Ton Yi Industrial (TPE:9907) Cyclically Adjusted FCF per Share: NT$2.07 (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:9907 Ton Yi Industrial Corp TPE:9907
89 GF Score
Price NT$15.30
GF Value NT$19.59
Valuation Modestly Undervalued
! 2 Warning Signs
View Full Analysis

What is Ton Yi Industrial Cyclically Adjusted FCF per Share?

Ton Yi Industrial TPE:9907 +0.66% 89 Cyclically Adjusted FCF per Share is NT$2.07 as of Dec. 2025. GuruFocus rates TPE:9907 with a GF Score™ of 89/100 and a GF Value™ of NT$19.59 (Modestly Undervalued). The stock has 2 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.

Ton Yi Industrial's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$0.726. 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$2.07 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Ton Yi Industrial's average Cyclically Adjusted FCF Growth Rate was -1.40% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 18.00% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 24.20% 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 Ton Yi Industrial was 40.30% per year. The lowest was 6.50% per year. And the median was 21.10% per year.

As of today (2026-07-16), Ton Yi Industrial's current stock price is NT$15.30. Ton Yi Industrial's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$2.07. Ton Yi Industrial's Cyclically Adjusted Price-to-FCF of today is 7.39.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Ton Yi Industrial was 23.29. The lowest was 6.88. And the median was 12.66.


Ton Yi Industrial  (TPE:9907) 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.

Ton Yi Industrial's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=15.30/2.07
=7.39

* 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 Ton Yi Industrial was 23.29. The lowest was 6.88. And the median was 12.66.


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.


Ton Yi Industrial Cyclically Adjusted FCF per Share Related Terms


Ton Yi Industrial Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Ton Yi Industrial'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.

Ton Yi Industrial Cyclically Adjusted FCF per Share Chart

Ton Yi Industrial 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 0.76 1.26 1.84 2.10 2.07

Ton Yi Industrial 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 2.10 2.07 2.11 2.13 2.07

TPE:9907 vs SW, PKG, IP: Cyclically Adjusted FCF per Share Comparison

For the Packaging & Containers subindustry, Ton Yi Industrial'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.


Ton Yi Industrial Cyclically Adjusted Price-to-FCF vs Packaging & Containers Industry

For the Packaging & Containers industry and Consumer Cyclical sector, Ton Yi Industrial's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Ton Yi Industrial's Cyclically Adjusted Price-to-FCF falls into.


TPE:9907
89GF Score
Ton Yi Industrial Corp TPE:9907
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Ton Yi Industrial 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, Ton Yi Industrial'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)
=0.726/324.0540*324.0540
=0.726

Current CPI (Dec. 2025) = 324.0540.

Ton Yi Industrial Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 0.665 238.132 0.905
201606 0.839 241.018 1.128
201609 0.255 241.428 0.342
201612 0.888 241.432 1.192
201703 -0.024 243.801 -0.032
201706 0.253 244.955 0.335
201709 1.011 246.819 1.327
201712 0.528 246.524 0.694
201803 -0.147 249.554 -0.191
201806 0.673 251.989 0.865
201809 0.783 252.439 1.005
201812 0.196 251.233 0.253
201903 0.060 254.202 0.076
201906 0.163 256.143 0.206
201909 0.052 256.759 0.066
201912 0.942 256.974 1.188
202003 0.176 258.115 0.221
202006 0.676 257.797 0.850
202009 0.756 260.280 0.941
202012 0.530 260.474 0.659
202103 -0.882 264.877 -1.079
202106 0.082 271.696 0.098
202109 -0.428 274.310 -0.506
202112 0.843 278.802 0.980
202203 0.523 287.504 0.589
202206 1.050 296.311 1.148
202209 1.723 296.808 1.881
202212 0.559 296.797 0.610
202303 0.723 301.836 0.776
202306 0.440 305.109 0.467
202309 0.203 307.789 0.214
202312 0.081 306.746 0.086
202403 -0.486 312.332 -0.504
202406 0.010 314.175 0.010
202409 0.660 315.301 0.678
202412 0.950 315.605 0.975
202503 -0.492 319.799 -0.499
202506 1.138 322.561 1.143
202509 0.826 324.800 0.824
202512 0.726 324.054 0.726

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$2.07 mean?
Ton Yi Industrial (TPE:9907) has a Cyclically Adjusted FCF per Share of NT$2.07 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 Ton Yi Industrial and its competitors.
Is Ton Yi Industrial's Cyclically Adjusted FCF per Share too high?
Ton Yi Industrial's current Cyclically Adjusted FCF per Share is NT$2.07. Overall, Ton Yi Industrial has a GF Score™ of 89/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Ton Yi Industrial's Cyclically Adjusted FCF per Share compare to SW and PKG?
Ton Yi Industrial's Cyclically Adjusted FCF per Share of NT$2.07 can be compared against companies in the Packaging & Containers 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 Packaging & Containers company?
A good Cyclically Adjusted FCF per Share depends on the Packaging & Containers 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 Ton Yi Industrial and its competitors. Ton Yi Industrial's current Cyclically Adjusted FCF per Share is NT$2.07. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Ton Yi Industrial stock overvalued right now?
Based on GuruFocus' analysis, Ton Yi Industrial (TPE:9907) is currently considered Modestly Undervalued. The stock's GF Value™ is NT$19.59, compared to a current price of NT$15.30 — trading 21.9% below its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$2.07. Ton Yi Industrial's overall GF Score™ is 89/100 with 2 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 Ton Yi Industrial (TPE:9907), the current Cyclically Adjusted FCF per Share is NT$2.07 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 Ton Yi Industrial (TPE:9907) Overvalued in 2026?

Based on GuruFocus' analysis, Ton Yi Industrial stock appears to be undervalued. The current stock price of NT$15.30 is trading 21.9% below its estimated GF Value™ of NT$19.59. GuruFocus considers Ton Yi Industrial to be Modestly Undervalued.

Key valuation signals for TPE:9907:

  • Cyclically Adjusted FCF per Share: NT$2.07
  • GF Value™: NT$19.59 vs. price of NT$15.30 (21.9% below fair value)
  • GF Score™: 89/100 with 2 warning signs

No single metric tells the full story. See the TPE:9907 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Ton Yi Industrial Business Description

Address No. 837, Zhongzheng North Road, Yongkang District, Tainan City, TWN, 710002
Ton Yi Industrial Corp manufactures and sells a variety of packaging products. The company's primary product categories include cold rolled carbon steel, tin plates, tin cans, and polyethylene terephthalate (PET). Cold rolled carbon steel is sold to manufacturers of buckets, electric parts, steel tubes, and car parts. Tin plates are sold to manufacturers of nozzles, spouts, crown caps, and can liners. Tin cans are typically sold to the food industry, while PET is used to make plastic bottles, caps, and labels for the beverage industry. The company's segments include: Taiwan; Mainland China - tinplate products; Mainland China - plastic products; and Others.
89GF Score

Get the complete analysis for TPE:9907

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

NT$15.30
Price
NT$19.59
GF Value