free Trial

What is United Integrated Services Co Cyclically Adjusted FCF per Share?

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.

United Integrated Services Co's adjusted free cash flow per share for the three months ended in Mar. 2025 was NT$39.340. 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$29.22 for the trailing ten years ended in Mar. 2025.

During the past 12 months, United Integrated Services Co's average Cyclically Adjusted FCF Growth Rate was 76.30% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 28.20% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 20.80% 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 United Integrated Services Co was 28.20% per year. The lowest was 15.70% per year. And the median was 17.35% per year.

As of today (2025-05-25), United Integrated Services Co's current stock price is NT$542.00. United Integrated Services Co's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2025 was NT$29.22. United Integrated Services Co's Cyclically Adjusted Price-to-FCF of today is 18.55.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of United Integrated Services Co was 27.07. The lowest was 9.98. And the median was 17.37.


United Integrated Services Co Cyclically Adjusted FCF per Share Historical Data

The historical data trend for United Integrated Services 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.

* Premium members only.

United Integrated Services Co Cyclically Adjusted FCF per Share Chart

United Integrated Services Co Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 10.19 11.84 14.95 15.80 24.93

United Integrated Services Co Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
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 16.57 16.52 20.67 24.93 29.22

Competitive Comparison of United Integrated Services Co's Cyclically Adjusted FCF per Share

For the Engineering & Construction subindustry, United Integrated Services 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.


United Integrated Services Co's Cyclically Adjusted Price-to-FCF Distribution in the Construction Industry

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

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


;
;

United Integrated Services 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, United Integrated Services Co's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2025 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2025 (Change)*Current CPI (Mar. 2025)
=39.34/134.9266*134.9266
=39.340

Current CPI (Mar. 2025) = 134.9266.

United Integrated Services Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201506 0.451 100.684 0.604
201509 2.825 100.392 3.797
201512 -1.494 99.792 -2.020
201603 -1.230 100.470 -1.652
201606 9.051 101.688 12.009
201609 -3.864 101.861 -5.118
201612 1.991 101.863 2.637
201703 10.798 102.862 14.164
201706 -1.772 103.349 -2.313
201709 2.637 104.136 3.417
201712 4.781 104.011 6.202
201803 -0.338 105.290 -0.433
201806 0.030 106.317 0.038
201809 2.927 106.507 3.708
201812 2.693 105.998 3.428
201903 2.165 107.251 2.724
201906 14.815 108.070 18.497
201909 -4.308 108.329 -5.366
201912 8.509 108.420 10.589
202003 -4.255 108.902 -5.272
202006 -2.587 108.767 -3.209
202009 6.000 109.815 7.372
202012 20.141 109.897 24.728
202103 6.394 111.754 7.720
202106 -4.219 114.631 -4.966
202109 11.899 115.734 13.872
202112 -5.641 117.630 -6.470
202203 8.355 121.301 9.294
202206 -11.093 125.017 -11.972
202209 22.268 125.227 23.993
202212 14.493 125.222 15.616
202303 2.536 127.348 2.687
202306 -5.193 128.729 -5.443
202309 9.013 129.860 9.365
202312 16.671 129.419 17.380
202403 6.656 131.776 6.815
202406 -2.891 132.554 -2.943
202409 41.027 133.029 41.612
202412 47.159 133.157 47.786
202503 39.340 134.927 39.340

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.


United Integrated Services Co  (TPE:2404) 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.

United Integrated Services Co's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=542.00/29.22
=18.55

* 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 United Integrated Services Co was 27.07. The lowest was 9.98. And the median was 17.37.


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.


United Integrated Services Co Cyclically Adjusted FCF per Share Related Terms

Thank you for viewing the detailed overview of United Integrated Services Co's Cyclically Adjusted FCF per Share provided by GuruFocus.com. Please click on the following links to see related term pages.


United Integrated Services Co Business Description

Traded in Other Exchanges
N/A
Address
No. 13, Qiaohe Road, 13th Floor, Zhonghe District, Taipei, TWN, 235029
United Integrated Services Co Ltd is a Taiwan-based engineering and construction company. The company's service offerings include engineering consulting and high-tech factory planning and delivery that integrate clients' clean-room systems; heating, ventilation, and air-conditioning systems; electrical systems; instrumentation and control; process utilities telecommunication systems; and tool hook-up. The company also provides turnkey services, including planning, procurement, construction, startup/commissioning, and post-construction operation and maintenance services.

United Integrated Services Co Headlines

No Headlines