Kadoya Sesame Mills (TSE:2612) Cyclically Adjusted FCF per Share: 円82.10 (As of Jun. 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.

TSE:2612 Kadoya Sesame Mills Inc TSE:2612
71 GF Score
Price 円1,793.00
GF Value 円1,364.34
Valuation Significantly Overvalued
! 5 Warning Signs
View Full Analysis

What is Kadoya Sesame Mills Cyclically Adjusted FCF per Share?

Kadoya Sesame Mills TSE:2612 -1.10% 71 Cyclically Adjusted FCF per Share is 円82.10 as of Jun. 2026. GuruFocus rates TSE:2612 with a GF Score™ of 71/100 and a GF Value™ of 円1,364.34 (Significantly Overvalued). 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.

Kadoya Sesame Mills's adjusted free cash flow per share for the three months ended in Jun. 2026 was 円26.616. 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82.10 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Kadoya Sesame Mills's average Cyclically Adjusted FCF Growth Rate was 40.60% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 36.70% 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 Kadoya Sesame Mills was 36.70% per year. The lowest was -34.00% per year. And the median was 20.30% per year.

As of today (2026-09-01), Kadoya Sesame Mills's current stock price is 円1793.00. Kadoya Sesame Mills's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was 円82.10. Kadoya Sesame Mills's Cyclically Adjusted Price-to-FCF of today is 21.84.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Kadoya Sesame Mills was 126.27. The lowest was 19.29. And the median was 40.49.


Kadoya Sesame Mills  (TSE:2612) 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.

Kadoya Sesame Mills's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1793.00/82.10
=21.84

* 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 Kadoya Sesame Mills was 126.27. The lowest was 19.29. And the median was 40.49.


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.


Kadoya Sesame Mills Cyclically Adjusted FCF per Share Related Terms


Kadoya Sesame Mills Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Kadoya Sesame Mills'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.

Kadoya Sesame Mills Cyclically Adjusted FCF per Share Chart

Kadoya Sesame Mills 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 29.49 30.07 38.71 0.00 76.74

Kadoya Sesame Mills Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Sep24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 58.40 57.38 66.72 76.74 82.10

TSE:2612 vs KHC, GIS: Cyclically Adjusted FCF per Share Comparison

For the Packaged Foods subindustry, Kadoya Sesame Mills'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.


Kadoya Sesame Mills Cyclically Adjusted Price-to-FCF vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Kadoya Sesame Mills's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TSE:2612
71GF Score
Kadoya Sesame Mills Inc TSE:2612
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Kadoya Sesame Mills 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, Kadoya Sesame Mills's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=26.616/113.6000*113.6000
=26.616

Current CPI (Jun. 2026) = 113.6000.

Kadoya Sesame Mills Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 57.660 97.900 66.907
201606 26.563 98.100 30.760
201609 32.837 98.000 38.064
201612 22.234 98.400 25.669
201703 79.220 98.100 91.737
201706 21.456 98.500 24.745
201709 41.596 98.800 47.827
201712 30.882 99.400 35.294
201803 84.368 99.200 96.615
201806 -15.255 99.200 -17.469
201809 -53.152 99.900 -60.441
201812 -72.500 99.700 -82.608
201903 -18.804 99.700 -21.426
201906 -113.527 99.800 -129.225
201909 -48.406 100.100 -54.934
201912 -30.000 100.500 -33.910
202003 92.464 100.300 104.725
202006 -67.507 99.900 -76.765
202009 8.948 99.900 10.175
202012 5.688 99.300 6.507
202103 111.401 99.900 126.678
202106 55.471 99.500 63.332
202109 37.351 100.100 42.388
202112 -28.222 100.100 -32.028
202203 75.318 101.100 84.630
202206 -44.669 101.800 -49.847
202209 39.488 103.100 43.510
202212 -6.809 104.100 -7.430
202303 75.990 104.400 82.686
202306 -70.818 105.200 -76.473
202309 27.888 106.200 29.831
202312 49.104 106.800 52.230
202403 91.597 107.200 97.065
202409 0.000 108.900 0.000
202503 0.000 111.100 0.000
202506 49.520 111.700 50.362
202509 41.617 112.000 42.212
202512 32.994 113.000 33.169
202603 68.195 112.700 68.740
202606 26.616 113.600 26.616

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82.10 mean?
Kadoya Sesame Mills (TSE:2612) has a Cyclically Adjusted FCF per Share of 円82.10 as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Kadoya Sesame Mills and its competitors.
Is Kadoya Sesame Mills' Cyclically Adjusted FCF per Share too high?
Kadoya Sesame Mills' current Cyclically Adjusted FCF per Share is 円82.10. Overall, Kadoya Sesame Mills has a GF Score™ of 71/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Kadoya Sesame Mills' Cyclically Adjusted FCF per Share compare to KHC and GIS?
Kadoya Sesame Mills' Cyclically Adjusted FCF per Share of 円82.10 can be compared against companies in the Consumer Packaged Goods 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 Consumer Packaged Goods company?
A good Cyclically Adjusted FCF per Share depends on the Consumer Packaged Goods 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 Kadoya Sesame Mills and its competitors. Kadoya Sesame Mills's current Cyclically Adjusted FCF per Share is 円82.10. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Kadoya Sesame Mills stock overvalued right now?
Based on GuruFocus' analysis, Kadoya Sesame Mills (TSE:2612) is currently considered Significantly Overvalued. The stock's GF Value™ is 円1,364.34, compared to a current price of 円1,793.00 — trading 31.4% above its estimated fair value. The current Cyclically Adjusted FCF per Share is 円82.10. Kadoya Sesame Mills' overall GF Score™ is 71/100 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 Kadoya Sesame Mills (TSE:2612), the current Cyclically Adjusted FCF per Share is 円82.10 as of Jun. 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 Kadoya Sesame Mills (TSE:2612) Overvalued in 2026?

Based on GuruFocus' analysis, Kadoya Sesame Mills stock appears to be overvalued. The current stock price of 円1,793.00 is trading 31.4% above its estimated GF Value™ of 円1,364.34. GuruFocus considers Kadoya Sesame Mills to be Significantly Overvalued.

Key valuation signals for TSE:2612:

  • Cyclically Adjusted FCF per Share: 円82.10
  • GF Value™: 円1,364.34 vs. price of 円1,793.00 (31.4% above fair value)
  • GF Score™: 71/100 with 5 warning signs

No single metric tells the full story. See the TSE:2612 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Kadoya Sesame Mills Business Description

Address 8-2-8, Nishi-Gotanda, Tokyo, JPN
Kadoya Sesame Mills Inc is a Japanese company engaged in manufacturing and selling sesame oil in Japan. The product portfolio of the company includes pure sesame oil, hot sesame oil and roasted sesame seeds. It also offers sesame paste as well as sesame seed meal. The organization sells its products in Japan and other countries.
71GF Score

Get the complete analysis for TSE:2612

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

円1,793.00
Price
円1,364.34
GF Value