Taiwan Shin Kong Security Co (TPE:9925) Cyclically Adjusted FCF per Share: NT$2.01 (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:9925 Taiwan Shin Kong Security Co Ltd TPE:9925
88 GF Score
Price NT$41.35
GF Value NT$43.25
Valuation Fairly Valued
! 6 Warning Signs
View Full Analysis

What is Taiwan Shin Kong Security Co Cyclically Adjusted FCF per Share?

Taiwan Shin Kong Security Co TPE:9925 +0.24% 88 Cyclically Adjusted FCF per Share is NT$2.01 as of Dec. 2025. GuruFocus rates TPE:9925 with a GF Score™ of 88/100 and a GF Value™ of NT$43.25 (Fairly Valued). The stock has 6 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 Shin Kong Security Co's adjusted free cash flow per share for the three months ended in Dec. 2025 was NT$1.086. 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$2.01 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Taiwan Shin Kong Security Co's average Cyclically Adjusted FCF Growth Rate was 4.70% 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 Taiwan Shin Kong Security Co was 1.80% per year. The lowest was -0.50% per year. And the median was 0.20% per year.

As of today (2026-07-20), Taiwan Shin Kong Security Co's current stock price is NT$41.35. Taiwan Shin Kong Security Co's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was NT$2.01. Taiwan Shin Kong Security Co's Cyclically Adjusted Price-to-FCF of today is 20.57.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Taiwan Shin Kong Security Co was 21.72. The lowest was 16.25. And the median was 20.04.


Taiwan Shin Kong Security Co  (TPE:9925) 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 Shin Kong Security Co's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=41.35/2.01
=20.57

* 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 Shin Kong Security Co was 21.72. The lowest was 16.25. And the median was 20.04.


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 Shin Kong Security Co Cyclically Adjusted FCF per Share Related Terms


Taiwan Shin Kong Security Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Taiwan Shin Kong Security 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 Shin Kong Security Co Cyclically Adjusted FCF per Share Chart

Taiwan Shin Kong Security 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 1.95 2.01 1.96 1.92 2.01

Taiwan Shin Kong Security 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 1.92 1.95 1.97 2.02 2.01

TPE:9925 vs ALLE, MSA, ADT: Cyclically Adjusted FCF per Share Comparison

For the Security & Protection Services subindustry, Taiwan Shin Kong Security 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 Shin Kong Security Co Cyclically Adjusted Price-to-FCF vs Business Services Industry

For the Business Services industry and Industrials sector, Taiwan Shin Kong Security Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TPE:9925
88GF Score
Taiwan Shin Kong Security Co Ltd TPE:9925
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Taiwan Shin Kong Security 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 Shin Kong Security 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)
=1.086/324.0540*324.0540
=1.086

Current CPI (Dec. 2025) = 324.0540.

Taiwan Shin Kong Security Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 -0.488 238.132 -0.664
201606 0.159 241.018 0.214
201609 0.204 241.428 0.274
201612 0.994 241.432 1.334
201703 -0.454 243.801 -0.603
201706 0.206 244.955 0.273
201709 0.336 246.819 0.441
201712 0.731 246.524 0.961
201803 -0.148 249.554 -0.192
201806 -0.050 251.989 -0.064
201809 0.951 252.439 1.221
201812 0.884 251.233 1.140
201903 -0.084 254.202 -0.107
201906 0.217 256.143 0.275
201909 0.504 256.759 0.636
201912 1.027 256.974 1.295
202003 0.375 258.115 0.471
202006 0.581 257.797 0.730
202009 0.595 260.280 0.741
202012 0.082 260.474 0.102
202103 -0.214 264.877 -0.262
202106 1.169 271.696 1.394
202109 0.423 274.310 0.500
202112 1.423 278.802 1.654
202203 0.180 287.504 0.203
202206 0.246 296.311 0.269
202209 0.584 296.808 0.638
202212 1.098 296.797 1.199
202303 0.186 301.836 0.200
202306 0.456 305.109 0.484
202309 0.630 307.789 0.663
202312 0.859 306.746 0.907
202403 -0.192 312.332 -0.199
202406 0.320 314.175 0.330
202409 0.519 315.301 0.533
202412 0.956 315.605 0.982
202503 0.123 319.799 0.125
202506 0.530 322.561 0.532
202509 0.343 324.800 0.342
202512 1.086 324.054 1.086

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$2.01 mean?
Taiwan Shin Kong Security Co (TPE:9925) has a Cyclically Adjusted FCF per Share of NT$2.01 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 Shin Kong Security Co and its competitors.
Is Taiwan Shin Kong Security Co's Cyclically Adjusted FCF per Share too high?
Taiwan Shin Kong Security Co's current Cyclically Adjusted FCF per Share is NT$2.01. Overall, Taiwan Shin Kong Security Co has a GF Score™ of 88/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Taiwan Shin Kong Security Co's Cyclically Adjusted FCF per Share compare to ALLE and MSA?
Taiwan Shin Kong Security Co's Cyclically Adjusted FCF per Share of NT$2.01 can be compared against companies in the Business Services 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 Business Services company?
A good Cyclically Adjusted FCF per Share depends on the Business Services 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 Shin Kong Security Co and its competitors. Taiwan Shin Kong Security Co's current Cyclically Adjusted FCF per Share is NT$2.01. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Taiwan Shin Kong Security Co stock overvalued right now?
Based on GuruFocus' analysis, Taiwan Shin Kong Security Co (TPE:9925) is currently considered Fairly Valued. The stock's GF Value™ is NT$43.25, compared to a current price of NT$41.35 — trading 4.4% below its estimated fair value. The current Cyclically Adjusted FCF per Share is NT$2.01. Taiwan Shin Kong Security Co's overall GF Score™ is 88/100 with 6 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 Shin Kong Security Co (TPE:9925), the current Cyclically Adjusted FCF per Share is NT$2.01 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 Shin Kong Security Co (TPE:9925) Overvalued in 2026?

Based on GuruFocus' analysis, Taiwan Shin Kong Security Co stock appears to be undervalued. The current stock price of NT$41.35 is trading 4.4% below its estimated GF Value™ of NT$43.25. GuruFocus considers Taiwan Shin Kong Security Co to be Fairly Valued.

Key valuation signals for TPE:9925:

  • Cyclically Adjusted FCF per Share: NT$2.01
  • GF Value™: NT$43.25 vs. price of NT$41.35 (4.4% below fair value)
  • GF Score™: 88/100 with 6 warning signs

No single metric tells the full story. See the TPE:9925 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Taiwan Shin Kong Security Co Business Description

Address No. 128, Xing\'ai Road, Neihu District, Taipei, TWN
Taiwan Shin Kong Security Co Ltd is a Taiwanese security systems provider. It is engaged in the design, sale, rental, installation, maintenance, repair, and inspection of fire prevention, burglary prevention, and fire protection apparatus, as well as the import and export of these products and the operation and investment of such businesses. The reportable segments of the company are the electronic services business, cash-in-transit business, stationed security business, and others. The majority of its revenue is generated from the electronic services segment which provides electronic security services.
88GF Score

Get the complete analysis for TPE:9925

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

NT$41.35
Price
NT$43.25
GF Value