Takashimaya Co (STU:DC9) Cyclically Adjusted FCF per Share: €0.14 (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.

STU:DC9 Takashimaya Co Ltd STU:DC9
65 GF Score
Price €13.40
GF Value €8.01
Valuation Significantly Overvalued
! 8 Warning Signs
View Full Analysis

What is Takashimaya Co Cyclically Adjusted FCF per Share?

Takashimaya Co STU:DC9 +2.29% 65 Cyclically Adjusted FCF per Share is €0.14 as of May. 2026. GuruFocus rates STU:DC9 with a GF Score™ of 65/100 and a GF Value™ of €8.01 (Significantly Overvalued). The stock has 8 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.

Takashimaya Co's adjusted free cash flow per share for the three months ended in May. 2026 was €0.453. 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 €0.14 for the trailing ten years ended in May. 2026.

During the past 12 months, Takashimaya Co's average Cyclically Adjusted FCF Growth Rate was 55.30% 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.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Takashimaya Co was 5.00% per year. The lowest was -19.60% per year. And the median was -5.65% per year.

As of today (2026-07-19), Takashimaya Co's current stock price is €13.40. Takashimaya Co's Cyclically Adjusted FCF per Share for the quarter that ended in May. 2026 was €0.14. Takashimaya Co's Cyclically Adjusted Price-to-FCF of today is 95.71.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Takashimaya Co was 162.82. The lowest was 63.32. And the median was 91.73.


Takashimaya Co  (STU:DC9) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=13.40/0.14
=95.71

* 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 Takashimaya Co was 162.82. The lowest was 63.32. And the median was 91.73.


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.


Takashimaya Co Cyclically Adjusted FCF per Share Related Terms


Takashimaya Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Takashimaya 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.

Takashimaya Co Cyclically Adjusted FCF per Share Chart

Takashimaya 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 -0.15 -0.17 -0.11 0.10 0.10

Takashimaya 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 0.10 0.09 0.12 0.10 0.14

STU:DC9 vs DDS: Cyclically Adjusted FCF per Share Comparison

For the Department Stores subindustry, Takashimaya 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.


Takashimaya Co Cyclically Adjusted Price-to-FCF vs Retail - Cyclical Industry

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

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


STU:DC9
65GF Score
Takashimaya Co Ltd STU:DC9
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Takashimaya 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, Takashimaya 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)
=0.453/113.5000*113.5000
=0.453

Current CPI (May. 2026) = 113.5000.

Takashimaya Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201608 0.105 97.900 0.122
201611 -0.048 98.600 -0.055
201702 0.372 98.100 0.430
201705 -0.219 98.600 -0.252
201708 -0.055 98.500 -0.063
201711 -0.283 99.100 -0.324
201802 -0.077 99.500 -0.088
201805 0.109 99.300 0.125
201808 0.000 99.800 0.000
201811 -0.120 100.000 -0.136
201902 -0.466 99.700 -0.531
201905 -0.260 100.000 -0.295
201908 0.156 100.000 0.177
201911 -0.023 100.500 -0.026
202002 0.061 100.300 0.069
202005 -0.799 100.100 -0.906
202008 0.761 100.100 0.863
202011 0.256 99.500 0.292
202102 0.214 99.800 0.243
202105 -0.360 99.400 -0.411
202108 0.118 99.700 0.134
202111 -0.118 100.100 -0.134
202202 0.093 100.700 0.105
202205 0.108 101.800 0.120
202208 -0.222 102.700 -0.245
202211 0.098 103.900 0.107
202302 0.210 104.000 0.229
202305 0.182 105.100 0.197
202308 -0.065 105.900 -0.070
202311 0.167 106.900 0.177
202402 0.257 106.900 0.273
202405 0.060 108.100 0.063
202408 0.234 109.100 0.243
202411 0.183 110.000 0.189
202502 0.255 110.800 0.261
202505 -0.066 111.800 -0.067
202508 -0.100 112.100 -0.101
202511 0.312 113.200 0.313
202602 -0.024 112.200 -0.024
202605 0.453 113.500 0.453

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 €0.14 mean?
Takashimaya Co (STU:DC9) has a Cyclically Adjusted FCF per Share of €0.14 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 Takashimaya Co and its competitors.
Is Takashimaya Co's Cyclically Adjusted FCF per Share too high?
Takashimaya Co's current Cyclically Adjusted FCF per Share is €0.14. Overall, Takashimaya Co has a GF Score™ of 65/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Takashimaya Co's Cyclically Adjusted FCF per Share compare to DDS?
Takashimaya Co's Cyclically Adjusted FCF per Share of €0.14 can be compared against companies in the Retail - Cyclical 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 Retail - Cyclical company?
A good Cyclically Adjusted FCF per Share depends on the Retail - Cyclical 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 Takashimaya Co and its competitors. Takashimaya Co's current Cyclically Adjusted FCF per Share is €0.14. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Takashimaya Co stock overvalued right now?
Based on GuruFocus' analysis, Takashimaya Co (STU:DC9) is currently considered Significantly Overvalued. The stock's GF Value™ is €8.01, compared to a current price of €13.40 — trading 67.3% above its estimated fair value. The current Cyclically Adjusted FCF per Share is €0.14. Takashimaya Co's overall GF Score™ is 65/100 with 8 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 Takashimaya Co (STU:DC9), the current Cyclically Adjusted FCF per Share is €0.14 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 Takashimaya Co (STU:DC9) Overvalued in 2026?

Based on GuruFocus' analysis, Takashimaya Co stock appears to be overvalued. The current stock price of €13.40 is trading 67.3% above its estimated GF Value™ of €8.01. GuruFocus considers Takashimaya Co to be Significantly Overvalued.

Key valuation signals for STU:DC9:

  • Cyclically Adjusted FCF per Share: €0.14
  • GF Value™: €8.01 vs. price of €13.40 (67.3% above fair value)
  • GF Score™: 65/100 with 8 warning signs

No single metric tells the full story. See the STU:DC9 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Takashimaya Co Business Description

Other Exchanges 8233:Japan
Address 5-1-5 Namba, Chuo-ku, Osaka, JPN, 542-8510
Takashimaya Co Ltd is a Japan-based company engaged mainly in the department store business. The company operates through seven segments. The Construction segment undertakes interior work projects. The Domestic Commercial Development segment manages real estate and facilities in synergy with department stores, while the Domestic Department Store segment sells clothing, personal goods, household goods, food, and more. The Finance segment offers credit cards, investment products, and group financial services. The Overseas Commercial Development and Department Store segments operate similar businesses abroad, and the Others include mail-order, wholesale, advertising, and restaurants. It generates the majority of its revenue from the Domestic Department Store Business segment.
65GF Score

Get the complete analysis for STU:DC9

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

€13.40
Price
€8.01
GF Value