Tonlin Department Store Co (TPE:2910) Cyclically Adjusted FCF per Share: NT$0.71 (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:2910 Tonlin Department Store Co Ltd TPE:2910
71 GF Score
Price NT$25.75
GF Value NT$19.42
Valuation Significantly Overvalued
! 7 Warning Signs
View Full Analysis

What is Tonlin Department Store Co Cyclically Adjusted FCF per Share?

Tonlin Department Store Co TPE:2910 -9.01% 71 Cyclically Adjusted FCF per Share is NT$0.71 as of Dec. 2025. GuruFocus rates TPE:2910 with a GF Score™ of 71/100 and a GF Value™ of NT$19.42 (Significantly Overvalued). The stock has 7 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.

Tonlin Department Store Co's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$0.164. 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$0.71 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Tonlin Department Store Co's average Cyclically Adjusted FCF Growth Rate was 9.20% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 27.80% 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 Tonlin Department Store Co was 302.10% per year. The lowest was 27.80% per year. And the median was 164.95% per year.

As of today (2026-07-22), Tonlin Department Store Co's current stock price is NT$25.75. Tonlin Department Store Co's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$0.71. Tonlin Department Store Co's Cyclically Adjusted Price-to-FCF of today is 36.27.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Tonlin Department Store Co was 3550.00. The lowest was 29.01. And the median was 50.65.


Tonlin Department Store Co  (TPE:2910) 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.

Tonlin Department Store Co's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=25.75/0.71
=36.27

* 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 Tonlin Department Store Co was 3550.00. The lowest was 29.01. And the median was 50.65.


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.


Tonlin Department Store Co Cyclically Adjusted FCF per Share Related Terms


Tonlin Department Store Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Tonlin Department Store 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.

Tonlin Department Store Co Cyclically Adjusted FCF per Share Chart

Tonlin Department Store 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 0.01 0.34 0.69 0.65 0.71

Tonlin Department Store 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 0.65 0.59 0.61 0.64 0.71

TPE:2910 vs DDS, M: Cyclically Adjusted FCF per Share Comparison

For the Department Stores subindustry, Tonlin Department Store 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.


Tonlin Department Store Co Cyclically Adjusted Price-to-FCF vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Tonlin Department Store Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TPE:2910
71GF Score
Tonlin Department Store Co Ltd TPE:2910
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Tonlin Department Store 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, Tonlin Department Store 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)
=0.164/324.0540*324.0540
=0.164

Current CPI (Dec. 2025) = 324.0540.

Tonlin Department Store Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 0.160 238.132 0.218
201606 -0.061 241.018 -0.082
201609 -0.113 241.428 -0.152
201612 0.004 241.432 0.005
201703 -0.784 243.801 -1.042
201706 -0.917 244.955 -1.213
201709 -0.285 246.819 -0.374
201712 -0.003 246.524 -0.004
201803 -0.766 249.554 -0.995
201806 -0.271 251.989 -0.349
201809 -0.581 252.439 -0.746
201812 -0.348 251.233 -0.449
201903 0.238 254.202 0.303
201906 0.466 256.143 0.590
201909 -0.042 256.759 -0.053
201912 0.456 256.974 0.575
202003 -0.022 258.115 -0.028
202006 -0.022 257.797 -0.028
202009 0.366 260.280 0.456
202012 0.578 260.474 0.719
202103 0.170 264.877 0.208
202106 0.155 271.696 0.185
202109 0.385 274.310 0.455
202112 0.321 278.802 0.373
202203 1.234 287.504 1.391
202206 0.117 296.311 0.128
202209 0.750 296.808 0.819
202212 0.894 296.797 0.976
202303 0.137 301.836 0.147
202306 0.524 305.109 0.557
202309 0.194 307.789 0.204
202312 0.754 306.746 0.797
202403 0.261 312.332 0.271
202406 1.015 314.175 1.047
202409 0.124 315.301 0.127
202412 1.013 315.605 1.040
202503 0.116 319.799 0.118
202506 0.395 322.561 0.397
202509 0.298 324.800 0.297
202512 0.164 324.054 0.164

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$0.71 mean?
Tonlin Department Store Co (TPE:2910) has a Cyclically Adjusted FCF per Share of NT$0.71 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 Tonlin Department Store Co and its competitors.
Is Tonlin Department Store Co's Cyclically Adjusted FCF per Share too high?
Tonlin Department Store Co's current Cyclically Adjusted FCF per Share is NT$0.71. Overall, Tonlin Department Store Co has a GF Score™ of 71/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Tonlin Department Store Co's Cyclically Adjusted FCF per Share compare to DDS and M?
Tonlin Department Store Co's Cyclically Adjusted FCF per Share of NT$0.71 can be compared against companies in the Retail - Cyclical 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 Retail - Cyclical company?
A good Cyclically Adjusted FCF per Share depends on the Retail - Cyclical 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 Tonlin Department Store Co and its competitors. Tonlin Department Store Co's current Cyclically Adjusted FCF per Share is NT$0.71. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Tonlin Department Store Co stock overvalued right now?
Based on GuruFocus' analysis, Tonlin Department Store Co (TPE:2910) is currently considered Significantly Overvalued. The stock's GF Value™ is NT$19.42, compared to a current price of NT$25.75 — trading 32.6% above its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$0.71. Tonlin Department Store Co's overall GF Score™ is 71/100 with 7 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 Tonlin Department Store Co (TPE:2910), the current Cyclically Adjusted FCF per Share is NT$0.71 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 Tonlin Department Store Co (TPE:2910) Overvalued in 2026?

Based on GuruFocus' analysis, Tonlin Department Store Co stock appears to be overvalued. The current stock price of NT$25.75 is trading 32.6% above its estimated GF Value™ of NT$19.42. GuruFocus considers Tonlin Department Store Co to be Significantly Overvalued.

Key valuation signals for TPE:2910:

  • Cyclically Adjusted FCF per Share: NT$0.71
  • GF Value™: NT$19.42 vs. price of NT$25.75 (32.6% above fair value)
  • GF Score™: 71/100 with 7 warning signs

No single metric tells the full story. See the TPE:2910 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Tonlin Department Store Co Business Description

Address Zhongxiao East Road, 10th Floor-6, No.197, Section 4, Taipei, TWN
Tonlin Department Store Co Ltd operates department stores offering men's and women's apparel and accessories, food, gifts, and general merchandise, among others. The reporting segments for the company are: Department store and Construction segment. Maximum revenue is generated from the Department store segment.
71GF Score

Get the complete analysis for TPE:2910

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

NT$25.75
Price
NT$19.42
GF Value