GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » KODI Co Ltd (XKRX:080530) » Definitions » Cyclically Adjusted FCF per Share

KODI Co (XKRX:080530) Cyclically Adjusted FCF per Share : ₩-472.15 (As of Mar. 2025)


View and export this data going back to 2010. Start your Free Trial

What is KODI 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.

KODI Co's adjusted free cash flow per share for the three months ended in Mar. 2025 was ₩40.324. 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 ₩-472.15 for the trailing ten years ended in Mar. 2025.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 8.90% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 10.30% 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 KODI Co was 16.00% per year. The lowest was -38.00% per year. And the median was -1.85% per year.

As of today (2025-05-19), KODI Co's current stock price is ₩1336.00. KODI Co's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2025 was ₩-472.15. KODI Co's Cyclically Adjusted Price-to-FCF of today is .


KODI Co Cyclically Adjusted FCF per Share Historical Data

The historical data trend for KODI 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.

KODI Co Cyclically Adjusted FCF per Share Chart

KODI 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 -835.77 -655.54 -452.71 -495.53 -495.40

KODI Co Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
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 -569.00 -554.51 -563.99 -495.40 -472.15

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

For the Household & Personal Products subindustry, KODI 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.


KODI Co's Cyclically Adjusted Price-to-FCF Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, KODI Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


;
;

KODI 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, KODI Co's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2025 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2025 (Change)*Current CPI (Mar. 2025)
=40.324/122.5900*122.5900
=40.324

Current CPI (Mar. 2025) = 122.5900.

KODI Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201506 144.342 100.051 176.859
201509 -576.638 100.111 -706.118
201512 478.646 100.220 585.482
201603 300.576 100.561 366.421
201606 264.927 100.791 322.226
201609 -963.626 101.461 -1,164.296
201612 -498.818 101.561 -602.100
201703 -677.103 102.851 -807.055
201706 -392.745 102.611 -469.214
201709 -481.131 103.491 -569.925
201712 -240.954 102.991 -286.808
201803 -168.016 104.101 -197.857
201806 -148.957 104.130 -175.363
201809 873.288 105.651 1,013.307
201812 -890.722 104.351 -1,046.410
201903 -82.234 104.491 -96.478
201906 -314.679 104.881 -367.812
201909 126.183 105.200 147.041
201912 65.624 105.121 76.529
202003 47.918 105.354 55.757
202006 73.071 105.112 85.221
202009 -23.548 106.198 -27.183
202012 7.298 105.765 8.459
202103 -17.539 107.357 -20.028
202106 -11.163 107.579 -12.721
202109 -155.214 108.759 -174.952
202112 -148.517 109.676 -166.004
202203 -87.676 111.848 -96.096
202206 -148.562 114.072 -159.655
202209 -165.115 114.715 -176.449
202212 -57.387 115.179 -61.079
202303 -161.319 116.507 -169.741
202306 -177.770 117.182 -185.974
202309 -9.418 118.964 -9.705
202312 76.291 118.837 78.700
202403 7.721 120.123 7.880
202406 -19.628 120.007 -20.050
202409 -36.555 120.861 -37.078
202412 119.014 121.135 120.443
202503 40.324 122.590 40.324

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


KODI Co  (XKRX:080530) 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.


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.


KODI Co Cyclically Adjusted FCF per Share Related Terms

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


KODI Co Business Description

Traded in Other Exchanges
N/A
Address
338 Gwanggyojungang-ro, 3rd floor, Building A, Suji-gu, Gyeonggi-do, Yongin-si, KOR, 449-833
KODI Co Ltd is a Korea based color cosmetics original development manufacturing (ODM) and container manufacturing company. It operates in the business areas of Cosmetics manufacturing, Container manufacturing and Display. The products offered by the company in the Cosmetics manufacturing area are cleansing products, lip stick, lip mousse, water lip, lip liner, nail care products, and eyecare products, among others. In the Container manufacturing area, the organization offers cosmetic container products in the field of skin care, compact, stick and others.

KODI Co Headlines

No Headlines