GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Leaders Cosmetics Co Ltd (XKRX:016100) » Definitions » Cyclically Adjusted FCF per Share

Leaders Cosmetics Co (XKRX:016100) Cyclically Adjusted FCF per Share : ₩-616.09 (As of Mar. 2025)


View and export this data going back to 2003. Start your Free Trial

What is Leaders Cosmetics 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.

Leaders Cosmetics Co's adjusted free cash flow per share for the three months ended in Mar. 2025 was ₩-179.967. 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 ₩-616.09 for the trailing ten years ended in Mar. 2025.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -12.60% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -0.90% 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 Leaders Cosmetics Co was 10.10% per year. The lowest was -34.70% per year. And the median was -12.75% per year.

As of today (2025-07-14), Leaders Cosmetics Co's current stock price is ₩2710.00. Leaders Cosmetics Co's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2025 was ₩-616.09. Leaders Cosmetics Co's Cyclically Adjusted Price-to-FCF of today is .


Leaders Cosmetics Co Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Leaders Cosmetics 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.

Leaders Cosmetics Co Cyclically Adjusted FCF per Share Chart

Leaders Cosmetics Co 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 -472.34 -374.02 -302.96 -371.46 -533.85

Leaders Cosmetics Co 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 -389.96 -425.54 -469.98 -533.85 -616.09

Competitive Comparison of Leaders Cosmetics Co's Cyclically Adjusted FCF per Share

For the Household & Personal Products subindustry, Leaders Cosmetics 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.


Leaders Cosmetics Co's Cyclically Adjusted Price-to-FCF Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Leaders Cosmetics Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


;
;

Leaders Cosmetics 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, Leaders Cosmetics Co'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)
=-179.967/122.5900*122.5900
=-179.967

Current CPI (Mar. 2025) = 122.5900.

Leaders Cosmetics Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201506 -654.278 100.051 -801.673
201509 -1,116.889 100.111 -1,367.679
201512 -449.997 100.220 -550.438
201603 601.456 100.561 733.212
201606 -138.534 100.791 -168.497
201609 167.046 101.461 201.833
201612 130.376 101.561 157.371
201703 -424.831 102.851 -506.366
201706 -429.000 102.611 -512.527
201709 27.408 103.491 32.466
201712 9.883 102.991 11.764
201803 203.882 104.101 240.093
201806 -161.579 104.130 -190.223
201809 -333.593 105.651 -387.080
201812 -75.543 104.351 -88.747
201903 -391.670 104.491 -459.512
201906 -355.600 104.881 -415.643
201909 -522.730 105.200 -609.138
201912 -171.346 105.121 -199.820
202003 -34.928 105.354 -40.642
202006 -122.225 105.112 -142.549
202009 -339.312 106.198 -391.687
202012 -71.813 105.765 -83.237
202103 87.828 107.357 100.290
202106 80.913 107.579 92.204
202109 -98.526 108.759 -111.055
202112 17.215 109.676 19.242
202203 12.912 111.848 14.152
202206 66.912 114.072 71.908
202209 -38.768 114.715 -41.429
202212 67.743 115.179 72.102
202303 -141.441 116.507 -148.825
202306 -69.615 117.182 -72.828
202309 -147.120 118.964 -151.605
202312 -45.406 118.837 -46.840
202403 51.641 120.123 52.701
202406 -21.114 120.007 -21.568
202409 -87.574 120.861 -88.827
202412 -179.679 121.135 -181.837
202503 -179.967 122.590 -179.967

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


Leaders Cosmetics Co  (XKRX:016100) 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.


Leaders Cosmetics Co Cyclically Adjusted FCF per Share Related Terms

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


Leaders Cosmetics Co Business Description

Traded in Other Exchanges
N/A
Address
No. C-404, The Classic 500, 90, Neungdong-ro, Gwangjin-gu, Seoul, KOR, 05065
Leaders Cosmetics Co Ltd is primarily engaged in manufacturing and distribution of cosmetic products. Its other business operations involve research and development of products using proteins and manufacture corrugated cardboard boxes. Its products include mask packs, basic cosmetics, mixed liquid, packages, functional cosmetics, and others. The products are sold under various brands such as Insolution, StepSolution, LABOTICA, MEDIU, and EX Solution.

Leaders Cosmetics Co Headlines

No Headlines