/term/cyclically-adjusted-fcf/XKRX:080530 KODI Co (XKRX:080530) Cyclically Adjusted FCF per Share
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 : ₩-561.99 (As of Mar. 2024)


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. 2024 was ₩7.309. 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 ₩-561.99 for the trailing ten years ended in Mar. 2024.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 16.00% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 3.60% 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 -37.70% per year. And the median was -12.60% per year.

As of today (2024-06-20), KODI Co's current stock price is ₩1824.00. KODI Co's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2024 was ₩-561.99. 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 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 -720.75 -834.90 -654.63 -451.83 -494.57

KODI 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 -456.36 -473.24 -497.18 -494.57 -561.99

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. 2024 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2024 (Change)*Current CPI (Mar. 2024)
=7.309/118.8477*118.8477
=7.309

Current CPI (Mar. 2024) = 118.8477.

KODI Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201406 -131.711 99.353 -157.555
201409 15.457 99.608 18.443
201412 -474.184 99.098 -568.686
201503 -204.718 99.720 -243.986
201506 144.342 100.050 171.461
201509 -576.638 100.110 -684.568
201512 478.646 100.220 567.611
201603 300.576 100.560 355.238
201606 264.927 100.790 312.392
201609 -963.626 101.460 -1,128.767
201612 -498.818 101.560 -583.728
201703 -677.103 102.850 -782.422
201706 -392.745 102.610 -454.896
201709 -481.131 103.490 -552.530
201712 -240.954 102.990 -278.054
201803 -159.075 104.100 -181.611
201806 -148.957 104.130 -170.011
201809 873.288 105.650 982.378
201812 -890.722 104.350 -1,014.473
201903 -82.234 104.490 -93.534
201906 -314.679 104.880 -356.587
201909 126.183 105.200 142.553
201912 65.624 105.120 74.194
202003 47.452 105.540 53.435
202006 73.071 104.870 82.810
202009 -23.548 106.200 -26.352
202012 7.298 105.765 8.201
202103 -17.461 107.357 -19.330
202106 -11.163 107.579 -12.332
202109 -155.214 108.759 -169.612
202112 -148.517 109.676 -160.936
202203 -87.676 111.806 -93.198
202206 -148.562 114.083 -154.767
202209 -165.115 114.831 -170.890
202212 -57.387 115.200 -59.204
202303 -161.319 116.550 -164.500
202306 -176.973 117.140 -179.553
202309 -9.400 119.111 -9.379
202312 75.494 118.848 75.494
202403 7.309 118.848 7.309

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 (XKRX:080530) Business Description

Industry
GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » KODI Co Ltd (XKRX:080530) » Definitions » Cyclically Adjusted FCF per Share
Comparable Companies
XKRX:159910 XKRX:318160 XKRX:900300 XKRX:014100 XKRX:257990 XKRX:025620 XKRX:123330 XKRX:086220 XKRX:317860 XKRX:016100 PG XPAR:OR LSE:ULVR BOM:500696 CL LSE:RKT EL KMB KVUE XTER:BEI
Traded in Other Exchanges
N/A
Address
200 Jungbu-daero, Yeongdeok-dong, Giheung-gu, Gyeonggi-do, Yongin-si, KOR, 449-833
Website
http://www.kodi-s.com
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 (XKRX:080530) Headlines

No Headlines