GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Intops Co Ltd (XKRX:049070) » Definitions » Cyclically Adjusted FCF per Share

Intops Co (XKRX:049070) Cyclically Adjusted FCF per Share : ₩3,056.35 (As of Mar. 2024)


View and export this data going back to 2002. Start your Free Trial

What is Intops 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.

Intops Co's adjusted free cash flow per share for the three months ended in Mar. 2024 was ₩-214.555. 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 ₩3,056.35 for the trailing ten years ended in Mar. 2024.

During the past 12 months, Intops Co's average Cyclically Adjusted FCF Growth Rate was -1.00% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 21.50% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 18.00% 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 Intops Co was 22.50% per year. The lowest was 16.20% per year. And the median was 21.30% per year.

As of today (2024-06-21), Intops Co's current stock price is ₩25150.00. Intops Co's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2024 was ₩3,056.35. Intops Co's Cyclically Adjusted Price-to-FCF of today is 8.23.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Intops Co was 21.61. The lowest was 4.28. And the median was 10.44.


Intops Co Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Intops 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.

Intops Co Cyclically Adjusted FCF per Share Chart

Intops Co 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 1,892.90 1,688.79 2,046.57 2,999.39 3,026.58

Intops Co 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 3,088.15 2,987.55 3,070.66 3,026.58 3,056.35

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

For the Communication Equipment subindustry, Intops 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.


Intops Co's Cyclically Adjusted Price-to-FCF Distribution in the Hardware Industry

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

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



Intops 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, Intops Co'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)
=-214.555/118.8477*118.8477
=-214.555

Current CPI (Mar. 2024) = 118.8477.

Intops Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201406 -236.419 99.353 -282.808
201409 804.294 99.608 959.647
201412 880.817 99.098 1,056.359
201503 -1,339.328 99.720 -1,596.230
201506 831.016 100.050 987.150
201509 1,310.886 100.110 1,556.246
201512 1,431.578 100.220 1,697.663
201603 -125.287 100.560 -148.072
201606 -383.690 100.790 -452.433
201609 -499.610 101.460 -585.231
201612 1,913.922 101.560 2,239.713
201703 -2,453.697 102.850 -2,835.355
201706 1,533.868 102.610 1,776.598
201709 863.698 103.490 991.869
201712 338.771 102.990 390.933
201803 478.566 104.100 546.364
201806 74.307 104.130 84.810
201809 726.236 105.650 816.957
201812 1,503.645 104.350 1,712.552
201903 -194.779 104.490 -221.543
201906 1,566.087 104.880 1,774.655
201909 1,786.092 105.200 2,017.803
201912 1,509.438 105.120 1,706.557
202003 51.827 105.540 58.362
202006 -220.475 104.870 -249.861
202009 542.851 106.200 607.501
202012 949.108 105.765 1,066.505
202103 2,584.520 107.357 2,861.143
202106 -1,879.393 107.579 -2,076.264
202109 951.913 108.759 1,040.212
202112 2,120.349 109.676 2,297.656
202203 2,064.503 111.806 2,194.532
202206 2,617.545 114.083 2,726.872
202209 1,576.731 114.831 1,631.880
202212 2,216.223 115.200 2,286.394
202303 299.830 116.550 305.742
202306 -323.713 117.140 -328.432
202309 973.420 119.111 971.267
202312 1,190.361 118.848 1,190.361
202403 -214.555 118.848 -214.555

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


Intops Co  (XKRX:049070) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=25150.00/3056.35
=8.23

* 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 Intops Co was 21.61. The lowest was 4.28. And the median was 10.44.


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.


Intops Co Cyclically Adjusted FCF per Share Related Terms

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


Intops Co (XKRX:049070) Business Description

Industry
Traded in Other Exchanges
N/A
Address
205-13 Anyang 7 Dong, Manan-Ku, Anyang City, KOR, 430-817
Intops Co Ltd is a Korea-based company. It is mainly engaged in the manufacture and distribution of mobile phone components. The company's product portfolio consists of mobile phone assemblies, such as front parts, rear parts, folder uppers, folder lowers, mikes, hinges, and wires.

Intops Co (XKRX:049070) Headlines

No Headlines