Heitech Padu Bhd (XKLS:5028) Cyclically Adjusted FCF per Share: RM-0.19 (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:5028 Heitech Padu Bhd XKLS:5028
65 GF Score
Price RM1.22
GF Value RM3.31
Valuation Possible Value Trap
! 6 Warning Signs
View Full Analysis

What is Heitech Padu Bhd Cyclically Adjusted FCF per Share?

Heitech Padu Bhd XKLS:5028 -0.81% 65 Cyclically Adjusted FCF per Share is RM-0.19 as of Mar. 2026. GuruFocus rates XKLS:5028 with a GF Score™ of 65/100 and a GF Value™ of RM3.31 (Possible Value Trap). 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.

Heitech Padu Bhd's adjusted free cash flow per share for the three months ended in Mar. 2026 was RM-0.343. 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 RM-0.19 for the trailing ten years ended in Mar. 2026.

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 Heitech Padu Bhd was -11.50% per year. The lowest was -11.50% per year. And the median was -11.50% per year.

As of today (2026-07-17), Heitech Padu Bhd's current stock price is RM1.22. Heitech Padu Bhd's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was RM-0.19. Heitech Padu Bhd's Cyclically Adjusted Price-to-FCF of today is .

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Heitech Padu Bhd was 69.44. The lowest was 3.00. And the median was 7.69.


Heitech Padu Bhd  (XKLS:5028) 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.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Heitech Padu Bhd was 69.44. The lowest was 3.00. And the median was 7.69.


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.


Heitech Padu Bhd Cyclically Adjusted FCF per Share Related Terms


Heitech Padu Bhd Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Heitech Padu 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.

Heitech Padu Bhd Cyclically Adjusted FCF per Share Chart

Heitech Padu 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 0.13 0.09 0.00 -0.02 -0.17

Heitech Padu 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 -0.10 -0.17 -0.19

XKLS:5028 vs IBM, ACN, FISV: Cyclically Adjusted FCF per Share Comparison

For the Information Technology Services subindustry, Heitech Padu 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.


Heitech Padu Bhd Cyclically Adjusted Price-to-FCF vs Software Industry

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

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


XKLS:5028
65GF Score
Heitech Padu Bhd XKLS:5028
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Heitech Padu 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, Heitech Padu 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)
=-0.343/330.2130*330.2130
=-0.343

Current CPI (Mar. 2026) = 330.2130.

Heitech Padu Bhd Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -0.071 241.018 -0.097
201609 0.113 241.428 0.155
201612 0.074 241.432 0.101
201703 -0.079 243.801 -0.107
201706 -0.277 244.955 -0.373
201709 0.155 246.819 0.207
201712 0.586 246.524 0.785
201803 -0.266 249.554 -0.352
201806 -0.138 251.989 -0.181
201809 0.232 252.439 0.303
201812 0.396 251.233 0.520
201903 -0.231 254.202 -0.300
201906 -0.012 256.143 -0.015
201909 -0.007 256.759 -0.009
201912 0.019 256.974 0.024
202003 -0.309 258.115 -0.395
202006 0.147 257.797 0.188
202009 0.003 260.280 0.004
202012 0.115 260.474 0.146
202103 -0.341 264.877 -0.425
202106 0.001 271.696 0.001
202109 0.189 274.310 0.228
202112 0.311 278.802 0.368
202203 -0.461 287.504 -0.529
202206 0.300 296.311 0.334
202209 0.138 296.808 0.154
202212 -0.115 296.797 -0.128
202303 -0.010 301.836 -0.011
202306 -0.112 305.109 -0.121
202309 0.224 307.789 0.240
202312 0.000 306.746 0.000
202403 -0.212 312.332 -0.224
202406 -0.168 314.175 -0.177
202409 -0.209 315.301 -0.219
202412 -0.215 315.605 -0.225
202503 -0.393 319.799 -0.406
202506 0.013 322.561 0.013
202509 -0.534 324.800 -0.543
202512 -0.421 324.054 -0.429
202603 -0.343 330.213 -0.343

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 RM-0.19 mean?
Heitech Padu Bhd (XKLS:5028) has a Cyclically Adjusted FCF per Share of RM-0.19 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 Heitech Padu Bhd and its competitors.
Is Heitech Padu Bhd's Cyclically Adjusted FCF per Share too high?
Heitech Padu Bhd's current Cyclically Adjusted FCF per Share is RM-0.19. Overall, Heitech Padu Bhd has a GF Score™ of 65/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Heitech Padu Bhd's Cyclically Adjusted FCF per Share compare to IBM and ACN?
Heitech Padu Bhd's Cyclically Adjusted FCF per Share of RM-0.19 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 Heitech Padu Bhd and its competitors. Heitech Padu Bhd's current Cyclically Adjusted FCF per Share is RM-0.19. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Heitech Padu Bhd stock overvalued right now?
Based on GuruFocus' analysis, Heitech Padu Bhd (XKLS:5028) is currently considered Possible Value Trap. The stock's GF Value™ is RM3.31, compared to a current price of RM1.22 — trading 63.1% below its estimated fair value. The current Cyclically Adjusted FCF per Share is RM-0.19. Heitech Padu Bhd's overall GF Score™ is 65/100 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 Heitech Padu Bhd (XKLS:5028), the current Cyclically Adjusted FCF per Share is RM-0.19 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 Heitech Padu Bhd (XKLS:5028) Overvalued in 2026?

Based on GuruFocus' analysis, Heitech Padu Bhd stock appears to be undervalued. The current stock price of RM1.22 is trading 63.1% below its estimated GF Value™ of RM3.31. GuruFocus considers Heitech Padu Bhd to be Possible Value Trap.

Key valuation signals for XKLS:5028:

  • Cyclically Adjusted FCF per Share: RM-0.19
  • GF Value™: RM3.31 vs. price of RM1.22 (63.1% below fair value)
  • GF Score™: 65/100 with 6 warning signs

No single metric tells the full story. See the XKLS:5028 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Heitech Padu Bhd Business Description

Address Persiaran Kewajipan, USJ 1, Level 15, Menara Insignia, UEP Subang Jaya, Subang Jaya, SGR, MYS, 47600
Heitech Padu Bhd provides systems integration, network-related services, data centre management, disaster recovery services, and other information technology-related services. Its reportable segments are Public Sector Group (PBG) and Private Sector Group (PSG). A majority of its revenue is generated from the Public Sector Group (PBG) segment, whose business offerings are mainly focusing on system integration, application development and infrastructure managed services for the Public Agencies Sector. Geographically, the company generates maximum revenue from Malaysia.
65GF Score

Get the complete analysis for XKLS:5028

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

RM1.22
Price
RM3.31
GF Value