Shin Shin Natural Gas Co (TPE:9918) Cyclically Adjusted FCF per Share: NT$1.58 (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:9918 Shin Shin Natural Gas Co Ltd TPE:9918
84 GF Score
Price NT$44.20
GF Value NT$42.92
Valuation Fairly Valued
! 2 Warning Signs
View Full Analysis

What is Shin Shin Natural Gas Co Cyclically Adjusted FCF per Share?

Shin Shin Natural Gas Co TPE:9918 +0.45% 84 Cyclically Adjusted FCF per Share is NT$1.58 as of Dec. 2025. GuruFocus rates TPE:9918 with a GF Score™ of 84/100 and a GF Value™ of NT$42.92 (Fairly Valued). 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.

Shin Shin Natural Gas Co's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$-0.128. 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$1.58 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Shin Shin Natural Gas Co's average Cyclically Adjusted FCF Growth Rate was 1.30% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -3.70% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 0.90% 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 Shin Shin Natural Gas Co was 8.90% per year. The lowest was -3.70% per year. And the median was 3.75% per year.

As of today (2026-07-19), Shin Shin Natural Gas Co's current stock price is NT$44.20. Shin Shin Natural Gas Co's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$1.58. Shin Shin Natural Gas Co's Cyclically Adjusted Price-to-FCF of today is 27.97.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Shin Shin Natural Gas Co was 35.32. The lowest was 21.11. And the median was 24.18.


Shin Shin Natural Gas Co  (TPE:9918) 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.

Shin Shin Natural Gas Co's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=44.20/1.58
=27.97

* 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 Shin Shin Natural Gas Co was 35.32. The lowest was 21.11. And the median was 24.18.


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.


Shin Shin Natural Gas Co Cyclically Adjusted FCF per Share Related Terms


Shin Shin Natural Gas Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Shin Shin Natural Gas 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.

Shin Shin Natural Gas Co Cyclically Adjusted FCF per Share Chart

Shin Shin Natural Gas 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 1.49 1.77 1.82 1.56 1.58

Shin Shin Natural Gas 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 1.56 1.60 1.74 1.65 1.58

TPE:9918 vs ATO, NI, UGI: Cyclically Adjusted FCF per Share Comparison

For the Utilities - Regulated Gas subindustry, Shin Shin Natural Gas 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.


Shin Shin Natural Gas Co Cyclically Adjusted Price-to-FCF vs Utilities - Regulated Industry

For the Utilities - Regulated industry and Utilities sector, Shin Shin Natural Gas Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TPE:9918
84GF Score
Shin Shin Natural Gas Co Ltd TPE:9918
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Shin Shin Natural Gas 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, Shin Shin Natural Gas 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)
=-0.128/324.0540*324.0540
=-0.128

Current CPI (Dec. 2025) = 324.0540.

Shin Shin Natural Gas Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 -0.092 238.132 -0.125
201606 0.526 241.018 0.707
201609 0.397 241.428 0.533
201612 0.213 241.432 0.286
201703 0.146 243.801 0.194
201706 -0.044 244.955 -0.058
201709 1.491 246.819 1.958
201712 1.867 246.524 2.454
201803 0.987 249.554 1.282
201806 0.397 251.989 0.511
201809 0.038 252.439 0.049
201812 0.541 251.233 0.698
201903 0.382 254.202 0.487
201906 -0.196 256.143 -0.248
201909 0.729 256.759 0.920
201912 -0.816 256.974 -1.029
202003 1.059 258.115 1.330
202006 -1.055 257.797 -1.326
202009 0.877 260.280 1.092
202012 1.018 260.474 1.266
202103 -0.466 264.877 -0.570
202106 0.446 271.696 0.532
202109 0.550 274.310 0.650
202112 0.852 278.802 0.990
202203 0.473 287.504 0.533
202206 0.676 296.311 0.739
202209 0.905 296.808 0.988
202212 -0.375 296.797 -0.409
202303 0.433 301.836 0.465
202306 0.249 305.109 0.264
202309 1.011 307.789 1.064
202312 -0.546 306.746 -0.577
202403 0.090 312.332 0.093
202406 -1.378 314.175 -1.421
202409 -0.611 315.301 -0.628
202412 0.239 315.605 0.245
202503 0.417 319.799 0.423
202506 1.562 322.561 1.569
202509 0.041 324.800 0.041
202512 -0.128 324.054 -0.128

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$1.58 mean?
Shin Shin Natural Gas Co (TPE:9918) has a Cyclically Adjusted FCF per Share of NT$1.58 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 Shin Shin Natural Gas Co and its competitors.
Is Shin Shin Natural Gas Co's Cyclically Adjusted FCF per Share too high?
Shin Shin Natural Gas Co's current Cyclically Adjusted FCF per Share is NT$1.58. Overall, Shin Shin Natural Gas Co has a GF Score™ of 84/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Shin Shin Natural Gas Co's Cyclically Adjusted FCF per Share compare to ATO and NI?
Shin Shin Natural Gas Co's Cyclically Adjusted FCF per Share of NT$1.58 can be compared against companies in the Utilities - Regulated 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 an Utilities - Regulated company?
A good Cyclically Adjusted FCF per Share depends on the Utilities - Regulated 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 Shin Shin Natural Gas Co and its competitors. Shin Shin Natural Gas Co's current Cyclically Adjusted FCF per Share is NT$1.58. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shin Shin Natural Gas Co stock overvalued right now?
Based on GuruFocus' analysis, Shin Shin Natural Gas Co (TPE:9918) is currently considered Fairly Valued. The stock's GF Value™ is NT$42.92, compared to a current price of NT$44.20 — trading 3% above its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$1.58. Shin Shin Natural Gas Co's overall GF Score™ is 84/100 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 Shin Shin Natural Gas Co (TPE:9918), the current Cyclically Adjusted FCF per Share is NT$1.58 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 Shin Shin Natural Gas Co (TPE:9918) Overvalued in 2026?

Based on GuruFocus' analysis, Shin Shin Natural Gas Co stock appears to be overvalued. The current stock price of NT$44.20 is trading 3% above its estimated GF Value™ of NT$42.92. GuruFocus considers Shin Shin Natural Gas Co to be Fairly Valued.

Key valuation signals for TPE:9918:

  • Cyclically Adjusted FCF per Share: NT$1.58
  • GF Value™: NT$42.92 vs. price of NT$44.20 (3% above fair value)
  • GF Score™: 84/100 with 2 warning signs

No single metric tells the full story. See the TPE:9918 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Shin Shin Natural Gas Co Business Description

Address No. 100, Section 1, Yonghe Road, Yonghe District, Taipei, TWN
Shin Shin Natural Gas Co Ltd is a Taiwan-based company engaged in the transmission of combustible natural gas by pipeline for non-industrial fuel supply, the installation of gas pipeline construction, and other related natural gas industry and affiliated businesses. The company mainly operates in two segments which are the Gas sales segment mainly responsible for the supply of natural gas to customers through pipelines and the Installation segment mainly responsible for the installation of natural gas transmission pipelines and gas safety equipment.
84GF Score

Get the complete analysis for TPE:9918

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

NT$44.20
Price
NT$42.92
GF Value