Komeda Holdings Co (NGO:3543) Cyclically Adjusted FCF per Share: 円181.58 (As of May. 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.

NGO:3543 Komeda Holdings Co Ltd NGO:3543
86 GF Score
Price 円2,800.00
GF Value 円3,592.51
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is Komeda Holdings Co Cyclically Adjusted FCF per Share?

Komeda Holdings Co NGO:3543 86 Cyclically Adjusted FCF per Share is 円181.58 as of May. 2026. GuruFocus rates NGO:3543 with a GF Score™ of 86/100 and a GF Value™ of 円3,592.51 (Modestly Undervalued). The stock has 5 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.

Komeda Holdings Co's adjusted free cash flow per share for the three months ended in May. 2026 was 円58.185. 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181.58 for the trailing ten years ended in May. 2026.

During the past 12 months, Komeda Holdings Co's average Cyclically Adjusted FCF Growth Rate was 8.90% 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 (2026-07-22), Komeda Holdings Co's current stock price is 円2800.00. Komeda Holdings Co's Cyclically Adjusted FCF per Share for the quarter that ended in May. 2026 was 円181.58. Komeda Holdings Co's Cyclically Adjusted Price-to-FCF of today is 15.42.

During the past 11 years, the highest Cyclically Adjusted Price-to-FCF of Komeda Holdings Co was 18.52. The lowest was 14.68. And the median was 17.45.


Komeda Holdings Co  (NGO:3543) 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.

Komeda Holdings Co's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=2800.00/181.58
=15.42

* 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 Komeda Holdings Co was 18.52. The lowest was 14.68. And the median was 17.45.


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.


Komeda Holdings Co Cyclically Adjusted FCF per Share Related Terms


Komeda Holdings Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Komeda Holdings 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.

Komeda Holdings Co Cyclically Adjusted FCF per Share Chart

Komeda Holdings Co Annual Data
Trend Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23 Feb24 Feb25 Feb26
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 0.00

Komeda Holdings Co Quarterly Data
Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25 May25 Aug25 Nov25 Feb26 May26
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 171.64 176.48 0.00 0.00 181.58

NGO:3543 vs MCD, SBUX, YUM: Cyclically Adjusted FCF per Share Comparison

For the Restaurants subindustry, Komeda Holdings 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.


Komeda Holdings Co Cyclically Adjusted Price-to-FCF vs Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Komeda Holdings Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


NGO:3543
86GF Score
Komeda Holdings Co Ltd NGO:3543
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Komeda Holdings 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, Komeda Holdings Co's adjusted Free Cash Flow per Share data for the three months ended in May. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of May. 2026 (Change)*Current CPI (May. 2026)
=58.185/113.5000*113.5000
=58.185

Current CPI (May. 2026) = 113.5000.

Komeda Holdings Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201608 34.794 97.900 40.338
201611 23.775 98.600 27.368
201702 43.878 98.100 50.766
201705 1.275 98.600 1.468
201708 46.959 98.500 54.110
201711 21.260 99.100 24.349
201802 34.230 99.500 39.046
201805 -3.901 99.300 -4.459
201808 50.731 99.800 57.695
201811 16.591 100.000 18.831
201902 41.564 99.700 47.317
201905 7.498 100.000 8.510
201908 59.225 100.000 67.220
201911 40.058 100.500 45.240
202002 65.318 100.300 73.914
202005 22.220 100.100 25.195
202008 60.771 100.100 68.906
202011 54.015 99.500 61.615
202102 54.994 99.800 62.543
202105 -20.710 99.400 -23.648
202108 71.231 99.700 81.090
202111 42.791 100.100 48.519
202202 55.164 100.700 62.176
202205 21.315 101.800 23.765
202208 67.739 102.700 74.862
202211 33.175 103.900 36.240
202302 72.269 104.000 78.870
202305 25.302 105.100 27.324
202308 91.484 105.900 98.049
202311 29.857 106.900 31.700
202402 78.602 106.900 83.455
202405 15.517 108.100 16.292
202408 80.491 109.100 83.737
202411 0.000 110.000 0.000
202502 0.000 110.800 0.000
202505 20.030 111.800 20.335
202508 81.608 112.100 82.627
202511 0.000 113.200 0.000
202602 0.000 112.200 0.000
202605 58.185 113.500 58.185

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 円181.58 mean?
Komeda Holdings Co (NGO:3543) has a Cyclically Adjusted FCF per Share of 円181.58 as of May. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Komeda Holdings Co and its competitors.
Is Komeda Holdings Co's Cyclically Adjusted FCF per Share too high?
Komeda Holdings Co's current Cyclically Adjusted FCF per Share is 円181.58. Overall, Komeda Holdings Co has a GF Score™ of 86/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Komeda Holdings Co's Cyclically Adjusted FCF per Share compare to MCD and SBUX?
Komeda Holdings Co's Cyclically Adjusted FCF per Share of 円181.58 can be compared against companies in the Restaurants 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 Restaurants company?
A good Cyclically Adjusted FCF per Share depends on the Restaurants 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 Komeda Holdings Co and its competitors. Komeda Holdings Co's current Cyclically Adjusted FCF per Share is 円181.58. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Komeda Holdings Co stock overvalued right now?
Based on GuruFocus' analysis, Komeda Holdings Co (NGO:3543) is currently considered Modestly Undervalued. The stock's GF Value™ is 円3,592.51, compared to a current price of 円2,800.00 — trading 22.1% below its estimated fair value. The current Cyclically Adjusted FCF per Share is 円181.58. Komeda Holdings Co's overall GF Score™ is 86/100 with 5 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 Komeda Holdings Co (NGO:3543), the current Cyclically Adjusted FCF per Share is 円181.58 as of May. 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 Komeda Holdings Co (NGO:3543) Overvalued in 2026?

Based on GuruFocus' analysis, Komeda Holdings Co stock appears to be undervalued. The current stock price of 円2,800.00 is trading 22.1% below its estimated GF Value™ of 円3,592.51. GuruFocus considers Komeda Holdings Co to be Modestly Undervalued.

Key valuation signals for NGO:3543:

  • Cyclically Adjusted FCF per Share: 円181.58
  • GF Value™: 円3,592.51 vs. price of 円2,800.00 (22.1% below fair value)
  • GF Score™: 86/100 with 5 warning signs

No single metric tells the full story. See the NGO:3543 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Komeda Holdings Co Business Description

Other Exchanges 3543:Japan
Address 3-12-23, Aoi, Higashi-ku, Aichi, Nagoya, JPN, 461-0004
Komeda Holdings Co Ltd is a Japanese-based company. Together with its subsidiaries, the firm operates full-service coffee shops. It operates coffee shops under the brand names Coffeehouse Komeda Coffee Shop and Sweet Tea Okagean. It had a single segment: the coffee shop franchise business.
86GF Score

Get the complete analysis for NGO:3543

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

円2,800.00
Price
円3,592.51
GF Value