GURUFOCUS.COM » STOCK LIST » Industrials » Business Services » Intelligent Digital Integrated Security Co Ltd (XKRX:143160) » Definitions » Cyclically Adjusted FCF per Share

Intelligent Digital Integrated Security Co (XKRX:143160) Cyclically Adjusted FCF per Share : ₩866.42 (As of Mar. 2024)


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

What is Intelligent Digital Integrated Security 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.

Intelligent Digital Integrated Security Co's adjusted free cash flow per share for the three months ended in Mar. 2024 was ₩1,071.333. 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 ₩866.42 for the trailing ten years ended in Mar. 2024.

During the past 12 months, Intelligent Digital Integrated Security Co's average Cyclically Adjusted FCF Growth Rate was 52.30% 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.

As of today (2024-06-05), Intelligent Digital Integrated Security Co's current stock price is ₩16870.00. Intelligent Digital Integrated Security Co's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2024 was ₩866.42. Intelligent Digital Integrated Security Co's Cyclically Adjusted Price-to-FCF of today is 19.47.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Intelligent Digital Integrated Security Co was 73.74. The lowest was 19.56. And the median was 39.61.


Intelligent Digital Integrated Security Co Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Intelligent Digital Integrated Security 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.

Intelligent Digital Integrated Security Co Cyclically Adjusted FCF per Share Chart

Intelligent Digital Integrated Security Co 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 - - 571.82 528.40 766.72

Intelligent Digital Integrated Security Co 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 569.05 730.92 791.83 766.72 866.42

Competitive Comparison of Intelligent Digital Integrated Security Co's Cyclically Adjusted FCF per Share

For the Security & Protection Services subindustry, Intelligent Digital Integrated Security 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.


Intelligent Digital Integrated Security Co's Cyclically Adjusted Price-to-FCF Distribution in the Business Services Industry

For the Business Services industry and Industrials sector, Intelligent Digital Integrated Security Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Intelligent Digital Integrated Security Co's Cyclically Adjusted Price-to-FCF falls into.



Intelligent Digital Integrated Security 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, Intelligent Digital Integrated Security Co'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)
=1071.333/118.8477*118.8477
=1,071.333

Current CPI (Mar. 2024) = 118.8477.

Intelligent Digital Integrated Security Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201406 183.273 99.353 219.234
201409 68.882 99.608 82.187
201412 240.411 99.098 288.324
201503 254.912 99.720 303.808
201506 124.754 100.050 148.193
201509 266.359 100.110 316.214
201512 -51.527 100.220 -61.104
201603 663.914 100.560 784.652
201606 -222.914 100.790 -262.852
201609 460.756 101.460 539.718
201612 -187.020 101.560 -218.855
201703 -301.909 102.850 -348.869
201706 -32.381 102.610 -37.505
201709 27.362 103.490 31.422
201712 -173.247 102.990 -199.922
201803 269.784 104.100 308.004
201806 -203.314 104.130 -232.050
201809 -191.950 105.650 -215.928
201812 -949.975 104.350 -1,081.958
201903 323.278 104.490 367.699
201906 381.796 104.880 432.643
201909 -260.270 105.200 -294.035
201912 -286.843 105.120 -324.302
202003 -768.037 105.540 -864.880
202006 938.033 104.870 1,063.060
202009 1,181.739 106.200 1,322.476
202012 376.843 105.765 423.455
202103 -532.562 107.357 -589.562
202106 171.620 107.579 189.598
202109 1,347.569 108.759 1,472.569
202112 -1,063.228 109.676 -1,152.137
202203 -326.000 111.806 -346.533
202206 879.683 114.083 916.425
202209 878.407 114.831 909.131
202212 539.417 115.200 556.496
202303 779.059 116.550 794.420
202306 1,642.357 117.140 1,666.301
202309 799.423 119.111 797.655
202312 -110.276 118.848 -110.276
202403 1,071.333 118.848 1,071.333

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


Intelligent Digital Integrated Security Co  (XKRX:143160) 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.

Intelligent Digital Integrated Security Co's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=16870.00/866.42
=19.47

* 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 Intelligent Digital Integrated Security Co was 73.74. The lowest was 19.56. And the median was 39.61.


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.


Intelligent Digital Integrated Security Co Cyclically Adjusted FCF per Share Related Terms

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


Intelligent Digital Integrated Security Co (XKRX:143160) Business Description

Traded in Other Exchanges
N/A
Address
IDIS Tower, 344 Pangyo-ro, Bundang-gu, Seongnam-si, Gyeonggi-do, KOR, 13493
Intelligent Digital Integrated Security Co Ltd is a global security company that designs, develops, and manufactures surveillance solutions for a wide range of commercial and public sector markets.

Intelligent Digital Integrated Security Co (XKRX:143160) Headlines

No Headlines