Senao International Co (TPE:2450) Cyclically Adjusted FCF per Share: NT$2.65 (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:2450 Senao International Co Ltd TPE:2450
84 GF Score
Price NT$28.65
GF Value NT$37.32
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is Senao International Co Cyclically Adjusted FCF per Share?

Senao International Co TPE:2450 -0.17% 84 Cyclically Adjusted FCF per Share is NT$2.65 as of Dec. 2025. GuruFocus rates TPE:2450 with a GF Score™ of 84/100 and a GF Value™ of NT$37.32 (Modestly Undervalued). The stock has 4 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.

Senao International Co's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$1.007. 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$2.65 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Senao International Co's average Cyclically Adjusted FCF Growth Rate was -20.20% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -1.90% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -2.50% 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 Senao International Co was 3.10% per year. The lowest was -7.20% per year. And the median was -1.90% per year.

As of today (2026-07-23), Senao International Co's current stock price is NT$28.65. Senao International Co's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$2.65. Senao International Co's Cyclically Adjusted Price-to-FCF of today is 10.81.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Senao International Co was 12.45. The lowest was 6.55. And the median was 9.89.


Senao International Co  (TPE:2450) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=28.65/2.65
=10.81

* 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 Senao International Co was 12.45. The lowest was 6.55. And the median was 9.89.


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.


Senao International Co Cyclically Adjusted FCF per Share Related Terms


Senao International Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Senao International 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.

Senao International Co Cyclically Adjusted FCF per Share Chart

Senao International 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 3.40 2.81 3.59 3.32 2.65

Senao International 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 3.32 3.14 3.26 2.37 2.65

TPE:2450 vs SNX, ARW, AVT: Cyclically Adjusted FCF per Share Comparison

For the Electronics & Computer Distribution subindustry, Senao International 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.


Senao International Co Cyclically Adjusted Price-to-FCF vs Hardware Industry

For the Hardware industry and Technology sector, Senao International Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TPE:2450
84GF Score
Senao International Co Ltd TPE:2450
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Senao International 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, Senao International 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)
=1.007/324.0540*324.0540
=1.007

Current CPI (Dec. 2025) = 324.0540.

Senao International Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 1.710 238.132 2.327
201606 -0.027 241.018 -0.036
201609 -0.603 241.428 -0.809
201612 0.585 241.432 0.785
201703 -4.469 243.801 -5.940
201706 4.677 244.955 6.187
201709 0.541 246.819 0.710
201712 3.112 246.524 4.091
201803 1.103 249.554 1.432
201806 -0.875 251.989 -1.125
201809 1.916 252.439 2.460
201812 0.167 251.233 0.215
201903 0.073 254.202 0.093
201906 -2.156 256.143 -2.728
201909 0.998 256.759 1.260
201912 2.900 256.974 3.657
202003 0.686 258.115 0.861
202006 -0.961 257.797 -1.208
202009 0.356 260.280 0.443
202012 3.183 260.474 3.960
202103 -2.612 264.877 -3.196
202106 1.528 271.696 1.822
202109 3.656 274.310 4.319
202112 -0.232 278.802 -0.270
202203 -2.787 287.504 -3.141
202206 -0.395 296.311 -0.432
202209 1.363 296.808 1.488
202212 0.390 296.797 0.426
202303 -2.014 301.836 -2.162
202306 5.052 305.109 5.366
202309 2.378 307.789 2.504
202312 -1.271 306.746 -1.343
202403 1.227 312.332 1.273
202406 1.590 314.175 1.640
202409 0.932 315.301 0.958
202412 -0.484 315.605 -0.497
202503 -1.339 319.799 -1.357
202506 3.153 322.561 3.168
202509 -1.682 324.800 -1.678
202512 1.007 324.054 1.007

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$2.65 mean?
Senao International Co (TPE:2450) has a Cyclically Adjusted FCF per Share of NT$2.65 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 Senao International Co and its competitors.
Is Senao International Co's Cyclically Adjusted FCF per Share too high?
Senao International Co's current Cyclically Adjusted FCF per Share is NT$2.65. Overall, Senao International Co has a GF Score™ of 84/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Senao International Co's Cyclically Adjusted FCF per Share compare to SNX and ARW?
Senao International Co's Cyclically Adjusted FCF per Share of NT$2.65 can be compared against companies in the Hardware 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 Hardware company?
A good Cyclically Adjusted FCF per Share depends on the Hardware 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 Senao International Co and its competitors. Senao International Co's current Cyclically Adjusted FCF per Share is NT$2.65. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Senao International Co stock overvalued right now?
Based on GuruFocus' analysis, Senao International Co (TPE:2450) is currently considered Modestly Undervalued. The stock's GF Value™ is NT$37.32, compared to a current price of NT$28.65 — trading 23.2% below its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$2.65. Senao International Co's overall GF Score™ is 84/100 with 4 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 Senao International Co (TPE:2450), the current Cyclically Adjusted FCF per Share is NT$2.65 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 Senao International Co (TPE:2450) Overvalued in 2026?

Based on GuruFocus' analysis, Senao International Co stock appears to be undervalued. The current stock price of NT$28.65 is trading 23.2% below its estimated GF Value™ of NT$37.32. GuruFocus considers Senao International Co to be Modestly Undervalued.

Key valuation signals for TPE:2450:

  • Cyclically Adjusted FCF per Share: NT$2.65
  • GF Value™: NT$37.32 vs. price of NT$28.65 (23.2% below fair value)
  • GF Score™: 84/100 with 4 warning signs

No single metric tells the full story. See the TPE:2450 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Senao International Co Business Description

Address No.531, Zhongzheng Road, 2nd Floor, Xindian District, New Taipei, TWN
Senao International Co Ltd is a company mainly engaged in the agent distribution and sale of mobile phones, tablets, related accessories, and other digital communication products. The company also provides related maintenance services. The communication products account for the majority of the company's revenue. It operates in the business segment of selling information and communication products and peripheral products in Taiwan. The company generates the majority of its total revenue from the Taiwanese market.
84GF Score

Get the complete analysis for TPE:2450

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

NT$28.65
Price
NT$37.32
GF Value