Yusin Holding (TPE:4557) Cyclically Adjusted FCF per Share: NT$3.08 (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:4557 Yusin Holding Corp TPE:4557
72 GF Score
Price NT$50.90
GF Value NT$128.20
Valuation Possible Value Trap
! 5 Warning Signs
View Full Analysis

What is Yusin Holding Cyclically Adjusted FCF per Share?

Yusin Holding TPE:4557 -0.20% 72 Cyclically Adjusted FCF per Share is NT$3.08 as of Dec. 2025. GuruFocus rates TPE:4557 with a GF Score™ of 72/100 and a GF Value™ of NT$128.20 (Possible Value Trap). 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.

Yusin Holding's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$-2.060. 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$3.08 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Yusin Holding's average Cyclically Adjusted FCF Growth Rate was -11.50% 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.

As of today (2026-07-20), Yusin Holding's current stock price is NT$50.90. Yusin Holding's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$3.08. Yusin Holding's Cyclically Adjusted Price-to-FCF of today is 16.53.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Yusin Holding was 38.22. The lowest was 14.16. And the median was 24.81.


Yusin Holding  (TPE:4557) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=50.90/3.08
=16.53

* 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 Yusin Holding was 38.22. The lowest was 14.16. And the median was 24.81.


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.


Yusin Holding Cyclically Adjusted FCF per Share Related Terms


Yusin Holding Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Yusin Holding'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.

Yusin Holding Cyclically Adjusted FCF per Share Chart

Yusin Holding 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 0.00 0.00 0.00 3.48 3.08

Yusin Holding 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 3.48 3.24 3.84 3.66 3.08

TPE:4557 vs ORLY, AZO: Cyclically Adjusted FCF per Share Comparison

For the Auto Parts subindustry, Yusin Holding'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.


Yusin Holding Cyclically Adjusted Price-to-FCF vs Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Yusin Holding's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TPE:4557
72GF Score
Yusin Holding Corp TPE:4557
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Yusin Holding 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, Yusin Holding'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)
=-2.06/324.0540*324.0540
=-2.060

Current CPI (Dec. 2025) = 324.0540.

Yusin Holding Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 0.119 238.132 0.162
201606 0.178 241.018 0.239
201609 1.432 241.428 1.922
201612 2.022 241.432 2.714
201703 1.604 243.801 2.132
201706 0.943 244.955 1.248
201709 -1.822 246.819 -2.392
201712 2.542 246.524 3.341
201803 0.411 249.554 0.534
201806 -0.553 251.989 -0.711
201809 -0.721 252.439 -0.926
201812 -0.427 251.233 -0.551
201903 0.987 254.202 1.258
201906 1.107 256.143 1.400
201909 0.094 256.759 0.119
201912 4.335 256.974 5.467
202003 0.809 258.115 1.016
202006 0.771 257.797 0.969
202009 -1.074 260.280 -1.337
202012 1.286 260.474 1.600
202103 1.202 264.877 1.471
202106 0.227 271.696 0.271
202109 -3.740 274.310 -4.418
202112 -0.592 278.802 -0.688
202203 2.207 287.504 2.488
202206 4.538 296.311 4.963
202209 3.049 296.808 3.329
202212 7.159 296.797 7.816
202303 4.201 301.836 4.510
202306 0.314 305.109 0.333
202309 -1.457 307.789 -1.534
202312 0.713 306.746 0.753
202403 -1.335 312.332 -1.385
202406 1.538 314.175 1.586
202409 -2.196 315.301 -2.257
202412 -5.421 315.605 -5.566
202503 -1.637 319.799 -1.659
202506 5.732 322.561 5.759
202509 -1.082 324.800 -1.080
202512 -2.060 324.054 -2.060

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$3.08 mean?
Yusin Holding (TPE:4557) has a Cyclically Adjusted FCF per Share of NT$3.08 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 Yusin Holding and its competitors.
Is Yusin Holding's Cyclically Adjusted FCF per Share too high?
Yusin Holding's current Cyclically Adjusted FCF per Share is NT$3.08. Overall, Yusin Holding has a GF Score™ of 72/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Yusin Holding's Cyclically Adjusted FCF per Share compare to ORLY and AZO?
Yusin Holding's Cyclically Adjusted FCF per Share of NT$3.08 can be compared against companies in the Vehicles & Parts 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 Vehicles & Parts company?
A good Cyclically Adjusted FCF per Share depends on the Vehicles & Parts 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 Yusin Holding and its competitors. Yusin Holding's current Cyclically Adjusted FCF per Share is NT$3.08. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Yusin Holding stock overvalued right now?
Based on GuruFocus' analysis, Yusin Holding (TPE:4557) is currently considered Possible Value Trap. The stock's GF Value™ is NT$128.20, compared to a current price of NT$50.90 — trading 60.3% below its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$3.08. Yusin Holding's overall GF Score™ is 72/100 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 Yusin Holding (TPE:4557), the current Cyclically Adjusted FCF per Share is NT$3.08 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 Yusin Holding (TPE:4557) Overvalued in 2026?

Based on GuruFocus' analysis, Yusin Holding stock appears to be undervalued. The current stock price of NT$50.90 is trading 60.3% below its estimated GF Value™ of NT$128.20. GuruFocus considers Yusin Holding to be Possible Value Trap.

Key valuation signals for TPE:4557:

  • Cyclically Adjusted FCF per Share: NT$3.08
  • GF Value™: NT$128.20 vs. price of NT$50.90 (60.3% below fair value)
  • GF Score™: 72/100 with 5 warning signs

No single metric tells the full story. See the TPE:4557 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Yusin Holding Business Description

Address No. 381, Wufeng North Road, 5th Floor, Chiayi, TWN, 600
Yusin Holding Corp is engaged in the production of the automotive brake system and related parts. It manufactures and sells vehicle Brake master cylinders, Brake cylinders, Clutch master cylinders, Brake calipers, Clutch slave cylinders, and other products. Geographically, the group sells its products in Asia, North America, Central and South America, Europe, and other countries.
72GF Score

Get the complete analysis for TPE:4557

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

NT$50.90
Price
NT$128.20
GF Value