GURUFOCUS.COM » STOCK LIST » Communication Services » Media - Diversified » KX Innovation Co Ltd (XKRX:122450) » Definitions » Cyclically Adjusted FCF per Share

KX Innovation Co (XKRX:122450) Cyclically Adjusted FCF per Share : ₩667.87 (As of Mar. 2025)


View and export this data going back to 2011. Start your Free Trial

What is KX Innovation 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.

KX Innovation Co's adjusted free cash flow per share for the three months ended in Mar. 2025 was ₩-161.839. 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 ₩667.87 for the trailing ten years ended in Mar. 2025.

During the past 12 months, KX Innovation Co's average Cyclically Adjusted FCF Growth Rate was 36.10% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 26.30% 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 KX Innovation Co was 26.30% per year. The lowest was 24.10% per year. And the median was 25.20% per year.

As of today (2025-06-01), KX Innovation Co's current stock price is ₩3850.00. KX Innovation Co's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2025 was ₩667.87. KX Innovation Co's Cyclically Adjusted Price-to-FCF of today is 5.76.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of KX Innovation Co was 72.00. The lowest was 4.25. And the median was 15.94.


KX Innovation Co Cyclically Adjusted FCF per Share Historical Data

The historical data trend for KX Innovation 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.

KX Innovation Co Cyclically Adjusted FCF per Share Chart

KX Innovation 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 250.18 338.24 372.32 477.69 681.26

KX Innovation 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 490.73 547.57 582.98 681.26 667.87

Competitive Comparison of KX Innovation Co's Cyclically Adjusted FCF per Share

For the Broadcasting subindustry, KX Innovation 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.


KX Innovation Co's Cyclically Adjusted Price-to-FCF Distribution in the Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, KX Innovation Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


;
;

KX Innovation 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, KX Innovation 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)
=-161.839/122.5900*122.5900
=-161.839

Current CPI (Mar. 2025) = 122.5900.

KX Innovation Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201506 43.533 100.051 53.340
201509 -43.592 100.111 -53.380
201512 198.532 100.220 242.845
201603 73.930 100.561 90.125
201606 241.221 100.791 293.393
201609 90.825 101.461 109.739
201612 232.375 101.561 280.489
201703 -42.610 102.851 -50.788
201706 132.223 102.611 157.967
201709 276.810 103.491 327.896
201712 -217.409 102.991 -258.782
201803 -158.673 104.101 -186.855
201806 -93.908 104.130 -110.556
201809 157.017 105.651 182.192
201812 -166.224 104.351 -195.278
201903 18.224 104.491 21.381
201906 -200.249 104.881 -234.061
201909 193.231 105.200 225.172
201912 318.423 105.121 371.337
202003 -119.122 105.354 -138.610
202006 172.091 105.112 200.707
202009 249.863 106.198 288.431
202012 51.818 105.765 60.061
202103 -111.537 107.357 -127.363
202106 465.040 107.579 529.931
202109 451.641 108.759 509.076
202112 231.911 109.676 259.217
202203 429.612 111.848 470.872
202206 68.593 114.072 73.715
202209 123.228 114.715 131.687
202212 -318.809 115.179 -339.322
202303 -463.084 116.507 -487.261
202306 523.237 117.182 547.384
202309 864.059 118.964 890.398
202312 432.319 118.837 445.972
202403 104.825 120.123 106.978
202406 616.209 120.007 629.471
202409 456.229 120.861 462.755
202412 1,047.725 121.135 1,060.308
202503 -161.839 122.590 -161.839

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


KX Innovation Co  (XKRX:122450) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=3850.00/667.87
=5.76

* 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 KX Innovation Co was 72.00. The lowest was 4.25. And the median was 15.94.


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.


KX Innovation Co Cyclically Adjusted FCF per Share Related Terms

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


KX Innovation Co Business Description

Traded in Other Exchanges
N/A
Address
Munhyeon Financial Street, Nam-gu, Busan, KOR, 48400
KX Innovation Co Ltd provides broadcasting program services. It also engages in the broadcasting channel business.

KX Innovation Co Headlines

No Headlines