Hengyuan Refining Co Bhd (XKLS:4324) Cyclically Adjusted FCF per Share: RM0.32 (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:4324 Hengyuan Refining Co Bhd XKLS:4324
49 GF Score
Price RM1.35
GF Value RM1.18
Valuation Modestly Overvalued
! 3 Warning Signs
View Full Analysis

What is Hengyuan Refining Co Bhd Cyclically Adjusted FCF per Share?

Hengyuan Refining Co Bhd XKLS:4324 +0.75% 49 Cyclically Adjusted FCF per Share is RM0.32 as of Mar. 2026. GuruFocus rates XKLS:4324 with a GF Score™ of 49/100 and a GF Value™ of RM1.18 (Modestly Overvalued). The stock has 3 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.

Hengyuan Refining Co Bhd's adjusted free cash flow per share for the three months ended in Mar. 2026 was RM-0.450. 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 RM0.32 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Hengyuan Refining Co Bhd's average Cyclically Adjusted FCF Growth Rate was -36.00% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -6.50% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 13.30% 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 Hengyuan Refining Co Bhd was 30.10% per year. The lowest was -6.50% per year. And the median was 28.50% per year.

As of today (2026-07-20), Hengyuan Refining Co Bhd's current stock price is RM1.35. Hengyuan Refining Co Bhd's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was RM0.32. Hengyuan Refining Co Bhd's Cyclically Adjusted Price-to-FCF of today is 4.22.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Hengyuan Refining Co Bhd was 143.77. The lowest was 2.14. And the median was 7.34.


Hengyuan Refining Co Bhd  (XKLS:4324) 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.

Hengyuan Refining Co Bhd's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1.35/0.32
=4.22

* 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 Hengyuan Refining Co Bhd was 143.77. The lowest was 2.14. And the median was 7.34.


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.


Hengyuan Refining Co Bhd Cyclically Adjusted FCF per Share Related Terms


Hengyuan Refining Co Bhd Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Hengyuan Refining Co 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.

Hengyuan Refining Co Bhd Cyclically Adjusted FCF per Share Chart

Hengyuan Refining Co 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 0.25 0.44 0.53 0.55 0.36

Hengyuan Refining Co 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 0.50 0.41 0.22 0.36 0.32

XKLS:4324 vs VLO, MPC, PSX: Cyclically Adjusted FCF per Share Comparison

For the Oil & Gas Refining & Marketing subindustry, Hengyuan Refining Co 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.


Hengyuan Refining Co Bhd Cyclically Adjusted Price-to-FCF vs Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Hengyuan Refining Co Bhd's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Hengyuan Refining Co Bhd's Cyclically Adjusted Price-to-FCF falls into.


XKLS:4324
49GF Score
Hengyuan Refining Co Bhd XKLS:4324
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Hengyuan Refining Co 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, Hengyuan Refining Co 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)
=-0.45/330.2130*330.2130
=-0.450

Current CPI (Mar. 2026) = 330.2130.

Hengyuan Refining Co Bhd Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.701 241.018 0.960
201609 -1.097 241.428 -1.500
201612 0.240 241.432 0.328
201703 -0.033 243.801 -0.045
201706 1.409 244.955 1.899
201709 0.514 246.819 0.688
201712 -0.908 246.524 -1.216
201803 -0.138 249.554 -0.183
201806 0.047 251.989 0.062
201809 3.549 252.439 4.642
201812 -3.902 251.233 -5.129
201903 0.548 254.202 0.712
201906 -1.589 256.143 -2.048
201909 0.588 256.759 0.756
201912 2.554 256.974 3.282
202003 -2.021 258.115 -2.586
202006 0.607 257.797 0.778
202009 0.402 260.280 0.510
202012 1.649 260.474 2.091
202103 -0.759 264.877 -0.946
202106 -0.936 271.696 -1.138
202109 -0.224 274.310 -0.270
202112 2.035 278.802 2.410
202203 -1.404 287.504 -1.613
202206 -0.969 296.311 -1.080
202209 1.451 296.808 1.614
202212 0.544 296.797 0.605
202303 -2.671 301.836 -2.922
202306 1.621 305.109 1.754
202309 -1.673 307.789 -1.795
202312 1.960 306.746 2.110
202403 -1.260 312.332 -1.332
202406 -0.195 314.175 -0.205
202409 -0.060 315.301 -0.063
202412 1.738 315.605 1.818
202503 -0.975 319.799 -1.007
202506 0.644 322.561 0.659
202509 0.539 324.800 0.548
202512 0.449 324.054 0.458
202603 -0.450 330.213 -0.450

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 RM0.32 mean?
Hengyuan Refining Co Bhd (XKLS:4324) has a Cyclically Adjusted FCF per Share of RM0.32 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 Hengyuan Refining Co Bhd and its competitors.
Is Hengyuan Refining Co Bhd's Cyclically Adjusted FCF per Share too high?
Hengyuan Refining Co Bhd's current Cyclically Adjusted FCF per Share is RM0.32. Overall, Hengyuan Refining Co Bhd has a GF Score™ of 49/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Hengyuan Refining Co Bhd's Cyclically Adjusted FCF per Share compare to VLO and MPC?
Hengyuan Refining Co Bhd's Cyclically Adjusted FCF per Share of RM0.32 can be compared against companies in the Oil & Gas 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 Oil & Gas company?
A good Cyclically Adjusted FCF per Share depends on the Oil & Gas 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 Hengyuan Refining Co Bhd and its competitors. Hengyuan Refining Co Bhd's current Cyclically Adjusted FCF per Share is RM0.32. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Hengyuan Refining Co Bhd stock overvalued right now?
Based on GuruFocus' analysis, Hengyuan Refining Co Bhd (XKLS:4324) is currently considered Modestly Overvalued. The stock's GF Value™ is RM1.18, compared to a current price of RM1.35 — trading 14.4% above its estimated fair value. The current Cyclically Adjusted FCF per Share is RM0.32. Hengyuan Refining Co Bhd's overall GF Score™ is 49/100 with 3 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 Hengyuan Refining Co Bhd (XKLS:4324), the current Cyclically Adjusted FCF per Share is RM0.32 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 Hengyuan Refining Co Bhd (XKLS:4324) Overvalued in 2026?

Based on GuruFocus' analysis, Hengyuan Refining Co Bhd stock appears to be overvalued. The current stock price of RM1.35 is trading 14.4% above its estimated GF Value™ of RM1.18. GuruFocus considers Hengyuan Refining Co Bhd to be Modestly Overvalued.

Key valuation signals for XKLS:4324:

  • Cyclically Adjusted FCF per Share: RM0.32
  • GF Value™: RM1.18 vs. price of RM1.35 (14.4% above fair value)
  • GF Score™: 49/100 with 3 warning signs

No single metric tells the full story. See the XKLS:4324 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Hengyuan Refining Co Bhd Business Description

Industry EnergyOil & Gas
Address Jalan Pantai, Batu 1, Port Dickson, NSN, MYS, 71000
Hengyuan Refining Co Bhd is engaged in the refining and manufacturing of petroleum products in Malaysia. The company's operating units in its refinery consist of two crude distillers, a long residue catalytic cracker, two naptha treaters and a merox plant, one kerosene Merox plant, one platformer, two hydro-processing units, a Hydrogen Manufacturing Unit (HMU) and a sulphur recovery unit. Its product portfolio consists of liquefied petroleum gas (LPG), gasoline, diesel, aviation fuel, fuel oil components, and chemical feedstocks like light naphtha and propylene.
49GF Score

Get the complete analysis for XKLS:4324

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

RM1.35
Price
RM1.18
GF Value