GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » TES Co Ltd (XKRX:095610) » Definitions » Cyclically Adjusted FCF per Share

TES Co (XKRX:095610) Cyclically Adjusted FCF per Share : ₩937.64 (As of Mar. 2024)


View and export this data going back to 2008. Start your Free Trial

What is TES 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.

TES Co's adjusted free cash flow per share for the three months ended in Mar. 2024 was ₩-593.659. 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 ₩937.64 for the trailing ten years ended in Mar. 2024.

During the past 12 months, TES Co's average Cyclically Adjusted FCF Growth Rate was -19.10% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 25.00% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 21.20% 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 TES Co was 89.30% per year. The lowest was 18.00% per year. And the median was 26.55% per year.

As of today (2024-06-21), TES Co's current stock price is ₩23200.00. TES Co's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2024 was ₩937.64. TES Co's Cyclically Adjusted Price-to-FCF of today is 24.74.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of TES Co was 426.52. The lowest was 13.76. And the median was 30.23.


TES Co Cyclically Adjusted FCF per Share Historical Data

The historical data trend for TES 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.

TES Co Cyclically Adjusted FCF per Share Chart

TES 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 592.02 599.81 947.50 973.31 1,171.68

TES 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 1,158.81 1,261.12 1,248.21 1,171.68 937.64

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

For the Semiconductors subindustry, TES 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.


TES Co's Cyclically Adjusted Price-to-FCF Distribution in the Semiconductors Industry

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

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



TES 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, TES 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)
=-593.659/118.8477*118.8477
=-593.659

Current CPI (Mar. 2024) = 118.8477.

TES Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201406 -226.685 99.353 -271.164
201409 -197.480 99.608 -235.624
201412 364.393 99.098 437.015
201503 269.839 99.720 321.598
201506 -305.088 100.050 -362.409
201509 90.525 100.110 107.469
201512 -277.079 100.220 -328.579
201603 -256.217 100.560 -302.812
201606 220.455 100.790 259.952
201609 238.962 101.460 279.914
201612 140.383 101.560 164.279
201703 75.255 102.850 86.960
201706 1,551.268 102.610 1,796.751
201709 699.582 103.490 803.399
201712 -1,249.280 102.990 -1,441.636
201803 1,114.203 104.100 1,272.051
201806 222.454 104.130 253.896
201809 -465.398 105.650 -523.535
201812 597.236 104.350 680.212
201903 1,217.770 104.490 1,385.101
201906 144.053 104.880 163.238
201909 96.852 105.200 109.417
201912 -3.430 105.120 -3.878
202003 294.891 105.540 332.074
202006 159.084 104.870 180.288
202009 303.491 106.200 339.635
202012 -299.116 105.765 -336.114
202103 599.648 107.357 663.829
202106 2,356.692 107.579 2,603.561
202109 234.250 108.759 255.979
202112 128.441 109.676 139.181
202203 -180.769 111.806 -192.154
202206 701.888 114.083 731.204
202209 1,018.437 114.831 1,054.058
202212 -1,088.150 115.200 -1,122.603
202303 421.216 116.550 429.521
202306 1,346.053 117.140 1,365.677
202309 -286.513 119.111 -285.879
202312 -839.779 118.848 -839.779
202403 -593.659 118.848 -593.659

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


TES Co  (XKRX:095610) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=23200.00/937.64
=24.74

* 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 TES Co was 426.52. The lowest was 13.76. And the median was 30.23.


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.


TES Co Cyclically Adjusted FCF per Share Related Terms

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


TES Co (XKRX:095610) Business Description

Industry
Traded in Other Exchanges
N/A
Address
2374-36 Jungbu-Daero, Yangji-Myun, Cheoin-Gu, Gyeonggi-do, Yongin-Si, KOR, 17162
TES Co Ltd is a Korea-based company which manufactures and provides semiconductor, solar cell and display and compound semiconductor equipment. It offers the product such as offers PECVD, dry cleaning, and single LPCVD for semiconductors, mass products for solar cells, pathfinder series products for display and OLED and HESTIA-2G for optoelectronics. All the business activity of the group is primarily functioned through Korea but its product is distributed with in Korea and to the international market as well.

TES Co (XKRX:095610) Headlines

No Headlines