GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Han Kook Shell Oil Co Ltd (XKRX:002960) » Definitions » Cyclically Adjusted FCF per Share

Han Kook Shell Oil Co (XKRX:002960) Cyclically Adjusted FCF per Share : ₩23,631.90 (As of Mar. 2024)


View and export this data going back to 1988. Start your Free Trial

What is Han Kook Shell Oil Co 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.

Han Kook Shell Oil Co's adjusted free cash flow per share for the three months ended in Mar. 2024 was ₩4,387.390. 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 ₩23,631.90 for the trailing ten years ended in Mar. 2024.

During the past 12 months, Han Kook Shell Oil Co's average Cyclically Adjusted FCF Growth Rate was 8.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 1.70% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 0.60% 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 Han Kook Shell Oil Co was 1.70% per year. The lowest was 0.80% per year. And the median was 1.20% per year.

As of today (2024-06-07), Han Kook Shell Oil Co's current stock price is ₩297500.00. Han Kook Shell Oil Co's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2024 was ₩23,631.90. Han Kook Shell Oil Co's Cyclically Adjusted Price-to-FCF of today is 12.59.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Han Kook Shell Oil Co was 20.91. The lowest was 9.69. And the median was 12.42.


Han Kook Shell Oil Co Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Han Kook Shell Oil 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.

* Premium members only.

Han Kook Shell Oil Co Cyclically Adjusted FCF per Share Chart

Han Kook Shell Oil Co 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 21,452.10 21,674.30 23,202.20 22,263.80 22,784.30

Han Kook Shell Oil Co 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 21,790.10 22,595.40 22,925.70 22,784.30 23,631.90

Competitive Comparison of Han Kook Shell Oil Co's Cyclically Adjusted FCF per Share

For the Oil & Gas Refining & Marketing subindustry, Han Kook Shell Oil 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.


Han Kook Shell Oil Co's Cyclically Adjusted Price-to-FCF Distribution in the Oil & Gas Industry

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

* The bar in red indicates where Han Kook Shell Oil Co's Cyclically Adjusted Price-to-FCF falls into.



Han Kook Shell Oil 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, Han Kook Shell Oil Co'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)
=4387.39/118.8477*118.8477
=4,387.390

Current CPI (Mar. 2024) = 118.8477.

Han Kook Shell Oil Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201406 9,418.445 99.353 11,266.500
201409 5,632.853 99.608 6,720.862
201412 8,680.529 99.098 10,410.512
201503 5,824.198 99.720 6,941.361
201506 9,407.107 100.050 11,174.543
201509 1,932.940 100.110 2,294.731
201512 10,834.732 100.220 12,848.563
201603 3,355.498 100.560 3,965.724
201606 5,756.134 100.790 6,787.412
201609 5,363.570 101.460 6,282.751
201612 6,856.561 101.560 8,023.695
201703 5,509.317 102.850 6,366.258
201706 1,367.789 102.610 1,584.237
201709 66.474 103.490 76.339
201712 6,199.322 102.990 7,153.851
201803 4,801.258 104.100 5,481.445
201806 2,041.000 104.130 2,329.474
201809 15,173.000 105.650 17,068.397
201812 -4,145.274 104.350 -4,721.191
201903 935.980 104.490 1,064.591
201906 5,163.216 104.880 5,850.842
201909 1,752.130 105.200 1,979.436
201912 6,642.858 105.120 7,510.354
202003 2,726.063 105.540 3,069.796
202006 4,132.769 104.870 4,683.609
202009 10,426.869 106.200 11,668.638
202012 12,218.105 105.765 13,729.383
202103 -20.585 107.357 -22.788
202106 2,686.776 107.579 2,968.222
202109 5,472.989 108.759 5,980.663
202112 9,259.175 109.676 10,033.441
202203 5,071.359 111.806 5,390.770
202206 3,420.386 114.083 3,563.245
202209 -10,733.954 114.831 -11,109.390
202212 12,088.540 115.200 12,471.291
202303 3,155.856 116.550 3,218.082
202306 11,703.568 117.140 11,874.196
202309 4,130.164 119.111 4,121.027
202312 11,831.147 118.848 11,831.147
202403 4,387.390 118.848 4,387.390

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


Han Kook Shell Oil Co  (XKRX:002960) 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.

Han Kook Shell Oil Co's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=297500.00/23631.9
=12.59

* 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 Han Kook Shell Oil Co was 20.91. The lowest was 9.69. And the median was 12.42.


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.


Han Kook Shell Oil Co Cyclically Adjusted FCF per Share Related Terms

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


Han Kook Shell Oil Co (XKRX:002960) Business Description

Industry
Traded in Other Exchanges
N/A
Address
206-39 Yongdahng-dong, Nam-gu, Busan, KOR, 608-829
Han Kook Shell Oil Co Ltd is engaged in the energy sector in Korea. Its core business is the production of lubricant oil for automobiles including passenger cars, motorcycles, and commercial vehicles. Its product is also used in food processing equipment, industrial machines, ships, and metal processing equipment.

Han Kook Shell Oil Co (XKRX:002960) Headlines

No Headlines