Tae Yang Metal Co (XKRX:004100) Cyclically Adjusted FCF per Share: ₩-231.35 (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.

XKRX:004100 Tae Yang Metal Co Ltd XKRX:004100
63 GF Score
Price ₩2,295.00
GF Value ₩2,689.23
Valuation Modestly Undervalued
! 6 Warning Signs
View Full Analysis

What is Tae Yang Metal Co Cyclically Adjusted FCF per Share?

Tae Yang Metal Co XKRX:004100 -1.50% 63 Cyclically Adjusted FCF per Share is ₩-231.35 as of Mar. 2026. GuruFocus rates XKRX:004100 with a GF Score™ of 63/100 and a GF Value™ of ₩2,689.23 (Modestly Undervalued). 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.

Tae Yang Metal Co's adjusted free cash flow per share for the three months ended in Mar. 2026 was ₩-300.266. 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 ₩-231.35 for the trailing ten years ended in Mar. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -49.90% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 10.30% 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 Tae Yang Metal Co was 45.80% per year. The lowest was -49.90% per year. And the median was -0.70% per year.

As of today (2026-08-20), Tae Yang Metal Co's current stock price is ₩2295.00. Tae Yang Metal Co's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was ₩-231.35. Tae Yang Metal Co's Cyclically Adjusted Price-to-FCF of today is .


Tae Yang Metal Co  (XKRX:004100) 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.


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.


Tae Yang Metal Co Cyclically Adjusted FCF per Share Related Terms


Tae Yang Metal Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Tae Yang Metal 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.

Tae Yang Metal Co Cyclically Adjusted FCF per Share Chart

Tae Yang Metal Co 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 -239.03 -55.10 -141.48 -132.58 -185.63

Tae Yang Metal Co 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 -82.43 -113.07 -127.17 -185.63 -231.35

XKRX:004100 vs ORLY, AZO: Cyclically Adjusted FCF per Share Comparison

For the Auto Parts subindustry, Tae Yang Metal 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.


Tae Yang Metal Co Cyclically Adjusted Price-to-FCF vs Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Tae Yang Metal Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Tae Yang Metal Co's Cyclically Adjusted Price-to-FCF falls into.


XKRX:004100
63GF Score
Tae Yang Metal Co Ltd XKRX:004100
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Tae Yang Metal 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, Tae Yang Metal Co'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)
=-300.266/125.2360*125.2360
=-300.266

Current CPI (Mar. 2026) = 125.2360.

Tae Yang Metal Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -10.338 100.791 -12.845
201609 -53.165 101.461 -65.623
201612 112.663 101.561 138.926
201703 -45.413 102.851 -55.297
201706 0.968 102.611 1.181
201709 27.180 103.491 32.891
201712 -48.650 102.991 -59.158
201803 -331.461 104.101 -398.756
201806 122.323 104.130 147.116
201809 -92.325 105.651 -109.440
201812 -128.172 104.351 -153.825
201903 -161.045 104.491 -193.018
201906 74.428 104.881 88.873
201909 -276.543 105.200 -329.211
201912 -118.915 105.121 -141.669
202003 -258.239 105.354 -306.972
202006 73.984 105.112 88.149
202009 183.983 106.198 216.966
202012 20.923 105.765 24.775
202103 -87.950 107.357 -102.597
202106 133.080 107.579 154.923
202109 -112.558 108.759 -129.610
202112 -431.498 109.676 -492.714
202203 230.105 111.848 257.648
202206 55.571 114.072 61.009
202209 5.871 114.715 6.409
202212 536.230 115.179 583.051
202303 -32.383 116.507 -34.809
202306 -113.663 117.182 -121.475
202309 -169.266 118.964 -178.191
202312 -113.955 118.837 -120.091
202403 164.632 120.123 171.639
202406 -94.757 120.007 -98.886
202409 -24.365 120.861 -25.247
202412 -148.838 121.135 -153.877
202503 55.056 122.590 56.244
202506 -274.309 122.611 -280.182
202509 -17.303 123.402 -17.560
202512 -457.157 123.939 -461.940
202603 -300.266 125.236 -300.266

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 ₩-231.35 mean?
Tae Yang Metal Co (XKRX:004100) has a Cyclically Adjusted FCF per Share of ₩-231.35 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 Tae Yang Metal Co and its competitors.
Is Tae Yang Metal Co's Cyclically Adjusted FCF per Share too high?
Tae Yang Metal Co's current Cyclically Adjusted FCF per Share is ₩-231.35. Overall, Tae Yang Metal Co has a GF Score™ of 63/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Tae Yang Metal Co's Cyclically Adjusted FCF per Share compare to ORLY and AZO?
Tae Yang Metal Co's Cyclically Adjusted FCF per Share of ₩-231.35 can be compared against companies in the Vehicles & Parts 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 Vehicles & Parts company?
A good Cyclically Adjusted FCF per Share depends on the Vehicles & Parts 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 Tae Yang Metal Co and its competitors. Tae Yang Metal Co's current Cyclically Adjusted FCF per Share is ₩-231.35. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Tae Yang Metal Co stock overvalued right now?
Based on GuruFocus' analysis, Tae Yang Metal Co (XKRX:004100) is currently considered Modestly Undervalued. The stock's GF Value™ is ₩2,689.23, compared to a current price of ₩2,295.00 — trading 14.7% below its estimated fair value. The current Cyclically Adjusted FCF per Share is ₩-231.35. Tae Yang Metal Co's overall GF Score™ is 63/100 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 Tae Yang Metal Co (XKRX:004100), the current Cyclically Adjusted FCF per Share is ₩-231.35 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 Tae Yang Metal Co (XKRX:004100) Overvalued in 2026?

Based on GuruFocus' analysis, Tae Yang Metal Co stock appears to be undervalued. The current stock price of ₩2,295.00 is trading 14.7% below its estimated GF Value™ of ₩2,689.23. GuruFocus considers Tae Yang Metal Co to be Modestly Undervalued.

Key valuation signals for XKRX:004100:

  • Cyclically Adjusted FCF per Share: ₩-231.35
  • GF Value™: ₩2,689.23 vs. price of ₩2,295.00 (14.7% below fair value)
  • GF Score™: 63/100 with 6 warning signs

No single metric tells the full story. See the XKRX:004100 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Tae Yang Metal Co Business Description

Other Exchanges 004105.PFD:Korea
Address 212 Haebong-ro, Danwon-Gu, Gyeonggi-do, Ansan-si, KOR
Tae Yang Metal Co Ltd is a South Korea-based company engaged in the manufacture and supply of forged products for automotive, mechanical, electrical, and electronic components to customers. Its product information is Steering, braking, eco-friendly, Drive, Suspension, and Industrial bolts.
63GF Score

Get the complete analysis for XKRX:004100

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

₩2,295.00
Price
₩2,689.23
GF Value