Holtek Semiconductor (TPE:6202) Cyclically Adjusted FCF per Share: NT$4.22 (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:6202 Holtek Semiconductor Inc TPE:6202
70 GF Score
Price NT$57.10
GF Value NT$56.19
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is Holtek Semiconductor Cyclically Adjusted FCF per Share?

Holtek Semiconductor TPE:6202 +1.78% 70 Cyclically Adjusted FCF per Share is NT$4.22 as of Dec. 2025. GuruFocus rates TPE:6202 with a GF Score™ of 70/100 and a GF Value™ of NT$56.19 (Fairly Valued). The stock has 3 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.

Holtek Semiconductor's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$0.291. 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$4.22 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Holtek Semiconductor's average Cyclically Adjusted FCF Growth Rate was -4.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -6.90% 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 Holtek Semiconductor was 10.00% per year. The lowest was -6.90% per year. And the median was 7.00% per year.

As of today (2026-07-22), Holtek Semiconductor's current stock price is NT$57.10. Holtek Semiconductor's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$4.22. Holtek Semiconductor's Cyclically Adjusted Price-to-FCF of today is 13.53.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Holtek Semiconductor was 29.49. The lowest was 7.95. And the median was 14.69.


Holtek Semiconductor  (TPE:6202) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=57.10/4.22
=13.53

* 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 Holtek Semiconductor was 29.49. The lowest was 7.95. And the median was 14.69.


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.


Holtek Semiconductor Cyclically Adjusted FCF per Share Related Terms


Holtek Semiconductor Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Holtek Semiconductor'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.

Holtek Semiconductor Cyclically Adjusted FCF per Share Chart

Holtek Semiconductor 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 4.90 5.23 4.76 4.42 4.22

Holtek Semiconductor 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 4.42 4.48 4.63 4.25 4.22

TPE:6202 vs NVDA, AVGO, MU: Cyclically Adjusted FCF per Share Comparison

For the Semiconductors subindustry, Holtek Semiconductor'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.


Holtek Semiconductor Cyclically Adjusted Price-to-FCF vs Semiconductors Industry

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

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


TPE:6202
70GF Score
Holtek Semiconductor Inc TPE:6202
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Holtek Semiconductor 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, Holtek Semiconductor'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)
=0.291/324.0540*324.0540
=0.291

Current CPI (Dec. 2025) = 324.0540.

Holtek Semiconductor Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 0.387 238.132 0.527
201606 0.032 241.018 0.043
201609 1.471 241.428 1.974
201612 1.962 241.432 2.633
201703 0.096 243.801 0.128
201706 -0.684 244.955 -0.905
201709 1.587 246.819 2.084
201712 1.908 246.524 2.508
201803 1.320 249.554 1.714
201806 0.795 251.989 1.022
201809 1.336 252.439 1.715
201812 1.721 251.233 2.220
201903 0.894 254.202 1.140
201906 1.271 256.143 1.608
201909 0.739 256.759 0.933
201912 0.527 256.974 0.665
202003 0.807 258.115 1.013
202006 0.973 257.797 1.223
202009 0.845 260.280 1.052
202012 1.722 260.474 2.142
202103 2.178 264.877 2.665
202106 3.595 271.696 4.288
202109 3.006 274.310 3.551
202112 2.621 278.802 3.046
202203 1.042 287.504 1.174
202206 0.310 296.311 0.339
202209 1.608 296.808 1.756
202212 -0.986 296.797 -1.077
202303 -2.136 301.836 -2.293
202306 -0.263 305.109 -0.279
202309 -0.887 307.789 -0.934
202312 2.302 306.746 2.432
202403 0.387 312.332 0.402
202406 0.087 314.175 0.090
202409 0.119 315.301 0.122
202412 0.261 315.605 0.268
202503 0.193 319.799 0.196
202506 0.444 322.561 0.446
202509 0.238 324.800 0.237
202512 0.291 324.054 0.291

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$4.22 mean?
Holtek Semiconductor (TPE:6202) has a Cyclically Adjusted FCF per Share of NT$4.22 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 Holtek Semiconductor and its competitors.
Is Holtek Semiconductor's Cyclically Adjusted FCF per Share too high?
Holtek Semiconductor's current Cyclically Adjusted FCF per Share is NT$4.22. Overall, Holtek Semiconductor has a GF Score™ of 70/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Holtek Semiconductor's Cyclically Adjusted FCF per Share compare to NVDA and AVGO?
Holtek Semiconductor's Cyclically Adjusted FCF per Share of NT$4.22 can be compared against companies in the Semiconductors 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 Semiconductors company?
A good Cyclically Adjusted FCF per Share depends on the Semiconductors 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 Holtek Semiconductor and its competitors. Holtek Semiconductor's current Cyclically Adjusted FCF per Share is NT$4.22. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Holtek Semiconductor stock overvalued right now?
Based on GuruFocus' analysis, Holtek Semiconductor (TPE:6202) is currently considered Fairly Valued. The stock's GF Value™ is NT$56.19, compared to a current price of NT$57.10 — trading 1.6% above its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$4.22. Holtek Semiconductor's overall GF Score™ is 70/100 with 3 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 Holtek Semiconductor (TPE:6202), the current Cyclically Adjusted FCF per Share is NT$4.22 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 Holtek Semiconductor (TPE:6202) Overvalued in 2026?

Based on GuruFocus' analysis, Holtek Semiconductor stock appears to be overvalued. The current stock price of NT$57.10 is trading 1.6% above its estimated GF Value™ of NT$56.19. GuruFocus considers Holtek Semiconductor to be Fairly Valued.

Key valuation signals for TPE:6202:

  • Cyclically Adjusted FCF per Share: NT$4.22
  • GF Value™: NT$56.19 vs. price of NT$57.10 (1.6% above fair value)
  • GF Score™: 70/100 with 3 warning signs

No single metric tells the full story. See the TPE:6202 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Holtek Semiconductor Business Description

Address No.3, Yanxin 2nd Road, Hsinchu Science Park, Hsinchu, TWN, 300
Holtek Semiconductor Inc is engaged mainly in the research, development, production, manufacture, and sales of integrated circuits. The company's product range includes general-purpose and special-purpose microcontrollers (MCUs), covering applications such as voice, communication, computer peripherals, home appliances, health measurement, automotive, industrial control, and security monitoring. Geographically, a substantial portion of the company's overall revenue is generated from China, and the rest from Taiwan and other countries.
70GF Score

Get the complete analysis for TPE:6202

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

NT$57.10
Price
NT$56.19
GF Value