GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Tobacco Products » KT&G Corp (XKRX:033780) » Definitions » Cyclically Adjusted FCF per Share

KT&G (XKRX:033780) Cyclically Adjusted FCF per Share : ₩7,672.13 (As of Dec. 2023)


View and export this data going back to 1999. Start your Free Trial

What is KT&G 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.

KT&G's adjusted free cash flow per share for the three months ended in Dec. 2023 was ₩1,595.061. 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 ₩7,672.13 for the trailing ten years ended in Dec. 2023.

During the past 12 months, KT&G's average Cyclically Adjusted FCF Growth Rate was 6.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 8.10% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 6.50% 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 KT&G was 8.10% per year. The lowest was 1.60% per year. And the median was 5.90% per year.

As of today (2024-05-01), KT&G's current stock price is ₩89400.00. KT&G's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2023 was ₩7,672.13. KT&G's Cyclically Adjusted Price-to-FCF of today is 11.65.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of KT&G was 24.56. The lowest was 11.09. And the median was 13.79.


KT&G Cyclically Adjusted FCF per Share Historical Data

The historical data trend for KT&G'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.

KT&G Cyclically Adjusted FCF per Share Chart

KT&G 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 5,800.20 6,072.51 6,824.65 7,207.06 7,672.13

KT&G Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 7,207.06 6,630.73 6,644.73 7,473.77 7,672.13

Competitive Comparison of KT&G's Cyclically Adjusted FCF per Share

For the Tobacco subindustry, KT&G'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.


KT&G's Cyclically Adjusted Price-to-FCF Distribution in the Tobacco Products Industry

For the Tobacco Products industry and Consumer Defensive sector, KT&G's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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



KT&G 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, KT&G's adjusted Free Cash Flow per Share data for the three months ended in Dec. 2023 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Dec. 2023 (Change)*Current CPI (Dec. 2023)
=1595.061/118.8477*118.8477
=1,595.061

Current CPI (Dec. 2023) = 118.8477.

KT&G Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201403 1,800.903 99.253 2,156.440
201406 1,949.637 99.353 2,332.188
201409 743.553 99.608 887.173
201412 -538.877 99.098 -646.272
201503 536.543 99.720 639.460
201506 4,563.333 100.050 5,420.706
201509 2,406.962 100.110 2,857.476
201512 781.742 100.220 927.043
201603 1,307.614 100.560 1,545.415
201606 2,160.516 100.790 2,547.598
201609 1,959.496 101.460 2,295.304
201612 5,101.207 101.560 5,969.542
201703 -2,475.221 102.850 -2,860.227
201706 2,974.979 102.610 3,445.760
201709 4,922.291 103.490 5,652.749
201712 1,194.476 102.990 1,378.393
201803 2,376.968 104.100 2,713.710
201806 3,267.389 104.130 3,729.201
201809 1,696.588 105.650 1,908.524
201812 -3,682.781 104.350 -4,194.442
201903 5,399.860 104.490 6,141.841
201906 3,021.363 104.880 3,423.742
201909 -2,306.565 105.200 -2,605.798
201912 103.196 105.120 116.672
202003 1,458.278 105.540 1,642.155
202006 5,721.916 104.870 6,484.567
202009 952.756 106.200 1,066.223
202012 -154.353 105.765 -173.445
202103 594.478 107.357 658.105
202106 1,882.628 107.579 2,079.838
202109 5,996.994 108.759 6,553.275
202112 814.413 109.676 882.515
202203 1,462.441 111.806 1,554.550
202206 3,163.070 114.083 3,295.182
202209 265.909 114.831 275.210
202212 125.073 115.200 129.033
202303 -2,240.686 116.550 -2,284.867
202306 1,468.799 117.140 1,490.213
202309 5,704.126 119.111 5,691.507
202312 1,595.061 118.848 1,595.061

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


KT&G  (XKRX:033780) 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.

KT&G's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=89400.00/7672.13
=11.65

* 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 KT&G was 24.56. The lowest was 11.09. And the median was 13.79.


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.


KT&G Cyclically Adjusted FCF per Share Related Terms

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


KT&G (XKRX:033780) Business Description

Industry
Traded in Other Exchanges
N/A
Address
100, Pyong chon-dong, Daedeog-gu, Daejeon, KOR, 306-712
KT&G primarily manufactures and sells tobacco products in South Korea. Its flagship cigarette brand is Esse. Other brands include This, The One, Bohem, and Raison. More than two thirds of the company's revenue come from tobacco sales in South Korea. Tobacco sales outside of South Korea generate another fourth of the company's total revenue and are primarily generated in the Middle East and Asia, although the company sells its product in roughly 50 countries spanning the globe. The remaining company sales are from KT&G's businesses that invest in real estate and sell ginseng products, cosmetics, and pharmaceuticals.

KT&G (XKRX:033780) Headlines

No Headlines