GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Exotic Food PCL (BKK:XO) » Definitions » Cyclically Adjusted FCF per Share

Exotic Food PCL (BKK:XO) Cyclically Adjusted FCF per Share : ฿0.51 (As of Mar. 2024)


View and export this data going back to 2014. Start your Free Trial

What is Exotic Food PCL 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.

Exotic Food PCL's adjusted free cash flow per share for the three months ended in Mar. 2024 was ฿0.138. 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 ฿0.51 for the trailing ten years ended in Mar. 2024.

During the past 12 months, Exotic Food PCL's average Cyclically Adjusted FCF Growth Rate was 59.40% 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.

As of today (2024-06-10), Exotic Food PCL's current stock price is ฿29.25. Exotic Food PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2024 was ฿0.51. Exotic Food PCL's Cyclically Adjusted Price-to-FCF of today is 57.35.

During the past 11 years, the highest Cyclically Adjusted Price-to-FCF of Exotic Food PCL was 83.33. The lowest was 36.25. And the median was 56.56.


Exotic Food PCL Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Exotic Food PCL'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.

Exotic Food PCL Cyclically Adjusted FCF per Share Chart

Exotic Food PCL 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 - - - 0.31 0.49

Exotic Food PCL 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 0.32 0.39 0.46 0.49 0.51

Competitive Comparison of Exotic Food PCL's Cyclically Adjusted FCF per Share

For the Packaged Foods subindustry, Exotic Food PCL'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.


Exotic Food PCL's Cyclically Adjusted Price-to-FCF Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Exotic Food PCL's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Exotic Food PCL's Cyclically Adjusted Price-to-FCF falls into.



Exotic Food PCL 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, Exotic Food PCL'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)
=0.138/131.7762*131.7762
=0.138

Current CPI (Mar. 2024) = 131.7762.

Exotic Food PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201406 0.146 100.560 0.191
201409 0.076 100.428 0.100
201412 0.010 99.070 0.013
201503 0.059 99.621 0.078
201506 -0.005 100.684 -0.007
201509 0.076 100.392 0.100
201512 -0.077 99.792 -0.102
201603 -0.003 100.470 -0.004
201606 -0.411 101.688 -0.533
201609 -0.082 101.861 -0.106
201612 -0.016 101.863 -0.021
201703 -0.027 102.862 -0.035
201706 0.015 103.349 0.019
201709 0.085 104.136 0.108
201712 0.078 104.011 0.099
201803 0.079 105.290 0.099
201806 0.074 106.317 0.092
201809 0.219 106.507 0.271
201812 0.028 105.998 0.035
201903 0.031 107.251 0.038
201906 -0.017 108.070 -0.021
201909 0.117 108.329 0.142
201912 0.046 108.420 0.056
202003 0.035 108.902 0.042
202006 0.286 108.767 0.347
202009 0.419 109.815 0.503
202012 0.195 109.897 0.234
202103 0.004 111.754 0.005
202106 0.249 114.631 0.286
202109 0.285 115.734 0.325
202112 0.330 117.630 0.370
202203 0.166 121.301 0.180
202206 -0.119 125.017 -0.125
202209 0.255 125.227 0.268
202212 0.072 125.222 0.076
202303 0.052 127.348 0.054
202306 0.638 128.729 0.653
202309 0.679 129.860 0.689
202312 0.466 129.419 0.474
202403 0.138 131.776 0.138

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


Exotic Food PCL  (BKK:XO) 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.

Exotic Food PCL's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=29.25/0.51
=57.35

* 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 Exotic Food PCL was 83.33. The lowest was 36.25. And the median was 56.56.


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.


Exotic Food PCL Cyclically Adjusted FCF per Share Related Terms

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


Exotic Food PCL (BKK:XO) Business Description

Traded in Other Exchanges
N/A
Address
Wireless Road, 130 - 132 Sindhorn Tower 2, 9th floor, Kwang Lumpini, Khet Pathumwan, Bangkok, THA, 10330
Exotic Food PCL manufactures and exports seasoning, dipping sauces, fruit juice, canned products and production from fruit and vegetables. The company operates in both local and overseas markets. It offers seasoning products, which include dipping sauces, chilli sauces, and other seasoning products; food ingredient products, which include coconut milk and curry paste products; and beverages. Including beverages made from vegetables and fruit; instant and semi-instant food products, which include ready meal products such as green curry with rice, Pad Thai as well as other instant and semi-instant food products such as food in oil and brine, canned vegetable and fruit products, rice products, dried foods and others. Key revenue is earned from seasoning and dipping sauces sales.

Exotic Food PCL (BKK:XO) Headlines

No Headlines