OpenSys M Bhd (XKLS:0040) Cyclically Adjusted FCF per Share: RM0.03 (As of Mar. 2026)

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.

XKLS:0040 OpenSys M Bhd XKLS:0040
43 GF Score
Price RM0.31
GF Value RM0.43
Valuation Modestly Undervalued
! 2 Warning Signs
View Full Analysis

What is OpenSys M Bhd Cyclically Adjusted FCF per Share?

OpenSys M Bhd XKLS:0040 +1.67% 43 Cyclically Adjusted FCF per Share is RM0.03 as of Mar. 2026. GuruFocus rates XKLS:0040 with a GF Score™ of 43/100 and a GF Value™ of RM0.43 (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.

OpenSys M Bhd's adjusted free cash flow per share for the three months ended in Mar. 2026 was RM-0.033. 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 RM0.03 for the trailing ten years ended in Mar. 2026.

During the past 12 months, OpenSys M Bhd's average Cyclically Adjusted FCF Growth Rate was -25.00% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 10.10% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 10.40% 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 OpenSys M Bhd was 14.50% per year. The lowest was 0.00% per year. And the median was 12.30% per year.

As of today (2026-07-16), OpenSys M Bhd's current stock price is RM0.305. OpenSys M Bhd's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was RM0.03. OpenSys M Bhd's Cyclically Adjusted Price-to-FCF of today is 10.17.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of OpenSys M Bhd was 36.33. The lowest was 7.50. And the median was 12.00.


OpenSys M Bhd  (XKLS:0040) 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.

OpenSys M Bhd's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=0.305/0.03
=10.17

* 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 OpenSys M Bhd was 36.33. The lowest was 7.50. And the median was 12.00.


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.


OpenSys M Bhd Cyclically Adjusted FCF per Share Related Terms


OpenSys M Bhd Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for OpenSys M Bhd'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.

OpenSys M Bhd Cyclically Adjusted FCF per Share Chart

OpenSys M Bhd 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 0.03 0.03 0.03 0.03 0.04

OpenSys M Bhd Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 0.04 0.03 0.04 0.04 0.03

XKLS:0040 vs MSFT, ORCL, PLTR: Cyclically Adjusted FCF per Share Comparison

For the Software - Infrastructure subindustry, OpenSys M Bhd'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.


OpenSys M Bhd Cyclically Adjusted Price-to-FCF vs Software Industry

For the Software industry and Technology sector, OpenSys M Bhd's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where OpenSys M Bhd's Cyclically Adjusted Price-to-FCF falls into.


XKLS:0040
43GF Score
OpenSys M Bhd XKLS:0040
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

OpenSys M Bhd 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, OpenSys M Bhd's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=-0.033/330.2130*330.2130
=-0.033

Current CPI (Mar. 2026) = 330.2130.

OpenSys M Bhd Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -0.021 241.018 -0.029
201609 0.010 241.428 0.014
201612 0.007 241.432 0.010
201703 -0.003 243.801 -0.004
201706 0.017 244.955 0.023
201709 0.004 246.819 0.005
201712 0.004 246.524 0.005
201803 0.027 249.554 0.036
201806 -0.006 251.989 -0.008
201809 -0.006 252.439 -0.008
201812 0.018 251.233 0.024
201903 0.006 254.202 0.008
201906 0.003 256.143 0.004
201909 0.009 256.759 0.012
201912 0.005 256.974 0.006
202003 0.001 258.115 0.001
202006 0.022 257.797 0.028
202009 0.022 260.280 0.028
202012 0.004 260.474 0.005
202103 0.012 264.877 0.015
202106 0.018 271.696 0.022
202109 0.002 274.310 0.002
202112 0.005 278.802 0.006
202203 0.020 287.504 0.023
202206 0.018 296.311 0.020
202209 0.003 296.808 0.003
202212 -0.003 296.797 -0.003
202303 0.028 301.836 0.031
202306 0.015 305.109 0.016
202309 0.006 307.789 0.006
202312 -0.021 306.746 -0.023
202403 0.017 312.332 0.018
202406 -0.009 314.175 -0.009
202409 -0.005 315.301 -0.005
202412 0.010 315.605 0.010
202503 0.008 319.799 0.008
202506 0.023 322.561 0.024
202509 0.007 324.800 0.007
202512 0.025 324.054 0.025
202603 -0.033 330.213 -0.033

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 RM0.03 mean?
OpenSys M Bhd (XKLS:0040) has a Cyclically Adjusted FCF per Share of RM0.03 as of Mar. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on OpenSys M Bhd and its competitors.
Is OpenSys M Bhd's Cyclically Adjusted FCF per Share too high?
OpenSys M Bhd's current Cyclically Adjusted FCF per Share is RM0.03. Overall, OpenSys M Bhd has a GF Score™ of 43/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does OpenSys M Bhd's Cyclically Adjusted FCF per Share compare to MSFT and ORCL?
OpenSys M Bhd's Cyclically Adjusted FCF per Share of RM0.03 can be compared against companies in the Software 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 Software company?
A good Cyclically Adjusted FCF per Share depends on the Software 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 OpenSys M Bhd and its competitors. OpenSys M Bhd's current Cyclically Adjusted FCF per Share is RM0.03. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is OpenSys M Bhd stock overvalued right now?
Based on GuruFocus' analysis, OpenSys M Bhd (XKLS:0040) is currently considered Modestly Undervalued. The stock's GF Value™ is RM0.43, compared to a current price of RM0.31 — trading 29.1% below its estimated fair value. The current Cyclically Adjusted FCF per Share is RM0.03. OpenSys M Bhd's overall GF Score™ is 43/100 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 OpenSys M Bhd (XKLS:0040), the current Cyclically Adjusted FCF per Share is RM0.03 as of Mar. 2026. 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 OpenSys M Bhd (XKLS:0040) Overvalued in 2026?

Based on GuruFocus' analysis, OpenSys M Bhd stock appears to be undervalued. The current stock price of RM0.31 is trading 29.1% below its estimated GF Value™ of RM0.43. GuruFocus considers OpenSys M Bhd to be Modestly Undervalued.

Key valuation signals for XKLS:0040:

  • Cyclically Adjusted FCF per Share: RM0.03
  • GF Value™: RM0.43 vs. price of RM0.31 (29.1% below fair value)
  • GF Score™: 43/100 with 2 warning signs

No single metric tells the full story. See the XKLS:0040 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


OpenSys M Bhd Business Description

Address Pinnacle PJ, Jalan Utara C, Level 26, Tower A, Petaling Jaya, SGR, MYS, 46200
OpenSys M Bhd is engaged in offering solutions to the financial services, telecommunication, and utility industries. It operates through Hardware segment which includes the sale, assembly, and distribution of Cheque Deposit Machines and Cash Recycling Machines and other hardware equipment; and Software Solution and Services (SSS) including the sale of software, software customization, support, and maintenance, after-sale services, cheque processing outsourcing, outsourcing of payment kiosks, and cash-in-transit services. The company principally operates in Malaysia and derives key revenue from the Software Solution and Services segment.
43GF Score

Get the complete analysis for XKLS:0040

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

RM0.31
Price
RM0.43
GF Value