Heran Co (TPE:5283) Cyclically Adjusted FCF per Share: NT$7.46 (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:5283 Heran Co Ltd TPE:5283
73 GF Score
Price NT$53.00
GF Value NT$90.56
Valuation Significantly Undervalued
! 5 Warning Signs
View Full Analysis

What is Heran Co Cyclically Adjusted FCF per Share?

Heran Co TPE:5283 -0.75% 73 Cyclically Adjusted FCF per Share is NT$7.46 as of Dec. 2025. GuruFocus rates TPE:5283 with a GF Score™ of 73/100 and a GF Value™ of NT$90.56 (Significantly Undervalued). 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.

Heran Co's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$1.114. 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$7.46 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Heran Co's average Cyclically Adjusted FCF Growth Rate was -4.00% 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), Heran Co's current stock price is NT$53.00. Heran Co's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$7.46. Heran Co's Cyclically Adjusted Price-to-FCF of today is 7.10.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Heran Co was 12.88. The lowest was 6.98. And the median was 9.36.


Heran Co  (TPE:5283) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=53.00/7.46
=7.10

* 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 Heran Co was 12.88. The lowest was 6.98. And the median was 9.36.


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.


Heran Co Cyclically Adjusted FCF per Share Related Terms


Heran Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Heran 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.

Heran Co Cyclically Adjusted FCF per Share Chart

Heran 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 0.00 0.00 0.00 7.77 7.46

Heran 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 7.77 6.77 6.89 7.58 7.46

TPE:5283 vs AAPL: Cyclically Adjusted FCF per Share Comparison

For the Consumer Electronics subindustry, Heran 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.


Heran Co Cyclically Adjusted Price-to-FCF vs Hardware Industry

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

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


TPE:5283
73GF Score
Heran Co Ltd TPE:5283
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Heran 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, Heran 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)
=1.114/324.0540*324.0540
=1.114

Current CPI (Dec. 2025) = 324.0540.

Heran Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201406 0.000 238.343 0.000
201412 0.000 234.812 0.000
201506 0.000 238.638 0.000
201512 0.000 236.525 0.000
201606 0.000 241.018 0.000
201612 0.000 241.432 0.000
201706 0.000 244.955 0.000
201712 0.000 246.524 0.000
201803 -1.552 249.554 -2.015
201806 -3.898 251.989 -5.013
201809 1.204 252.439 1.546
201812 7.189 251.233 9.273
201903 -3.322 254.202 -4.235
201906 2.131 256.143 2.696
201909 6.103 256.759 7.703
201912 2.229 256.974 2.811
202003 -0.137 258.115 -0.172
202006 5.023 257.797 6.314
202009 8.739 260.280 10.880
202012 2.793 260.474 3.475
202103 -2.886 264.877 -3.531
202106 0.363 271.696 0.433
202109 4.496 274.310 5.311
202112 -4.001 278.802 -4.650
202203 2.315 287.504 2.609
202206 -0.971 296.311 -1.062
202209 10.959 296.808 11.965
202212 -0.494 296.797 -0.539
202303 -3.678 301.836 -3.949
202306 6.173 305.109 6.556
202309 3.943 307.789 4.151
202312 -0.072 306.746 -0.076
202403 -4.838 312.332 -5.020
202406 1.563 314.175 1.612
202409 9.117 315.301 9.370
202412 -0.551 315.605 -0.566
202503 -6.065 319.799 -6.146
202506 2.204 322.561 2.214
202509 6.672 324.800 6.657
202512 1.114 324.054 1.114

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$7.46 mean?
Heran Co (TPE:5283) has a Cyclically Adjusted FCF per Share of NT$7.46 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 Heran Co and its competitors.
Is Heran Co's Cyclically Adjusted FCF per Share too high?
Heran Co's current Cyclically Adjusted FCF per Share is NT$7.46. Overall, Heran Co has a GF Score™ of 73/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Heran Co's Cyclically Adjusted FCF per Share compare to AAPL?
Heran Co's Cyclically Adjusted FCF per Share of NT$7.46 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 Heran Co and its competitors. Heran Co's current Cyclically Adjusted FCF per Share is NT$7.46. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Heran Co stock overvalued right now?
Based on GuruFocus' analysis, Heran Co (TPE:5283) is currently considered Significantly Undervalued. The stock's GF Value™ is NT$90.56, compared to a current price of NT$53.00 — trading 41.5% below its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$7.46. Heran Co's overall GF Score™ is 73/100 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 Heran Co (TPE:5283), the current Cyclically Adjusted FCF per Share is NT$7.46 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 Heran Co (TPE:5283) Overvalued in 2026?

Based on GuruFocus' analysis, Heran Co stock appears to be undervalued. The current stock price of NT$53.00 is trading 41.5% below its estimated GF Value™ of NT$90.56. GuruFocus considers Heran Co to be Significantly Undervalued.

Key valuation signals for TPE:5283:

  • Cyclically Adjusted FCF per Share: NT$7.46
  • GF Value™: NT$90.56 vs. price of NT$53.00 (41.5% below fair value)
  • GF Score™: 73/100 with 5 warning signs

No single metric tells the full story. See the TPE:5283 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Heran Co Business Description

Address No. 289, Wenhe Road, 9th Floor, Guishan District, Taoyuan, TWN, 333001
Heran Co Ltd manufactures LCD monitors, sells electrical appliances and electronic materials, and fixes electrical products. Its product portfolio includes air conditioners, liquid crystal, washing machines, refrigerators, freezers, and Small household appliances. Its segment includes the Home Appliances business engaged in selling and manufacturing LCD monitors, air conditioners, and home appliances Home appliances and electronic products are sold to TV Home Shopping merchants, 3C retailers, distributors, and other customers, and the Other business engaged in other activities.
73GF Score

Get the complete analysis for TPE:5283

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

NT$53.00
Price
NT$90.56
GF Value