GURUFOCUS.COM » STOCK LIST » Communication Services » Interactive Media » Genie Music Corp (XKRX:043610) » Definitions » Cyclically Adjusted FCF per Share

Genie Music (XKRX:043610) Cyclically Adjusted FCF per Share : ₩145.19 (As of Mar. 2024)


View and export this data going back to 2000. Start your Free Trial

What is Genie Music 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.

Genie Music's adjusted free cash flow per share for the three months ended in Mar. 2024 was ₩-484.951. 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 ₩145.19 for the trailing ten years ended in Mar. 2024.

During the past 12 months, Genie Music's average Cyclically Adjusted FCF Growth Rate was -15.10% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 35.60% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 26.70% 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 Genie Music was 52.90% per year. The lowest was 18.00% per year. And the median was 29.30% per year.

As of today (2024-06-03), Genie Music's current stock price is ₩3035.00. Genie Music's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2024 was ₩145.19. Genie Music's Cyclically Adjusted Price-to-FCF of today is 20.90.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Genie Music was 295.64. The lowest was 14.97. And the median was 40.67.


Genie Music Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Genie Music'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.

Genie Music Cyclically Adjusted FCF per Share Chart

Genie Music 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 94.91 83.88 139.64 178.18 209.11

Genie Music Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 170.95 177.67 164.35 209.11 145.19

Competitive Comparison of Genie Music's Cyclically Adjusted FCF per Share

For the Internet Content & Information subindustry, Genie Music'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.


Genie Music's Cyclically Adjusted Price-to-FCF Distribution in the Interactive Media Industry

For the Interactive Media industry and Communication Services sector, Genie Music's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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



Genie Music 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, Genie Music's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2024 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2024 (Change)*Current CPI (Mar. 2024)
=-484.951/118.8477*118.8477
=-484.951

Current CPI (Mar. 2024) = 118.8477.

Genie Music Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201406 85.115 99.353 101.816
201409 38.842 99.608 46.344
201412 -35.679 99.098 -42.790
201503 116.729 99.720 139.119
201506 39.501 100.050 46.923
201509 -56.483 100.110 -67.055
201512 67.495 100.220 80.040
201603 69.246 100.560 81.839
201606 128.908 100.790 152.003
201609 -63.542 101.460 -74.432
201612 161.670 101.560 189.190
201703 43.016 102.850 49.707
201706 -15.166 102.610 -17.566
201709 4.766 103.490 5.473
201712 87.305 102.990 100.748
201803 -121.820 104.100 -139.078
201806 -25.247 104.130 -28.815
201809 78.288 105.650 88.068
201812 71.813 104.350 81.790
201903 37.161 104.490 42.267
201906 -172.471 104.880 -195.440
201909 234.374 105.200 264.780
201912 -97.494 105.120 -110.226
202003 53.456 105.540 60.196
202006 -11.620 104.870 -13.169
202009 57.698 106.200 64.569
202012 -111.664 105.765 -125.476
202103 107.682 107.357 119.207
202106 -273.175 107.579 -301.791
202109 589.618 108.759 644.311
202112 21.832 109.676 23.658
202203 169.547 111.806 180.226
202206 85.250 114.083 88.811
202209 52.212 114.831 54.038
202212 83.627 115.200 86.275
202303 -137.971 116.550 -140.691
202306 203.591 117.140 206.559
202309 -170.807 119.111 -170.429
202312 365.880 118.848 365.880
202403 -484.951 118.848 -484.951

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


Genie Music  (XKRX:043610) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=3035.00/145.19
=20.90

* 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 Genie Music was 295.64. The lowest was 14.97. And the median was 40.67.


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.


Genie Music Cyclically Adjusted FCF per Share Related Terms

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


Genie Music (XKRX:043610) Business Description

Traded in Other Exchanges
N/A
Address
Yeongdong Daero Road, Gangnam-gu, Seoul, KOR
Genie Music Corp is engaged in wired and wireless Internet music services, content planning, and distribution businesses in South Korea.

Genie Music (XKRX:043610) Headlines

No Headlines