Taiwan Fu Hsing Industrial Co (TPE:9924) Cyclically Adjusted FCF per Share: NT$3.99 (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:9924 Taiwan Fu Hsing Industrial Co Ltd TPE:9924
81 GF Score
Price NT$40.25
GF Value NT$43.42
Valuation Fairly Valued
! 2 Warning Signs
View Full Analysis

What is Taiwan Fu Hsing Industrial Co Cyclically Adjusted FCF per Share?

Taiwan Fu Hsing Industrial Co TPE:9924 -1.11% 81 Cyclically Adjusted FCF per Share is NT$3.99 as of Dec. 2025. GuruFocus rates TPE:9924 with a GF Score™ of 81/100 and a GF Value™ of NT$43.42 (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.

Taiwan Fu Hsing Industrial Co's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$0.434. 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$3.99 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Taiwan Fu Hsing Industrial Co's average Cyclically Adjusted FCF Growth Rate was -16.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -0.20% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 6.60% 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 Taiwan Fu Hsing Industrial Co was 11.70% per year. The lowest was -0.20% per year. And the median was 6.50% per year.

As of today (2026-07-20), Taiwan Fu Hsing Industrial Co's current stock price is NT$40.25. Taiwan Fu Hsing Industrial Co's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$3.99. Taiwan Fu Hsing Industrial Co's Cyclically Adjusted Price-to-FCF of today is 10.09.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Taiwan Fu Hsing Industrial Co was 19.16. The lowest was 10.00. And the median was 14.54.


Taiwan Fu Hsing Industrial Co  (TPE:9924) 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.

Taiwan Fu Hsing Industrial Co's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=40.25/3.99
=10.09

* 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 Taiwan Fu Hsing Industrial Co was 19.16. The lowest was 10.00. And the median was 14.54.


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.


Taiwan Fu Hsing Industrial Co Cyclically Adjusted FCF per Share Related Terms


Taiwan Fu Hsing Industrial Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Taiwan Fu Hsing Industrial 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.

Taiwan Fu Hsing Industrial Co Cyclically Adjusted FCF per Share Chart

Taiwan Fu Hsing Industrial 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 3.64 4.01 4.24 4.78 3.99

Taiwan Fu Hsing Industrial 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 4.78 5.09 4.56 4.11 3.99

TPE:9924 vs TT, JCI, CARR: Cyclically Adjusted FCF per Share Comparison

For the Building Products & Equipment subindustry, Taiwan Fu Hsing Industrial 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.


Taiwan Fu Hsing Industrial Co Cyclically Adjusted Price-to-FCF vs Construction Industry

For the Construction industry and Industrials sector, Taiwan Fu Hsing Industrial Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Taiwan Fu Hsing Industrial Co's Cyclically Adjusted Price-to-FCF falls into.


TPE:9924
81GF Score
Taiwan Fu Hsing Industrial Co Ltd TPE:9924
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Taiwan Fu Hsing Industrial 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, Taiwan Fu Hsing Industrial 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)
=0.434/324.0540*324.0540
=0.434

Current CPI (Dec. 2025) = 324.0540.

Taiwan Fu Hsing Industrial Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 2.790 238.132 3.797
201606 1.875 241.018 2.521
201609 1.578 241.428 2.118
201612 2.799 241.432 3.757
201703 0.294 243.801 0.391
201706 0.011 244.955 0.015
201709 0.107 246.819 0.140
201712 1.014 246.524 1.333
201803 -0.876 249.554 -1.138
201806 -4.104 251.989 -5.278
201809 2.017 252.439 2.589
201812 1.584 251.233 2.043
201903 0.862 254.202 1.099
201906 1.835 256.143 2.322
201909 -1.196 256.759 -1.509
201912 4.476 256.974 5.644
202003 -0.449 258.115 -0.564
202006 -1.663 257.797 -2.090
202009 2.285 260.280 2.845
202012 0.135 260.474 0.168
202103 0.332 264.877 0.406
202106 1.665 271.696 1.986
202109 -0.266 274.310 -0.314
202112 2.358 278.802 2.741
202203 0.130 287.504 0.147
202206 1.101 296.311 1.204
202209 4.529 296.808 4.945
202212 -0.374 296.797 -0.408
202303 -1.435 301.836 -1.541
202306 1.863 305.109 1.979
202309 -0.607 307.789 -0.639
202312 2.701 306.746 2.853
202403 3.864 312.332 4.009
202406 2.911 314.175 3.003
202409 -1.091 315.301 -1.121
202412 2.134 315.605 2.191
202503 2.756 319.799 2.793
202506 -4.365 322.561 -4.385
202509 -0.537 324.800 -0.536
202512 0.434 324.054 0.434

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$3.99 mean?
Taiwan Fu Hsing Industrial Co (TPE:9924) has a Cyclically Adjusted FCF per Share of NT$3.99 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 Taiwan Fu Hsing Industrial Co and its competitors.
Is Taiwan Fu Hsing Industrial Co's Cyclically Adjusted FCF per Share too high?
Taiwan Fu Hsing Industrial Co's current Cyclically Adjusted FCF per Share is NT$3.99. Overall, Taiwan Fu Hsing Industrial Co has a GF Score™ of 81/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Taiwan Fu Hsing Industrial Co's Cyclically Adjusted FCF per Share compare to TT and JCI?
Taiwan Fu Hsing Industrial Co's Cyclically Adjusted FCF per Share of NT$3.99 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 Taiwan Fu Hsing Industrial Co and its competitors. Taiwan Fu Hsing Industrial Co's current Cyclically Adjusted FCF per Share is NT$3.99. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Taiwan Fu Hsing Industrial Co stock overvalued right now?
Based on GuruFocus' analysis, Taiwan Fu Hsing Industrial Co (TPE:9924) is currently considered Fairly Valued. The stock's GF Value™ is NT$43.42, compared to a current price of NT$40.25 — trading 7.3% below its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$3.99. Taiwan Fu Hsing Industrial Co's overall GF Score™ is 81/100 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 Taiwan Fu Hsing Industrial Co (TPE:9924), the current Cyclically Adjusted FCF per Share is NT$3.99 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 Taiwan Fu Hsing Industrial Co (TPE:9924) Overvalued in 2026?

Based on GuruFocus' analysis, Taiwan Fu Hsing Industrial Co stock appears to be undervalued. The current stock price of NT$40.25 is trading 7.3% below its estimated GF Value™ of NT$43.42. GuruFocus considers Taiwan Fu Hsing Industrial Co to be Fairly Valued.

Key valuation signals for TPE:9924:

  • Cyclically Adjusted FCF per Share: NT$3.99
  • GF Value™: NT$43.42 vs. price of NT$40.25 (7.3% below fair value)
  • GF Score™: 81/100 with 2 warning signs

No single metric tells the full story. See the TPE:9924 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Taiwan Fu Hsing Industrial Co Business Description

Address No. 88, Yucai Road, Benzhou Village, Gangshan District, Kaohsiung, TWN, 820
Taiwan Fu Hsing Industrial Co Ltd is engaged in the manufacture and distribution of door locks and related accessories and furniture. The products of the company include commercial door locks, residential door locks, door lock parts, door closing-related products, fire door hardware, electronic door locks, flat handle locks, round handle and flat handle horn locks, auxiliary locks, interlocking locks, large handle locks, and European standard lockboxes, floor springs, and tooling. Geographically, the company generates a majority of its revenue from its customers located in the United States followed by Asia, Europe, and other regions.
81GF Score

Get the complete analysis for TPE:9924

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

NT$40.25
Price
NT$43.42
GF Value