GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » Heiwa Corp (TSE:6412) » Definitions » Cyclically Adjusted FCF per Share

Heiwa (TSE:6412) Cyclically Adjusted FCF per Share : 円150.51 (As of Mar. 2024)


View and export this data going back to 1991. Start your Free Trial

What is Heiwa 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.

Heiwa's adjusted free cash flow per share for the three months ended in Mar. 2024 was 円37.241. 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 円150.51 for the trailing ten years ended in Mar. 2024.

During the past 12 months, Heiwa's average Cyclically Adjusted FCF Growth Rate was -16.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -6.10% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -6.40% 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.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Heiwa was -4.30% per year. The lowest was -6.10% per year. And the median was -5.40% per year.

As of today (2024-05-27), Heiwa's current stock price is 円2000.00. Heiwa's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2024 was 円150.51. Heiwa's Cyclically Adjusted Price-to-FCF of today is 13.29.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Heiwa was 15.53. The lowest was 7.57. And the median was 10.61.


Heiwa Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Heiwa'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.

Heiwa Cyclically Adjusted FCF per Share Chart

Heiwa Annual Data
Trend Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 205.67 181.78 184.21 180.29 150.51

Heiwa 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 180.29 169.96 158.83 157.41 150.51

Competitive Comparison of Heiwa's Cyclically Adjusted FCF per Share

For the Leisure subindustry, Heiwa'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.


Heiwa's Cyclically Adjusted Price-to-FCF Distribution in the Travel & Leisure Industry

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

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



Heiwa 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, Heiwa'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)
=37.241/107.2000*107.2000
=37.241

Current CPI (Mar. 2024) = 107.2000.

Heiwa Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201406 199.320 98.000 218.032
201409 28.653 98.500 31.184
201412 18.192 97.900 19.920
201503 102.215 97.900 111.925
201506 -118.937 98.400 -129.574
201509 353.620 98.500 384.853
201512 -166.645 98.100 -182.103
201603 85.486 97.900 93.607
201606 58.020 98.100 63.402
201609 76.604 98.000 83.795
201612 122.492 98.400 133.447
201703 -38.269 98.100 -41.819
201706 -77.055 98.500 -83.861
201709 -13.072 98.800 -14.183
201712 41.667 99.400 44.937
201803 68.551 99.200 74.079
201806 35.807 99.200 38.695
201809 107.582 99.900 115.443
201812 46.307 99.700 49.790
201903 97.516 99.700 104.852
201906 -20.783 99.800 -22.324
201909 -10.503 100.100 -11.248
201912 41.961 100.500 44.758
202003 31.063 100.300 33.200
202006 -46.616 99.900 -50.022
202009 -122.227 99.900 -131.159
202012 81.157 99.300 87.614
202103 79.940 99.900 85.781
202106 15.492 99.500 16.691
202109 -6.012 100.100 -6.438
202112 63.255 100.100 67.742
202203 59.249 101.100 62.824
202206 -37.422 101.800 -39.407
202209 75.503 103.100 78.506
202212 127.788 104.100 131.593
202303 14.925 104.400 15.325
202306 2.768 105.200 2.821
202309 -68.855 106.200 -69.503
202312 54.507 106.800 54.711
202403 37.241 107.200 37.241

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


Heiwa  (TSE:6412) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=2000.00/150.51
=13.29

* 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 Heiwa was 15.53. The lowest was 7.57. And the median was 10.61.


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.


Heiwa Cyclically Adjusted FCF per Share Related Terms

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


Heiwa (TSE:6412) Business Description

Industry
Traded in Other Exchanges
N/A
Address
1 Chome-16-1 Higashiueno, Taito-ku, Tokyo, JPN, 110-0015
Heiwa Corp is a gambling company involved in the manufacturing and sales of pachinko and pachislot machines. The company operates in two business segments: game machines and golf. The game machine business develops pachinko machines, a gambling device with pinball-like characteristics, which are sold to pachinko parlors throughout Japan. Pachinko parlors allow users to purchase small steel balls, which are utilized in pachinko machines under the objective of winning more balls, which can then be exchanged for prizes. Pachislot machines, which are a similar gambling device with characteristics of pachinko and slot machines, are developed in a similar manner. The company's golf segment operates a number of golf courses. Heiwa generates the vast majority of its revenue in Japan.

Heiwa (TSE:6412) Headlines

No Headlines