GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » Minor International PCL (BKK:MINT) » Definitions » Cyclically Adjusted FCF per Share

Minor International PCL (BKK:MINT) Cyclically Adjusted FCF per Share : ฿0.91 (As of Dec. 2023)


View and export this data going back to 1988. Start your Free Trial

What is Minor International 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.

Minor International PCL's adjusted free cash flow per share for the three months ended in Dec. 2023 was ฿1.530. 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 ฿0.91 for the trailing ten years ended in Dec. 2023.

During the past 12 months, Minor International PCL's average Cyclically Adjusted FCF Growth Rate was 133.30% 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 Minor International PCL was 9.10% per year. The lowest was -86.60% per year. And the median was -38.75% per year.

As of today (2024-05-13), Minor International PCL's current stock price is ฿33.25. Minor International PCL's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2023 was ฿0.91. Minor International PCL's Cyclically Adjusted Price-to-FCF of today is 36.54.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Minor International PCL was 340.00. The lowest was 30.22. And the median was 68.21.


Minor International PCL Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Minor International 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.

Minor International PCL Cyclically Adjusted FCF per Share Chart

Minor International 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 -0.12 -0.26 -0.06 0.39 0.91

Minor International PCL Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 0.39 0.46 0.62 0.76 0.91

Competitive Comparison of Minor International PCL's Cyclically Adjusted FCF per Share

For the Lodging subindustry, Minor International 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.


Minor International PCL's Cyclically Adjusted Price-to-FCF Distribution in the Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Minor International PCL's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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



Minor International 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, Minor International PCL's adjusted Free Cash Flow per Share data for the three months ended in Dec. 2023 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Dec. 2023 (Change)*Current CPI (Dec. 2023)
=1.53/129.4194*129.4194
=1.530

Current CPI (Dec. 2023) = 129.4194.

Minor International PCL Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201403 0.084 99.695 0.109
201406 -0.188 100.560 -0.242
201409 -0.103 100.428 -0.133
201412 0.224 99.070 0.293
201503 -0.453 99.621 -0.588
201506 -0.285 100.684 -0.366
201509 -0.301 100.392 -0.388
201512 0.110 99.792 0.143
201603 -0.106 100.470 -0.137
201606 -0.196 101.688 -0.249
201609 0.267 101.861 0.339
201612 0.130 101.863 0.165
201703 0.330 102.862 0.415
201706 -0.251 103.349 -0.314
201709 -0.047 104.136 -0.058
201712 -0.036 104.011 -0.045
201803 -0.047 105.290 -0.058
201806 -0.220 106.317 -0.268
201809 -0.035 106.507 -0.043
201812 -0.174 105.998 -0.212
201903 -0.134 107.251 -0.162
201906 -0.112 108.070 -0.134
201909 0.246 108.329 0.294
201912 0.065 108.420 0.078
202003 -0.212 108.902 -0.252
202006 -1.329 108.767 -1.581
202009 -0.118 109.815 -0.139
202012 -0.290 109.897 -0.342
202103 0.174 111.754 0.202
202106 0.589 114.631 0.665
202109 0.576 115.734 0.644
202112 1.141 117.630 1.255
202203 0.518 121.301 0.553
202206 1.088 125.017 1.126
202209 2.016 125.227 2.084
202212 1.094 125.222 1.131
202303 0.913 127.348 0.928
202306 1.575 128.729 1.583
202309 1.280 129.860 1.276
202312 1.530 129.419 1.530

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


Minor International PCL  (BKK:MINT) 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.

Minor International PCL's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=33.25/0.91
=36.54

* 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 Minor International PCL was 340.00. The lowest was 30.22. And the median was 68.21.


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.


Minor International PCL Cyclically Adjusted FCF per Share Related Terms

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


Minor International PCL (BKK:MINT) Business Description

Traded in Other Exchanges
Address
Ratchadaphisek Road, 12th Floor, 88 The Parq Building, Klongtoey Subdistrict, Klongtoey District, Bangkok, THA, 10110
Minor International PCL operates hotels, restaurants, and several smaller businesses. The company operates in four segments: Hotel, with properties in Europe, Thailand, and Latin America; Restaurant, with locations primarily in Thailand, China, and Australia; Retail, which offers a wide range of high-end clothing and consumer products through stores and e-commerce in Thailand; and Mixed-Use. Most of its revenue comes from European hotels. A sizable portion of sales also comes from the restaurant segment in Thailand.

Minor International PCL (BKK:MINT) Headlines

From GuruFocus

Top 5 2nd Quarter Trades of CNO Financial Group, Inc.

By GuruFocus Research GuruFocus Editor 08-04-2022

Top 5 3rd Quarter Trades of Capital Analysts, LLC

By GuruFocus Research GuruFocus Editor 11-15-2022

Benchmark Wealth Management, LLC Buys 4, Sells 1 in 4th Quarter

By GuruFocus Research GuruFocus Editor 02-07-2023

BTR CAPITAL MANAGEMENT INC Buys 1, Sells 4 in 2nd Quarter

By GuruFocus Research GuruFocus Editor 07-12-2022

Top 5 4th Quarter Trades of MONTAG A & ASSOCIATES INC

By GuruFocus Research GuruFocus Editor 02-03-2023

Robertson Stephens Wealth Management, LLC Buys 3, Sells 2 in 2nd Quarter

By GuruFocus Research GuruFocus Editor 08-15-2022

Americana Partners, LLC Buys 2, Sells 3 in 4th Quarter

By GuruFocus Research GuruFocus Editor 01-31-2023

ROVIN CAPITAL /UT/ /ADV Buys 1, Sells 4 in 2nd Quarter

By GuruFocus Research GuruFocus Editor 07-22-2022

Top 5 3rd Quarter Trades of Hilltop Holdings Inc.

By GuruFocus Research GuruFocus Editor 11-15-2022

Top 5 4th Quarter Trades of EVERMAY WEALTH MANAGEMENT LLC

By GuruFocus Research GuruFocus Editor 01-19-2023