GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Simpac Inc (XKRX:009160) » Definitions » Cyclically Adjusted FCF per Share

Simpac (XKRX:009160) Cyclically Adjusted FCF per Share : ₩220.27 (As of Mar. 2025)


View and export this data going back to 1989. Start your Free Trial

What is Simpac 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.

Simpac's adjusted free cash flow per share for the three months ended in Mar. 2025 was ₩-34.473. 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 ₩220.27 for the trailing ten years ended in Mar. 2025.

During the past 12 months, Simpac's average Cyclically Adjusted FCF Growth Rate was -18.20% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -14.50% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -4.50% 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 Simpac was 10.40% per year. The lowest was -14.50% per year. And the median was -1.40% per year.

As of today (2025-06-02), Simpac's current stock price is ₩4870.00. Simpac's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2025 was ₩220.27. Simpac's Cyclically Adjusted Price-to-FCF of today is 22.11.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Simpac was 27.13. The lowest was 4.43. And the median was 10.93.


Simpac Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Simpac'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.

Simpac Cyclically Adjusted FCF per Share Chart

Simpac Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 335.96 440.59 396.81 452.46 275.34

Simpac Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
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 269.43 230.65 213.73 275.34 220.27

Competitive Comparison of Simpac's Cyclically Adjusted FCF per Share

For the Specialty Industrial Machinery subindustry, Simpac'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.


Simpac's Cyclically Adjusted Price-to-FCF Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Simpac's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


;
;

Simpac 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, Simpac's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2025 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2025 (Change)*Current CPI (Mar. 2025)
=-34.473/122.5900*122.5900
=-34.473

Current CPI (Mar. 2025) = 122.5900.

Simpac Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201506 -35.671 100.051 -43.707
201509 -643.743 100.111 -788.291
201512 232.747 100.220 284.697
201603 581.949 100.561 709.432
201606 73.702 100.791 89.642
201609 235.821 101.461 284.930
201612 300.361 101.561 362.552
201703 134.927 102.851 160.823
201706 -113.918 102.611 -136.098
201709 -44.031 103.491 -52.157
201712 -420.664 102.991 -500.717
201803 695.581 104.101 819.122
201806 395.597 104.130 465.726
201809 313.380 105.651 363.626
201812 -132.564 104.351 -155.735
201903 -111.321 104.491 -130.603
201906 244.298 104.881 285.548
201909 368.832 105.200 429.800
201912 -258.197 105.121 -301.103
202003 -247.626 105.354 -288.137
202006 -19.182 105.112 -22.372
202009 74.577 106.198 86.089
202012 -179.484 105.765 -208.035
202103 12.132 107.357 13.853
202106 137.080 107.579 156.208
202109 381.894 108.759 430.459
202112 512.078 109.676 572.371
202203 943.418 111.848 1,034.025
202206 -205.976 114.072 -221.356
202209 38.833 114.715 41.499
202212 -1,092.424 115.179 -1,162.712
202303 100.462 116.507 105.707
202306 562.144 117.182 588.087
202309 288.694 118.964 297.494
202312 -138.145 118.837 -142.508
202403 -682.721 120.123 -696.741
202406 -402.301 120.007 -410.959
202409 -500.321 120.861 -507.478
202412 419.161 121.135 424.195
202503 -34.473 122.590 -34.473

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


Simpac  (XKRX:009160) 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.

Simpac's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=4870.00/220.27
=22.11

* 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 Simpac was 27.13. The lowest was 4.43. And the median was 10.93.


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.


Simpac Cyclically Adjusted FCF per Share Related Terms

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


Simpac Business Description

Industry
Traded in Other Exchanges
N/A
Address
394 Cheongcheon-dong, Bupyeong-gu, Incheon, KOR, 403-030
Simpac Inc is a South Korean company operating in the diversified industrials industry. The company is engaged in manufacturing of press. The products of the company are mechanical press, servo press, and hydraulic press.

Simpac Headlines

No Headlines