Nichidenbo (TPE:3090) Cyclically Adjusted FCF per Share: NT$3.27 (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:3090 Nichidenbo Corp TPE:3090
68 GF Score
Price NT$175.50
GF Value NT$82.92
Valuation Significantly Overvalued
! 5 Warning Signs
View Full Analysis

What is Nichidenbo Cyclically Adjusted FCF per Share?

Nichidenbo TPE:3090 -9.77% 68 Cyclically Adjusted FCF per Share is NT$3.27 as of Dec. 2025. GuruFocus rates TPE:3090 with a GF Score™ of 68/100 and a GF Value™ of NT$82.92 (Significantly Overvalued). The stock has 5 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.

Nichidenbo's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$0.802. 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$3.27 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Nichidenbo's average Cyclically Adjusted FCF Growth Rate was -9.40% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 4.00% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 7.90% 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 Nichidenbo was 12.70% per year. The lowest was 4.00% per year. And the median was 9.50% per year.

As of today (2026-07-21), Nichidenbo's current stock price is NT$175.50. Nichidenbo's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$3.27. Nichidenbo's Cyclically Adjusted Price-to-FCF of today is 53.67.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Nichidenbo was 101.68. The lowest was 15.55. And the median was 20.43.


Nichidenbo  (TPE:3090) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=175.50/3.27
=53.67

* 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 Nichidenbo was 101.68. The lowest was 15.55. And the median was 20.43.


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.


Nichidenbo Cyclically Adjusted FCF per Share Related Terms


Nichidenbo Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Nichidenbo'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.

Nichidenbo Cyclically Adjusted FCF per Share Chart

Nichidenbo 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 2.52 2.91 3.31 3.61 3.27

Nichidenbo 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 3.61 3.65 3.65 3.33 3.27

TPE:3090 vs APH, GLW: Cyclically Adjusted FCF per Share Comparison

For the Electronic Components subindustry, Nichidenbo'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.


Nichidenbo Cyclically Adjusted Price-to-FCF vs Hardware Industry

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

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


TPE:3090
68GF Score
Nichidenbo Corp TPE:3090
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Nichidenbo 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, Nichidenbo'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)
=0.802/324.0540*324.0540
=0.802

Current CPI (Dec. 2025) = 324.0540.

Nichidenbo Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 2.153 238.132 2.930
201606 0.327 241.018 0.440
201609 -0.689 241.428 -0.925
201612 0.899 241.432 1.207
201703 -0.091 243.801 -0.121
201706 0.968 244.955 1.281
201709 0.837 246.819 1.099
201712 1.879 246.524 2.470
201803 0.926 249.554 1.202
201806 0.360 251.989 0.463
201809 1.320 252.439 1.694
201812 -0.169 251.233 -0.218
201903 1.540 254.202 1.963
201906 2.133 256.143 2.699
201909 2.305 256.759 2.909
201912 1.110 256.974 1.400
202003 1.405 258.115 1.764
202006 -0.848 257.797 -1.066
202009 0.418 260.280 0.520
202012 1.520 260.474 1.891
202103 0.582 264.877 0.712
202106 -0.449 271.696 -0.536
202109 -0.729 274.310 -0.861
202112 0.677 278.802 0.787
202203 -0.223 287.504 -0.251
202206 -0.408 296.311 -0.446
202209 0.675 296.808 0.737
202212 4.454 296.797 4.863
202303 2.237 301.836 2.402
202306 0.226 305.109 0.240
202309 -0.968 307.789 -1.019
202312 2.994 306.746 3.163
202403 1.834 312.332 1.903
202406 -0.612 314.175 -0.631
202409 -1.423 315.301 -1.463
202412 -0.547 315.605 -0.562
202503 1.023 319.799 1.037
202506 0.300 322.561 0.301
202509 -2.131 324.800 -2.126
202512 0.802 324.054 0.802

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$3.27 mean?
Nichidenbo (TPE:3090) has a Cyclically Adjusted FCF per Share of NT$3.27 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 Nichidenbo and its competitors.
Is Nichidenbo's Cyclically Adjusted FCF per Share too high?
Nichidenbo's current Cyclically Adjusted FCF per Share is NT$3.27. Overall, Nichidenbo has a GF Score™ of 68/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Nichidenbo's Cyclically Adjusted FCF per Share compare to APH and GLW?
Nichidenbo's Cyclically Adjusted FCF per Share of NT$3.27 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 Nichidenbo and its competitors. Nichidenbo's current Cyclically Adjusted FCF per Share is NT$3.27. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Nichidenbo stock overvalued right now?
Based on GuruFocus' analysis, Nichidenbo (TPE:3090) is currently considered Significantly Overvalued. The stock's GF Value™ is NT$82.92, compared to a current price of NT$175.50 — trading 111.6% above its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$3.27. Nichidenbo's overall GF Score™ is 68/100 with 5 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 Nichidenbo (TPE:3090), the current Cyclically Adjusted FCF per Share is NT$3.27 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 Nichidenbo (TPE:3090) Overvalued in 2026?

Based on GuruFocus' analysis, Nichidenbo stock appears to be overvalued. The current stock price of NT$175.50 is trading 111.6% above its estimated GF Value™ of NT$82.92. GuruFocus considers Nichidenbo to be Significantly Overvalued.

Key valuation signals for TPE:3090:

  • Cyclically Adjusted FCF per Share: NT$3.27
  • GF Value™: NT$82.92 vs. price of NT$175.50 (111.6% above fair value)
  • GF Score™: 68/100 with 5 warning signs

No single metric tells the full story. See the TPE:3090 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Nichidenbo Business Description

Address No. 4, Zhongzheng Road, 1st Floor, Lane 1, Siwei Lane, Xindian District, New Taipei, TWN, 231021
Nichidenbo Corp engages mainly in sales and marketing of electronic components. The company's segments include Taiwan and Others. Its products include Aluminum electrolytic capacitors, ceramic capacitors, plastic capacitors, Solid electrolytic capacitors, surge absorber, High frequency inductor.
68GF Score

Get the complete analysis for TPE:3090

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

NT$175.50
Price
NT$82.92
GF Value