GURUFOCUS.COM » STOCK LIST » Basic Materials » Building Materials » Union Corp (XKRX:000910) » Definitions » Cyclically Adjusted FCF per Share

Union (XKRX:000910) Cyclically Adjusted FCF per Share : ₩-302.73 (As of Mar. 2024)


View and export this data going back to 1996. Start your Free Trial

What is Union Cyclically Adjusted FCF per Share?

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.

Union's adjusted free cash flow per share for the three months ended in Mar. 2024 was ₩36.893. 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 ₩-302.73 for the trailing ten years ended in Mar. 2024.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -166.20% 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 Union was -31.80% per year. The lowest was -166.20% per year. And the median was -99.00% per year.

As of today (2024-06-08), Union's current stock price is ₩5310.00. Union's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2024 was ₩-302.73. Union's Cyclically Adjusted Price-to-FCF of today is .

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Union was 960.66. The lowest was 10.35. And the median was 26.91.


Union Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Union'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.

* Premium members only.

Union Cyclically Adjusted FCF per Share Chart

Union Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 55.70 -16.34 -6.66 -316.63 -308.11

Union Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 -365.24 -332.58 -323.22 -308.11 -302.73

Competitive Comparison of Union's Cyclically Adjusted FCF per Share

For the Building Materials subindustry, Union'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.


Union's Cyclically Adjusted Price-to-FCF Distribution in the Building Materials Industry

For the Building Materials industry and Basic Materials sector, Union's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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



Union 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, Union's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2024 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2024 (Change)*Current CPI (Mar. 2024)
=36.893/118.8477*118.8477
=36.893

Current CPI (Mar. 2024) = 118.8477.

Union Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201406 151.232 99.353 180.906
201409 100.213 99.608 119.570
201412 96.608 99.098 115.861
201503 -162.408 99.720 -193.560
201506 -39.000 100.050 -46.327
201509 272.435 100.110 323.427
201512 133.695 100.220 158.545
201603 -129.075 100.560 -152.548
201606 219.820 100.790 259.203
201609 162.311 101.460 190.127
201612 159.932 101.560 187.156
201703 -29.184 102.850 -33.723
201706 286.640 102.610 332.000
201709 7.908 103.490 9.082
201712 99.010 102.990 114.255
201803 -78.260 104.100 -89.347
201806 -1,007.860 104.130 -1,150.311
201809 -57.032 105.650 -64.156
201812 -330.748 104.350 -376.700
201903 -67.711 104.490 -77.015
201906 -22.552 104.880 -25.555
201909 -160.722 105.200 -181.573
201912 -273.388 105.120 -309.090
202003 -288.455 105.540 -324.827
202006 -117.075 104.870 -132.679
202009 4.374 106.200 4.895
202012 284.432 105.765 319.614
202103 -55.090 107.357 -60.986
202106 388.057 107.579 428.707
202109 -123.429 108.759 -134.878
202112 -135.210 109.676 -146.516
202203 -360.212 111.806 -382.899
202206 -839.973 114.083 -875.056
202209 -178.974 114.831 -185.234
202212 -975.858 115.200 -1,006.756
202303 -449.928 116.550 -458.800
202306 115.143 117.140 116.822
202309 154.994 119.111 154.651
202312 329.554 118.848 329.554
202403 36.893 118.848 36.893

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.


Union  (XKRX:000910) 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 Union was 960.66. The lowest was 10.35. And the median was 26.91.


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.


Union Cyclically Adjusted FCF per Share Related Terms

Thank you for viewing the detailed overview of Union's Cyclically Adjusted FCF per Share provided by GuruFocus.com. Please click on the following links to see related term pages.


Union (XKRX:000910) Business Description

Industry
Traded in Other Exchanges
N/A
Address
94, Sogong-ro, Jung-gu, 13th Floor Oriental Chemical Building, Seoul, KOR, 04532
Union Corp is engaged in the production of cement and rare metal such as vanadium and molybdenum. The company is a member of OCI Group. Its products ranges from building materials, refractory materials, civil construction materials, filtering devices and metal recycling, and ozone systems.

Union (XKRX:000910) Headlines

No Headlines