GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Namuga Co Ltd (XKRX:190510) » Definitions » Cyclically Adjusted FCF per Share

Namuga Co (XKRX:190510) Cyclically Adjusted FCF per Share : ₩815.45 (As of Mar. 2025)


View and export this data going back to 2015. Start your Free Trial

What is Namuga 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.

Namuga Co's adjusted free cash flow per share for the three months ended in Mar. 2025 was ₩1,367.849. 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 ₩815.45 for the trailing ten years ended in Mar. 2025.

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 (2025-05-31), Namuga Co's current stock price is ₩12750.00. Namuga Co's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2025 was ₩815.45. Namuga Co's Cyclically Adjusted Price-to-FCF of today is 15.64.

During the past 11 years, the highest Cyclically Adjusted Price-to-FCF of Namuga Co was 22.56. The lowest was 14.37. And the median was 19.08.


Namuga Co Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Namuga 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.

Namuga Co Cyclically Adjusted FCF per Share Chart

Namuga 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 - - - - 685.73

Namuga 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 - - 589.66 685.73 815.45

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

For the Electronic Components subindustry, Namuga 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.


Namuga Co's Cyclically Adjusted Price-to-FCF Distribution in the Hardware Industry

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

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


;
;

Namuga 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, Namuga 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)
=1367.849/122.5900*122.5900
=1,367.849

Current CPI (Mar. 2025) = 122.5900.

Namuga Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201506 -926.681 100.051 -1,135.443
201509 1,561.635 100.111 1,912.290
201512 2,902.268 100.220 3,550.066
201603 -1,229.229 100.561 -1,498.507
201606 -579.294 100.791 -704.585
201609 953.957 101.461 1,152.614
201612 -144.494 101.561 -174.412
201703 -1,487.296 102.851 -1,772.742
201706 -1,134.122 102.611 -1,354.939
201709 -1,902.300 103.491 -2,253.375
201712 -479.581 102.991 -570.846
201803 -83.357 104.101 -98.162
201806 324.094 104.130 381.548
201809 423.721 105.651 491.658
201812 846.994 104.351 995.039
201903 -507.660 104.491 -595.593
201906 -176.009 104.881 -205.728
201909 -65.282 105.200 -76.073
201912 -344.526 105.121 -401.778
202003 -1,569.063 105.354 -1,825.760
202006 468.834 105.112 546.793
202009 868.123 106.198 1,002.124
202012 -1,628.222 105.765 -1,887.231
202103 1,248.488 107.357 1,425.635
202106 145.278 107.579 165.550
202109 1,484.378 108.759 1,673.145
202112 -1,866.914 109.676 -2,086.730
202203 2,188.871 111.848 2,399.092
202206 205.423 114.072 220.762
202209 602.168 114.715 643.504
202212 1,389.074 115.179 1,478.449
202303 1,287.655 116.507 1,354.881
202306 110.216 117.182 115.302
202309 826.528 118.964 851.723
202312 -656.318 118.837 -677.045
202403 1,920.368 120.123 1,959.804
202406 552.176 120.007 564.059
202409 111.758 120.861 113.357
202412 1,095.033 121.135 1,108.184
202503 1,367.849 122.590 1,367.849

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


Namuga Co  (XKRX:190510) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=12750.00/815.45
=15.64

* 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 11 years, the highest Cyclically Adjusted Price-to-FCF of Namuga Co was 22.56. The lowest was 14.37. And the median was 19.08.


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.


Namuga Co Cyclically Adjusted FCF per Share Related Terms

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


Namuga Co Business Description

Industry
Traded in Other Exchanges
N/A
Address
124 SKT Techno Park Biz Center, Gyeonggi-do Province, Seongnam-si, KOR, 1301
Namuga Co Ltd is a leading company of 3D sensing camera module. It offers Camera module for smart phone, 3D sensing camera module, wireless audio module and others.

Namuga Co Headlines

No Headlines