GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » Unisem Co Ltd (XKRX:036200) » Definitions » Cyclically Adjusted FCF per Share

Unisem Co (XKRX:036200) Cyclically Adjusted FCF per Share : ₩432.25 (As of Dec. 2024)


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

What is Unisem 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.

Unisem Co's adjusted free cash flow per share for the three months ended in Dec. 2024 was ₩373.934. 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 ₩432.25 for the trailing ten years ended in Dec. 2024.

During the past 12 months, Unisem Co's average Cyclically Adjusted FCF Growth Rate was 13.30% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -0.50% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 19.30% 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 Unisem Co was 70.10% per year. The lowest was -0.50% per year. And the median was 45.70% per year.

As of today (2025-05-19), Unisem Co's current stock price is ₩6110.00. Unisem Co's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2024 was ₩432.25. Unisem Co's Cyclically Adjusted Price-to-FCF of today is 14.14.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Unisem Co was 1130.50. The lowest was 12.76. And the median was 29.18.


Unisem Co Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Unisem 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.

Unisem Co Cyclically Adjusted FCF per Share Chart

Unisem 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 282.36 438.84 471.13 381.55 432.25

Unisem Co Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 381.55 397.69 437.92 433.07 432.25

Competitive Comparison of Unisem Co's Cyclically Adjusted FCF per Share

For the Semiconductor Equipment & Materials subindustry, Unisem 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.


Unisem Co's Cyclically Adjusted Price-to-FCF Distribution in the Semiconductors Industry

For the Semiconductors industry and Technology sector, Unisem Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


;
;

Unisem 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, Unisem Co's adjusted Free Cash Flow per Share data for the three months ended in Dec. 2024 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Dec. 2024 (Change)*Current CPI (Dec. 2024)
=373.934/121.1352*121.1352
=373.934

Current CPI (Dec. 2024) = 121.1352.

Unisem Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201503 257.702 99.721 313.042
201506 169.240 100.051 204.905
201509 -7.144 100.111 -8.644
201512 -76.030 100.220 -91.897
201603 -267.806 100.561 -322.598
201606 97.787 100.791 117.525
201609 45.930 101.461 54.836
201612 -87.692 101.561 -104.593
201703 -24.590 102.851 -28.962
201706 300.134 102.611 354.316
201709 495.790 103.491 580.320
201712 86.853 102.991 102.154
201803 77.162 104.101 89.788
201806 -166.442 104.130 -193.623
201809 -135.108 105.651 -154.910
201812 380.087 104.351 441.223
201903 300.355 104.491 348.198
201906 161.428 104.881 186.446
201909 -75.944 105.200 -87.447
201912 99.295 105.121 114.421
202003 373.457 105.354 429.397
202006 331.290 105.112 381.792
202009 280.932 106.198 320.447
202012 -93.209 105.765 -106.754
202103 -114.132 107.357 -128.779
202106 452.859 107.579 509.926
202109 433.231 108.759 482.530
202112 436.570 109.676 482.182
202203 93.527 111.848 101.293
202206 26.154 114.072 27.773
202209 120.304 114.715 127.037
202212 186.062 115.179 195.683
202303 -14.365 116.507 -14.936
202306 -239.284 117.182 -247.356
202309 -241.193 118.964 -245.596
202312 -698.304 118.837 -711.808
202403 270.676 120.123 272.956
202406 129.132 120.007 130.346
202409 27.834 120.861 27.897
202412 373.934 121.135 373.934

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


Unisem Co  (XKRX:036200) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=6110.00/432.25
=14.14

* 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 Unisem Co was 1130.50. The lowest was 12.76. And the median was 29.18.


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.


Unisem Co Cyclically Adjusted FCF per Share Related Terms

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


Unisem Co Business Description

Industry
Traded in Other Exchanges
N/A
Address
509 Jangji-ri, Dongtan Myoun, Hwaseong, Gyeonggi-do, KOR, 445-810
Unisem Co Ltd manufactures semiconductor equipment for semiconductor manufacturing. It operates in two business divisions namely semiconductor equipment business division & complementary metal-oxide semiconductor image sensors (CISs) business division.

Unisem Co Headlines

No Headlines