GURUFOCUS.COM » STOCK LIST » Technology » Software » Initech Co Ltd (XKRX:053350) » Definitions » Cyclically Adjusted FCF per Share

Initech Co (XKRX:053350) Cyclically Adjusted FCF per Share : ₩740.33 (As of Mar. 2024)


View and export this data going back to 2001. Start your Free Trial

What is Initech 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.

Initech Co's adjusted free cash flow per share for the three months ended in Mar. 2024 was ₩-57.859. 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 ₩740.33 for the trailing ten years ended in Mar. 2024.

During the past 12 months, Initech Co's average Cyclically Adjusted FCF Growth Rate was -15.70% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 9.50% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 16.30% 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 Initech Co was 65.00% per year. The lowest was 9.50% per year. And the median was 20.70% per year.

As of today (2024-06-22), Initech Co's current stock price is ₩3645.00. Initech Co's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2024 was ₩740.33. Initech Co's Cyclically Adjusted Price-to-FCF of today is 4.92.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Initech Co was 334.37. The lowest was 3.42. And the median was 8.20.


Initech Co Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Initech 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.

Initech Co Cyclically Adjusted FCF per Share Chart

Initech 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 552.48 606.47 741.33 865.18 795.66

Initech 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 877.94 930.98 856.66 795.66 740.33

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

For the Information Technology Services subindustry, Initech 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.


Initech Co's Cyclically Adjusted Price-to-FCF Distribution in the Software Industry

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

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



Initech 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, Initech 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)
=-57.859/118.8477*118.8477
=-57.859

Current CPI (Mar. 2024) = 118.8477.

Initech Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201406 121.804 99.353 145.704
201409 -576.873 99.608 -688.298
201412 1,122.345 99.098 1,346.022
201503 -43.950 99.720 -52.380
201506 -197.801 100.050 -234.964
201509 329.788 100.110 391.515
201512 -552.819 100.220 -655.570
201603 -237.589 100.560 -280.797
201606 -59.858 100.790 -70.582
201609 244.652 101.460 286.579
201612 216.314 101.560 253.135
201703 221.946 102.850 256.468
201706 605.092 102.610 700.846
201709 586.213 103.490 673.206
201712 469.594 102.990 541.899
201803 604.637 104.100 690.295
201806 128.529 104.130 146.695
201809 584.058 105.650 657.018
201812 577.962 104.350 658.260
201903 149.400 104.490 169.929
201906 552.388 104.880 625.954
201909 471.120 105.200 532.239
201912 811.407 105.120 917.369
202003 -476.189 105.540 -536.232
202006 870.566 104.870 986.600
202009 134.652 106.200 150.688
202012 389.550 105.765 437.734
202103 -314.952 107.357 -348.661
202106 -15.131 107.579 -16.716
202109 259.876 108.759 283.982
202112 -0.023 109.676 -0.025
202203 -256.945 111.806 -273.128
202206 -263.140 114.083 -274.131
202209 101.486 114.831 105.036
202212 17.465 115.200 18.018
202303 -35.816 116.550 -36.522
202306 92.994 117.140 94.350
202309 -102.017 119.111 -101.791
202312 -38.541 118.848 -38.541
202403 -57.859 118.848 -57.859

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


Initech Co  (XKRX:053350) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=3645.00/740.33
=4.92

* 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 Initech Co was 334.37. The lowest was 3.42. And the median was 8.20.


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.


Initech Co Cyclically Adjusted FCF per Share Related Terms

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


Initech Co (XKRX:053350) Business Description

Industry
Traded in Other Exchanges
N/A
Address
222-14 Guro-dong, Guro-gu, SEOUL, KOR, 152-050
Initech Co Ltd is a South Korea based company engages in the provision of information security solutions. Its products and services include certification and encryption, total solution management, security equipment, financial application service provider, information technology operations, and others.

Initech Co (XKRX:053350) Headlines

No Headlines