Zyxel Group (TPE:3704) Cyclically Adjusted FCF per Share: NT$1.02 (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:3704 Zyxel Group Corp TPE:3704
74 GF Score
Price NT$44.85
GF Value NT$36.96
Valuation Modestly Overvalued
! 5 Warning Signs
View Full Analysis

What is Zyxel Group Cyclically Adjusted FCF per Share?

Zyxel Group TPE:3704 -1.86% 74 Cyclically Adjusted FCF per Share is NT$1.02 as of Dec. 2025. GuruFocus rates TPE:3704 with a GF Score™ of 74/100 and a GF Value™ of NT$36.96 (Modestly 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.

Zyxel Group's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$1.943. 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$1.02 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Zyxel Group's average Cyclically Adjusted FCF Growth Rate was 2.00% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 20.70% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 23.70% 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 Zyxel Group was 80.50% per year. The lowest was 3.70% per year. And the median was 19.15% per year.

As of today (2026-07-20), Zyxel Group's current stock price is NT$44.85. Zyxel Group's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$1.02. Zyxel Group's Cyclically Adjusted Price-to-FCF of today is 43.97.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Zyxel Group was 1733.92. The lowest was 20.27. And the median was 45.44.


Zyxel Group  (TPE:3704) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=44.85/1.02
=43.97

* 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 Zyxel Group was 1733.92. The lowest was 20.27. And the median was 45.44.


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.


Zyxel Group Cyclically Adjusted FCF per Share Related Terms


Zyxel Group Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Zyxel Group'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.

Zyxel Group Cyclically Adjusted FCF per Share Chart

Zyxel Group 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 0.17 0.58 1.27 1.00 1.02

Zyxel Group 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 1.00 0.67 1.32 1.05 1.02

TPE:3704 vs CSCO, CIEN, MSI: Cyclically Adjusted FCF per Share Comparison

For the Communication Equipment subindustry, Zyxel Group'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.


Zyxel Group Cyclically Adjusted Price-to-FCF vs Hardware Industry

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

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


TPE:3704
74GF Score
Zyxel Group Corp TPE:3704
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Zyxel Group 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, Zyxel Group'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)
=1.943/324.0540*324.0540
=1.943

Current CPI (Dec. 2025) = 324.0540.

Zyxel Group Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 -0.304 238.132 -0.414
201606 0.335 241.018 0.450
201609 1.056 241.428 1.417
201612 2.625 241.432 3.523
201703 1.689 243.801 2.245
201706 -0.485 244.955 -0.642
201709 -0.494 246.819 -0.649
201712 -0.011 246.524 -0.014
201803 -1.312 249.554 -1.704
201806 0.000 251.989 0.000
201809 -1.520 252.439 -1.951
201812 -3.545 251.233 -4.573
201903 0.709 254.202 0.904
201906 3.053 256.143 3.862
201909 1.156 256.759 1.459
201912 0.899 256.974 1.134
202003 -0.057 258.115 -0.072
202006 0.936 257.797 1.177
202009 -0.303 260.280 -0.377
202012 2.452 260.474 3.051
202103 -2.359 264.877 -2.886
202106 0.119 271.696 0.142
202109 0.716 274.310 0.846
202112 0.341 278.802 0.396
202203 -0.618 287.504 -0.697
202206 -2.776 296.311 -3.036
202209 1.231 296.808 1.344
202212 2.380 296.797 2.599
202303 -0.314 301.836 -0.337
202306 4.287 305.109 4.553
202309 1.710 307.789 1.800
202312 2.745 306.746 2.900
202403 -0.059 312.332 -0.061
202406 -2.312 314.175 -2.385
202409 -3.948 315.301 -4.058
202412 0.531 315.605 0.545
202503 -2.457 319.799 -2.490
202506 2.213 322.561 2.223
202509 -2.214 324.800 -2.209
202512 1.943 324.054 1.943

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$1.02 mean?
Zyxel Group (TPE:3704) has a Cyclically Adjusted FCF per Share of NT$1.02 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 Zyxel Group and its competitors.
Is Zyxel Group's Cyclically Adjusted FCF per Share too high?
Zyxel Group's current Cyclically Adjusted FCF per Share is NT$1.02. Overall, Zyxel Group has a GF Score™ of 74/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Zyxel Group's Cyclically Adjusted FCF per Share compare to CSCO and CIEN?
Zyxel Group's Cyclically Adjusted FCF per Share of NT$1.02 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 Zyxel Group and its competitors. Zyxel Group's current Cyclically Adjusted FCF per Share is NT$1.02. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Zyxel Group stock overvalued right now?
Based on GuruFocus' analysis, Zyxel Group (TPE:3704) is currently considered Modestly Overvalued. The stock's GF Value™ is NT$36.96, compared to a current price of NT$44.85 — trading 21.3% above its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$1.02. Zyxel Group's overall GF Score™ is 74/100 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 Zyxel Group (TPE:3704), the current Cyclically Adjusted FCF per Share is NT$1.02 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 Zyxel Group (TPE:3704) Overvalued in 2026?

Based on GuruFocus' analysis, Zyxel Group stock appears to be overvalued. The current stock price of NT$44.85 is trading 21.3% above its estimated GF Value™ of NT$36.96. GuruFocus considers Zyxel Group to be Modestly Overvalued.

Key valuation signals for TPE:3704:

  • Cyclically Adjusted FCF per Share: NT$1.02
  • GF Value™: NT$36.96 vs. price of NT$44.85 (21.3% above fair value)
  • GF Score™: 74/100 with 5 warning signs

No single metric tells the full story. See the TPE:3704 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Zyxel Group Business Description

Address Gongdao 5th Road, 3rd Floor, No. 363, Section 2, East District, Hsinchu, TWN
Zyxel Group Corp is a Taiwan-based company that offers communications and networking products. It produces wifi systems, wireless extenders, home routers, cloud access cameras, switches, power and adapters, personal cloud storage, and security appliances and services. Geographically, it covers the United States, France, and other countries. It has four reportable segments: brand business segment, channel business segment, product business segment, and investment segment.
74GF Score

Get the complete analysis for TPE:3704

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

NT$44.85
Price
NT$36.96
GF Value