Hsin BA Ba (TPE:9906) Cyclically Adjusted FCF per Share: NT$-5.34 (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:9906 Hsin BA Ba Corp TPE:9906
62 GF Score
Price NT$41.00
GF Value NT$23.11
Valuation Significantly Overvalued
! 8 Warning Signs
View Full Analysis

What is Hsin BA Ba Cyclically Adjusted FCF per Share?

Hsin BA Ba TPE:9906 -1.44% 62 Cyclically Adjusted FCF per Share is NT$-5.34 as of Dec. 2025. GuruFocus rates TPE:9906 with a GF Score™ of 62/100 and a GF Value™ of NT$23.11 (Significantly Overvalued). The stock has 8 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.

Hsin BA Ba's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$2.213. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is NT$-5.34 for the trailing ten years ended in Dec. 2025.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 20.10% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 16.00% 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.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Hsin BA Ba was 30.00% per year. The lowest was -18.00% per year. And the median was 12.95% per year.

As of today (2026-07-17), Hsin BA Ba's current stock price is NT$41.00. Hsin BA Ba's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$-5.34. Hsin BA Ba's Cyclically Adjusted Price-to-FCF of today is .


Hsin BA Ba  (TPE:9906) 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.


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.


Hsin BA Ba Cyclically Adjusted FCF per Share Related Terms


Hsin BA Ba Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Hsin BA Ba'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.

Hsin BA Ba Cyclically Adjusted FCF per Share Chart

Hsin BA Ba 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 -11.11 -10.45 -7.42 -3.81 -5.34

Hsin BA Ba 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 -3.81 -4.94 -5.67 -5.62 -5.34

TPE:9906 vs PWR, FIX, EME: Cyclically Adjusted FCF per Share Comparison

For the Engineering & Construction subindustry, Hsin BA Ba'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.


Hsin BA Ba Cyclically Adjusted Price-to-FCF vs Construction Industry

For the Construction industry and Industrials sector, Hsin BA Ba's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Hsin BA Ba's Cyclically Adjusted Price-to-FCF falls into.


TPE:9906
62GF Score
Hsin BA Ba Corp TPE:9906
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Hsin BA Ba 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, Hsin BA Ba'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)
=2.213/324.0540*324.0540
=2.213

Current CPI (Dec. 2025) = 324.0540.

Hsin BA Ba Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 -2.167 238.132 -2.949
201606 2.313 241.018 3.110
201609 1.600 241.428 2.148
201612 1.177 241.432 1.580
201703 0.578 243.801 0.768
201706 1.573 244.955 2.081
201709 1.708 246.819 2.242
201712 2.761 246.524 3.629
201803 -16.125 249.554 -20.939
201806 -17.680 251.989 -22.736
201809 -6.617 252.439 -8.494
201812 -2.099 251.233 -2.707
201903 -3.222 254.202 -4.107
201906 -0.623 256.143 -0.788
201909 0.341 256.759 0.430
201912 -0.193 256.974 -0.243
202003 -1.056 258.115 -1.326
202006 -1.833 257.797 -2.304
202009 -3.590 260.280 -4.470
202012 -14.760 260.474 -18.363
202103 -2.211 264.877 -2.705
202106 -24.459 271.696 -29.172
202109 5.234 274.310 6.183
202112 0.934 278.802 1.086
202203 2.443 287.504 2.754
202206 7.917 296.311 8.658
202209 0.162 296.808 0.177
202212 2.231 296.797 2.436
202303 2.815 301.836 3.022
202306 18.142 305.109 19.268
202309 1.263 307.789 1.330
202312 -1.465 306.746 -1.548
202403 -0.853 312.332 -0.885
202406 3.010 314.175 3.105
202409 14.993 315.301 15.409
202412 8.784 315.605 9.019
202503 -9.920 319.799 -10.052
202506 -8.602 322.561 -8.642
202509 -1.661 324.800 -1.657
202512 2.213 324.054 2.213

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$-5.34 mean?
Hsin BA Ba (TPE:9906) has a Cyclically Adjusted FCF per Share of NT$-5.34 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 Hsin BA Ba and its competitors.
Is Hsin BA Ba's Cyclically Adjusted FCF per Share too high?
Hsin BA Ba's current Cyclically Adjusted FCF per Share is NT$-5.34. Overall, Hsin BA Ba has a GF Score™ of 62/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Hsin BA Ba's Cyclically Adjusted FCF per Share compare to PWR and FIX?
Hsin BA Ba's Cyclically Adjusted FCF per Share of NT$-5.34 can be compared against companies in the Construction 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 Construction company?
A good Cyclically Adjusted FCF per Share depends on the Construction 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 Hsin BA Ba and its competitors. Hsin BA Ba's current Cyclically Adjusted FCF per Share is NT$-5.34. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Hsin BA Ba stock overvalued right now?
Based on GuruFocus' analysis, Hsin BA Ba (TPE:9906) is currently considered Significantly Overvalued. The stock's GF Value™ is NT$23.11, compared to a current price of NT$41.00 — trading 77.4% above its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$-5.34. Hsin BA Ba's overall GF Score™ is 62/100 with 8 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 Hsin BA Ba (TPE:9906), the current Cyclically Adjusted FCF per Share is NT$-5.34 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 Hsin BA Ba (TPE:9906) Overvalued in 2026?

Based on GuruFocus' analysis, Hsin BA Ba stock appears to be overvalued. The current stock price of NT$41.00 is trading 77.4% above its estimated GF Value™ of NT$23.11. GuruFocus considers Hsin BA Ba to be Significantly Overvalued.

Key valuation signals for TPE:9906:

  • Cyclically Adjusted FCF per Share: NT$-5.34
  • GF Value™: NT$23.11 vs. price of NT$41.00 (77.4% above fair value)
  • GF Score™: 62/100 with 8 warning signs

No single metric tells the full story. See the TPE:9906 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Hsin BA Ba Business Description

Address No.6, Minquan 2nd Road, 27th floor, Qianzhen District, Kaohsiung City, TWN, 80661
Hsin BA Ba Corp is engaged in designing, planning, and selling commercial and residential buildings. It also provides interior designing services and construction contracting services.
62GF Score

Get the complete analysis for TPE:9906

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

NT$41.00
Price
NT$23.11
GF Value