Sweeten Real Estate Development Co (TPE:5525) Cyclically Adjusted FCF per Share: NT$-1.14 (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:5525 Sweeten Real Estate Development Co Ltd TPE:5525
68 GF Score
Price NT$23.00
GF Value NT$13.96
Valuation Significantly Overvalued
! 7 Warning Signs
View Full Analysis

What is Sweeten Real Estate Development Co Cyclically Adjusted FCF per Share?

Sweeten Real Estate Development Co TPE:5525 -0.86% 68 Cyclically Adjusted FCF per Share is NT$-1.14 as of Dec. 2025. GuruFocus rates TPE:5525 with a GF Score™ of 68/100 and a GF Value™ of NT$13.96 (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.

Sweeten Real Estate Development Co's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$1.844. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is NT$-1.14 for the trailing ten years ended in Dec. 2025.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -8.60% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 6.50% 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.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Sweeten Real Estate Development Co was 33.00% per year. The lowest was -8.60% per year. And the median was -1.50% per year.

As of today (2026-07-23), Sweeten Real Estate Development Co's current stock price is NT$23.00. Sweeten Real Estate Development Co's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$-1.14. Sweeten Real Estate Development Co's Cyclically Adjusted Price-to-FCF of today is .

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Sweeten Real Estate Development Co was 78.30. The lowest was 39.56. And the median was 52.05.


Sweeten Real Estate Development Co  (TPE:5525) 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.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Sweeten Real Estate Development Co was 78.30. The lowest was 39.56. And the median was 52.05.


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.


Sweeten Real Estate Development Co Cyclically Adjusted FCF per Share Related Terms


Sweeten Real Estate Development Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Sweeten Real Estate Development 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.

Sweeten Real Estate Development Co Cyclically Adjusted FCF per Share Chart

Sweeten Real Estate Development 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 -1.53 -0.89 -0.94 -0.46 -1.14

Sweeten Real Estate Development 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 -0.46 -0.93 -1.19 -1.22 -1.14

Sweeten Real Estate Development Co Cyclically Adjusted FCF per Share Competitor Comparison

For the Real Estate - Development subindustry, Sweeten Real Estate Development 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.


Sweeten Real Estate Development Co Cyclically Adjusted Price-to-FCF vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Sweeten Real Estate Development Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Sweeten Real Estate Development Co's Cyclically Adjusted Price-to-FCF falls into.


TPE:5525
68GF Score
Sweeten Real Estate Development Co Ltd TPE:5525
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Sweeten Real Estate Development 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, Sweeten Real Estate Development 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)
=1.844/324.0540*324.0540
=1.844

Current CPI (Dec. 2025) = 324.0540.

Sweeten Real Estate Development Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 0.113 238.132 0.154
201606 -0.206 241.018 -0.277
201609 -0.008 241.428 -0.011
201612 2.600 241.432 3.490
201703 -0.649 243.801 -0.863
201706 0.025 244.955 0.033
201709 -0.154 246.819 -0.202
201712 0.537 246.524 0.706
201803 -0.749 249.554 -0.973
201806 0.753 251.989 0.968
201809 -1.129 252.439 -1.449
201812 1.966 251.233 2.536
201903 0.107 254.202 0.136
201906 -2.366 256.143 -2.993
201909 -0.715 256.759 -0.902
201912 0.605 256.974 0.763
202003 -0.316 258.115 -0.397
202006 -1.091 257.797 -1.371
202009 0.184 260.280 0.229
202012 -12.197 260.474 -15.174
202103 -2.928 264.877 -3.582
202106 -1.181 271.696 -1.409
202109 -0.502 274.310 -0.593
202112 -0.547 278.802 -0.636
202203 4.689 287.504 5.285
202206 4.067 296.311 4.448
202209 -1.631 296.808 -1.781
202212 1.429 296.797 1.560
202303 -0.946 301.836 -1.016
202306 -0.367 305.109 -0.390
202309 5.274 307.789 5.553
202312 -0.768 306.746 -0.811
202403 -2.694 312.332 -2.795
202406 0.253 314.175 0.261
202409 2.418 315.301 2.485
202412 2.270 315.605 2.331
202503 -4.035 319.799 -4.089
202506 -1.407 322.561 -1.414
202509 -1.074 324.800 -1.072
202512 1.844 324.054 1.844

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$-1.14 mean?
Sweeten Real Estate Development Co (TPE:5525) has a Cyclically Adjusted FCF per Share of NT$-1.14 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 Sweeten Real Estate Development Co and its competitors.
Is Sweeten Real Estate Development Co's Cyclically Adjusted FCF per Share too high?
Sweeten Real Estate Development Co's current Cyclically Adjusted FCF per Share is NT$-1.14. Overall, Sweeten Real Estate Development Co has a GF Score™ of 68/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Sweeten Real Estate Development Co's Cyclically Adjusted FCF per Share compare to competitors?
Sweeten Real Estate Development Co's Cyclically Adjusted FCF per Share of NT$-1.14 can be compared against companies in the Real Estate 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 Real Estate company?
A good Cyclically Adjusted FCF per Share depends on the Real Estate 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 Sweeten Real Estate Development Co and its competitors. Sweeten Real Estate Development Co's current Cyclically Adjusted FCF per Share is NT$-1.14. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Sweeten Real Estate Development Co stock overvalued right now?
Based on GuruFocus' analysis, Sweeten Real Estate Development Co (TPE:5525) is currently considered Significantly Overvalued. The stock's GF Value™ is NT$13.96, compared to a current price of NT$23.00 — trading 64.8% above its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$-1.14. Sweeten Real Estate Development Co's overall GF Score™ is 68/100 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 Sweeten Real Estate Development Co (TPE:5525), the current Cyclically Adjusted FCF per Share is NT$-1.14 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 Sweeten Real Estate Development Co (TPE:5525) Overvalued in 2026?

Based on GuruFocus' analysis, Sweeten Real Estate Development Co stock appears to be overvalued. The current stock price of NT$23.00 is trading 64.8% above its estimated GF Value™ of NT$13.96. GuruFocus considers Sweeten Real Estate Development Co to be Significantly Overvalued.

Key valuation signals for TPE:5525:

  • Cyclically Adjusted FCF per Share: NT$-1.14
  • GF Value™: NT$13.96 vs. price of NT$23.00 (64.8% above fair value)
  • GF Score™: 68/100 with 7 warning signs

No single metric tells the full story. See the TPE:5525 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Sweeten Real Estate Development Co Business Description

Address No. 201, Wenxin Road, 3rd Floor, Section 2, Xitun District, Taichung, TWN
Sweeten Real Estate Development Co Ltd is engaged in the construction residential buildings and the leasing and sale of commercial buildings, development and leasing of industrial plants, development of specific professional zones, urban renewal and leasing of office buildings. Its segment includes Building department, Construction department, and Hotel department. The building department derives the majority of revenue.
68GF Score

Get the complete analysis for TPE:5525

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

NT$23.00
Price
NT$13.96
GF Value