Otsuka (FRA:OTK) Cyclically Adjusted FCF per Share: €0.60 (As of Mar. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

FRA:OTK Otsuka Corp FRA:OTK
80 GF Score
Price €15.90
GF Value €22.14
Valuation Modestly Undervalued
! 2 Warning Signs
View Full Analysis

What is Otsuka Cyclically Adjusted FCF per Share?

Otsuka FRA:OTK +2.58% 80 Cyclically Adjusted FCF per Share is €0.60 as of Mar. 2026. GuruFocus rates FRA:OTK with a GF Score™ of 80/100 and a GF Value™ of €22.14 (Modestly Undervalued). The stock has 2 warning signs investors should review.

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.

Otsuka's adjusted free cash flow per share for the three months ended in Mar. 2026 was €0.364. 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 €0.60 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Otsuka's average Cyclically Adjusted FCF Growth Rate was 21.30% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 12.10% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 10.00% 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 Otsuka was 12.10% per year. The lowest was 6.60% per year. And the median was 9.40% per year.

As of today (2026-07-17), Otsuka's current stock price is €15.90. Otsuka's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was €0.60. Otsuka's Cyclically Adjusted Price-to-FCF of today is 26.50.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Otsuka was 52.26. The lowest was 24.25. And the median was 35.45.


Otsuka  (FRA:OTK) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=15.90/0.60
=26.50

* 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 Otsuka was 52.26. The lowest was 24.25. And the median was 35.45.


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.


Otsuka Cyclically Adjusted FCF per Share Related Terms


Otsuka Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Otsuka'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.

Otsuka Cyclically Adjusted FCF per Share Chart

Otsuka Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.55 0.53 0.56 0.55 0.58

Otsuka Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 0.56 0.56 0.56 0.58 0.60

FRA:OTK vs IBM, ACN, FISV: Cyclically Adjusted FCF per Share Comparison

For the Information Technology Services subindustry, Otsuka'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.


Otsuka Cyclically Adjusted Price-to-FCF vs Software Industry

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

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


FRA:OTK
80GF Score
Otsuka Corp FRA:OTK
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Otsuka 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, Otsuka's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=0.364/112.7000*112.7000
=0.364

Current CPI (Mar. 2026) = 112.7000.

Otsuka Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.439 98.100 0.504
201609 -0.223 98.000 -0.256
201612 0.051 98.400 0.058
201703 0.285 98.100 0.327
201706 0.517 98.500 0.592
201709 -0.197 98.800 -0.225
201712 0.042 99.400 0.048
201803 0.162 99.200 0.184
201806 0.488 99.200 0.554
201809 -0.112 99.900 -0.126
201812 0.085 99.700 0.096
201903 0.216 99.700 0.244
201906 0.466 99.800 0.526
201909 -0.094 100.100 -0.106
201912 0.288 100.500 0.323
202003 0.299 100.300 0.336
202006 0.491 99.900 0.554
202009 -0.281 99.900 -0.317
202012 0.018 99.300 0.020
202103 0.458 99.900 0.517
202106 0.603 99.500 0.683
202109 -0.339 100.100 -0.382
202112 0.223 100.100 0.251
202203 0.330 101.100 0.368
202206 0.221 101.800 0.245
202209 -0.162 103.100 -0.177
202212 0.049 104.100 0.053
202303 0.491 104.400 0.530
202306 0.397 105.200 0.425
202309 0.015 106.200 0.016
202312 0.179 106.800 0.189
202403 0.387 107.200 0.407
202406 0.375 108.200 0.391
202409 -0.425 108.900 -0.440
202412 0.051 110.700 0.052
202503 0.033 111.100 0.033
202506 0.542 111.700 0.547
202509 0.012 112.000 0.012
202512 0.506 113.000 0.505
202603 0.364 112.700 0.364

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

What does a Cyclically Adjusted FCF per Share of €0.60 mean?
Otsuka (FRA:OTK) has a Cyclically Adjusted FCF per Share of €0.60 as of Mar. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Otsuka and its competitors.
Is Otsuka's Cyclically Adjusted FCF per Share too high?
Otsuka's current Cyclically Adjusted FCF per Share is €0.60. Overall, Otsuka has a GF Score™ of 80/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Otsuka's Cyclically Adjusted FCF per Share compare to IBM and ACN?
Otsuka's Cyclically Adjusted FCF per Share of €0.60 can be compared against companies in the Software industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for a Software company?
A good Cyclically Adjusted FCF per Share depends on the Software industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Otsuka and its competitors. Otsuka's current Cyclically Adjusted FCF per Share is €0.60. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Otsuka stock overvalued right now?
Based on GuruFocus' analysis, Otsuka (FRA:OTK) is currently considered Modestly Undervalued. The stock's GF Value™ is €22.14, compared to a current price of €15.90 — trading 28.2% below its estimated fair value. The current Cyclically Adjusted FCF per Share is €0.60. Otsuka's overall GF Score™ is 80/100 with 2 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For Otsuka (FRA:OTK), the current Cyclically Adjusted FCF per Share is €0.60 as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Otsuka (FRA:OTK) Overvalued in 2026?

Based on GuruFocus' analysis, Otsuka stock appears to be undervalued. The current stock price of €15.90 is trading 28.2% below its estimated GF Value™ of €22.14. GuruFocus considers Otsuka to be Modestly Undervalued.

Key valuation signals for FRA:OTK:

  • Cyclically Adjusted FCF per Share: €0.60
  • GF Value™: €22.14 vs. price of €15.90 (28.2% below fair value)
  • GF Score™: 80/100 with 2 warning signs

No single metric tells the full story. See the FRA:OTK stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Otsuka Business Description

Other Exchanges 4768:JapanOTK:Germany
Address 2-18-4 Iidabashi, Chiyoda-ku, Tokyo, JPN, 102-8573
Otsuka is Japan's leading one-stop provider of IT solutions and office supplies, primarily targeting small and midsize enterprises. The System Integration business sells and integrates everything from PCs and servers to the proprietary "Smile" ERP system. This is complemented by the Service & Support business, featuring the "Tanomail" office-supply mail-order service and "Tayoreru" maintenance contracts. Operating through a dense nationwide network, Otsuka functions as the outsourced IT department for companies that lack one, providing a single, trusted point of contact for all technology and office needs.
80GF Score

Get the complete analysis for FRA:OTK

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€15.90
Price
€22.14
GF Value