Aisin (NGO:7259) Cyclically Adjusted FCF per Share: 円115.09 (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.

NGO:7259 Aisin Corp NGO:7259
65 GF Score
Price 円2,297.00
GF Value 円1,432.28
Valuation Significantly Overvalued
! 6 Warning Signs
View Full Analysis

What is Aisin Cyclically Adjusted FCF per Share?

Aisin NGO:7259 65 Cyclically Adjusted FCF per Share is 円115.09 as of Mar. 2026. GuruFocus rates NGO:7259 with a GF Score™ of 65/100 and a GF Value™ of 円1,432.28 (Significantly Overvalued). The stock has 6 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.

Aisin's adjusted free cash flow per share for the three months ended in Mar. 2026 was 円48.640. 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115.09 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Aisin's average Cyclically Adjusted FCF Growth Rate was 19.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 37.00% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 16.20% 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 Aisin was 37.00% per year. The lowest was -26.60% per year. And the median was -4.05% per year.

As of today (2026-07-20), Aisin's current stock price is 円2297.00. Aisin's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was 円115.09. Aisin's Cyclically Adjusted Price-to-FCF of today is 19.96.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Aisin was 43.87. The lowest was 9.62. And the median was 24.98.


Aisin  (NGO:7259) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=2297.00/115.09
=19.96

* 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 Aisin was 43.87. The lowest was 9.62. And the median was 24.98.


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.


Aisin Cyclically Adjusted FCF per Share Related Terms


Aisin Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Aisin'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.

Aisin Cyclically Adjusted FCF per Share Chart

Aisin Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 40.19 35.31 57.65 82.19 115.09

Aisin 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 82.19 83.65 75.81 67.39 115.09

NGO:7259 vs ORLY, AZO: Cyclically Adjusted FCF per Share Comparison

For the Auto Parts subindustry, Aisin'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.


Aisin Cyclically Adjusted Price-to-FCF vs Vehicles & Parts Industry

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

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


NGO:7259
65GF Score
Aisin Corp NGO:7259
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Aisin 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, Aisin'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)
=48.64/112.7000*112.7000
=48.640

Current CPI (Mar. 2026) = 112.7000.

Aisin Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 61.255 98.100 70.371
201609 -32.265 98.000 -37.105
201612 49.794 98.400 57.030
201703 54.067 98.100 62.114
201706 29.826 98.500 34.126
201709 -60.027 98.800 -68.472
201712 36.396 99.400 41.266
201803 51.072 99.200 58.022
201806 39.515 99.200 44.893
201809 -33.296 99.900 -37.562
201812 -16.013 99.700 -18.101
201903 -34.316 99.700 -38.791
201906 18.110 99.800 20.451
201909 -73.915 100.100 -83.219
201912 22.691 100.500 25.446
202003 35.512 100.300 39.902
202006 -48.634 99.900 -54.865
202009 -43.059 99.900 -48.576
202012 132.967 99.300 150.910
202103 117.022 99.900 132.016
202106 44.397 99.500 50.287
202109 -59.893 100.100 -67.432
202112 -54.887 100.100 -61.796
202203 20.054 101.100 22.355
202206 31.178 101.800 34.516
202209 -91.753 103.100 -100.296
202212 37.450 104.100 40.544
202303 22.013 104.400 23.763
202306 164.168 105.200 175.872
202309 59.714 106.200 63.369
202312 73.924 106.800 78.008
202403 17.899 107.200 18.817
202406 49.999 108.200 52.078
202409 -32.586 108.900 -33.723
202412 67.694 110.700 68.917
202503 47.074 111.100 47.752
202506 142.107 111.700 143.379
202509 -87.333 112.000 -87.879
202512 52.061 113.000 51.923
202603 48.640 112.700 48.640

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115.09 mean?
Aisin (NGO:7259) has a Cyclically Adjusted FCF per Share of 円115.09 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 Aisin and its competitors.
Is Aisin's Cyclically Adjusted FCF per Share too high?
Aisin's current Cyclically Adjusted FCF per Share is 円115.09. Overall, Aisin has a GF Score™ of 65/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Aisin's Cyclically Adjusted FCF per Share compare to ORLY and AZO?
Aisin's Cyclically Adjusted FCF per Share of 円115.09 can be compared against companies in the Vehicles & Parts 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 Vehicles & Parts company?
A good Cyclically Adjusted FCF per Share depends on the Vehicles & Parts 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 Aisin and its competitors. Aisin's current Cyclically Adjusted FCF per Share is 円115.09. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Aisin stock overvalued right now?
Based on GuruFocus' analysis, Aisin (NGO:7259) is currently considered Significantly Overvalued. The stock's GF Value™ is 円1,432.28, compared to a current price of 円2,297.00 — trading 60.4% above its estimated fair value. The current Cyclically Adjusted FCF per Share is 円115.09. Aisin's overall GF Score™ is 65/100 with 6 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 Aisin (NGO:7259), the current Cyclically Adjusted FCF per Share is 円115.09 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 Aisin (NGO:7259) Overvalued in 2026?

Based on GuruFocus' analysis, Aisin stock appears to be overvalued. The current stock price of 円2,297.00 is trading 60.4% above its estimated GF Value™ of 円1,432.28. GuruFocus considers Aisin to be Significantly Overvalued.

Key valuation signals for NGO:7259:

  • Cyclically Adjusted FCF per Share: 円115.09
  • GF Value™: 円1,432.28 vs. price of 円2,297.00 (60.4% above fair value)
  • GF Score™: 65/100 with 6 warning signs

No single metric tells the full story. See the NGO:7259 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Aisin Business Description

Address 2-1 Asahicho, Aichi Prefecture, Kariya, JPN, 448-8650
Aisin Corp is a manufacturer and seller of automotive parts, lifestyle and energy-related products, and wellness products. The majority of revenue is generated selling automotive parts and related services, automatic transmissions, car navigation systems, lifestyle products such as sewing machines and beds, and heat pumps. Other operations include cast-iron parts for engines and brakes. The company has operations across the world, supplying a wide range of car manufacturers around the globe.
65GF Score

Get the complete analysis for NGO:7259

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

円2,297.00
Price
円1,432.28
GF Value