GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Retail - Defensive » E-MART Inc (XKRX:139480) » Definitions » Cyclically Adjusted FCF per Share

E-MART (XKRX:139480) Cyclically Adjusted FCF per Share : ₩3,847.37 (As of Dec. 2024)


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

What is E-MART 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.

E-MART's adjusted free cash flow per share for the three months ended in Dec. 2024 was ₩4,027.790. 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 ₩3,847.37 for the trailing ten years ended in Dec. 2024.

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.

As of today (2025-05-19), E-MART's current stock price is ₩84500.00. E-MART's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2024 was ₩3,847.37. E-MART's Cyclically Adjusted Price-to-FCF of today is 21.96.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of E-MART was 162.36. The lowest was 16.30. And the median was 25.29.


E-MART Cyclically Adjusted FCF per Share Historical Data

The historical data trend for E-MART'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.

E-MART Cyclically Adjusted FCF per Share Chart

E-MART 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 - -296.93 -1,326.82 -220.64 3,847.37

E-MART Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 -220.64 -1,957.87 2,528.57 2,585.19 3,847.37

Competitive Comparison of E-MART's Cyclically Adjusted FCF per Share

For the Discount Stores subindustry, E-MART'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.


E-MART's Cyclically Adjusted Price-to-FCF Distribution in the Retail - Defensive Industry

For the Retail - Defensive industry and Consumer Defensive sector, E-MART's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


;
;

E-MART 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, E-MART's adjusted Free Cash Flow per Share data for the three months ended in Dec. 2024 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Dec. 2024 (Change)*Current CPI (Dec. 2024)
=4027.79/121.1352*121.1352
=4,027.790

Current CPI (Dec. 2024) = 121.1352.

E-MART Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201503 -221.422 99.721 -268.971
201506 -10,994.417 100.051 -13,311.360
201509 2,528.013 100.111 3,058.924
201512 -1,530.704 100.220 -1,850.144
201603 -217.734 100.561 -262.281
201606 -2,507.911 100.791 -3,014.130
201609 12,775.393 101.461 15,252.626
201612 -4,609.721 101.561 -5,498.152
201703 5,639.400 102.851 6,641.963
201706 1,914.042 102.611 2,259.574
201709 3,109.810 103.491 3,640.020
201712 -4,513.822 102.991 -5,309.044
201803 9,245.880 104.101 10,758.818
201806 -9,330.624 104.130 -10,854.353
201809 12,925.068 105.651 14,819.435
201812 -16,100.211 104.351 -18,689.882
201903 4,723.893 104.491 5,476.359
201906 -14,509.281 104.881 -16,757.910
201909 13,254.832 105.200 15,262.568
201912 -12,442.437 105.121 -14,337.885
202003 5,730.945 105.354 6,589.383
202006 1,117.274 105.112 1,287.593
202009 18,032.949 106.198 20,569.437
202012 3,581.170 105.765 4,101.585
202103 16,854.528 107.357 19,017.603
202106 -10,907.936 107.579 -12,282.508
202109 15,249.542 108.759 16,984.828
202112 -23,383.643 109.676 -25,826.725
202203 -5,934.226 111.848 -6,426.969
202206 -4,341.477 114.072 -4,610.284
202209 10,393.508 114.715 10,975.168
202212 -15,709.146 115.179 -16,521.477
202303 728.343 116.507 757.274
202306 -4,997.145 117.182 -5,165.722
202309 6,873.494 118.964 6,998.965
202312 6,157.405 118.837 6,276.478
202403 -11,163.861 120.123 -11,257.913
202406 24,974.709 120.007 25,209.436
202409 10,729.296 120.861 10,753.620
202412 4,027.790 121.135 4,027.790

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


E-MART  (XKRX:139480) 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.

E-MART's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=84500.00/3847.37
=21.96

* 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 E-MART was 162.36. The lowest was 16.30. And the median was 25.29.


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.


E-MART Cyclically Adjusted FCF per Share Related Terms

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


E-MART Business Description

Traded in Other Exchanges
N/A
Address
DdukSum-Ro 377, SungDong-Gu, Seoul, KOR, 133-120
E-MART Inc. is a hypermarket retail company in Korea. The company mainly operates its businesses through seven divisions: domestic hypermarket, tourism hotel, food, supermarket, resort, overseas hypermarket, and bakery. It operates around148 branch locations in Korea (including Emart Traders) and approximately 16 branches in China under management. In addition, by 2023, it plans to expand presence throughout the projected 200 store locations of more, while penetrating into overseas markets in Vietnam and Mongolia.

E-MART Headlines

No Headlines