Zoa (TSE:3375) Cyclically Adjusted FCF per Share: 円176.92 (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.

TSE:3375 Zoa Corp TSE:3375
67 GF Score
Price 円1,742.00
GF Value 円1,749.51
Valuation Fairly Valued
! 1 Warning Sign
View Full Analysis

What is Zoa Cyclically Adjusted FCF per Share?

Zoa TSE:3375 +2.35% 67 Cyclically Adjusted FCF per Share is 円176.92 as of Mar. 2026. GuruFocus rates TSE:3375 with a GF Score™ of 67/100 and a GF Value™ of 円1,749.51 (Fairly Valued). The stock has 1 warning sign 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.

Zoa's adjusted free cash flow per share data for the fiscal year that ended in Mar. 2026 was 円235.431. 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176.92 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Zoa's average Cyclically Adjusted FCF Growth Rate was 11.40% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 25.10% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 10.50% 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 Zoa was 43.40% per year. The lowest was -3.50% per year. And the median was 25.10% per year.

As of today (2026-07-23), Zoa's current stock price is 円 1742.00. Zoa's Cyclically Adjusted FCF per Share for the fiscal year that ended in Mar. 2026 was 円176.92. Zoa's Cyclically Adjusted Price-to-FCF of today is 9.85.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Zoa was 38.31. The lowest was 8.77. And the median was 16.20.


Zoa  (TSE:3375) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1742.00/176.92
=9.85

* 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 Zoa was 38.31. The lowest was 8.77. And the median was 16.20.


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.


Zoa Cyclically Adjusted FCF per Share Related Terms


Zoa Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Zoa'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.

Zoa Cyclically Adjusted FCF per Share Chart

Zoa 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 107.52 90.44 102.13 158.75 176.92

Zoa Semi-Annual Data
Sep16 Mar17 Sep17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24 Mar25 Sep25 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 102.13 0.00 158.75 0.00 176.92

TSE:3375 vs SNX, ARW, AVT: Cyclically Adjusted FCF per Share Comparison

For the Electronics & Computer Distribution subindustry, Zoa'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.


Zoa Cyclically Adjusted Price-to-FCF vs Hardware Industry

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

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


TSE:3375
67GF Score
Zoa Corp TSE:3375
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Zoa 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, Zoa's adjusted Free Cash Flow per Share data for the fiscal year that ended in Mar. 2026 was:

Adj_FreeCashFlowPerShare=Free Cash Flow per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=235.431/112.7000*112.7000
=235.431

Current CPI (Mar. 2026) = 112.7000.

Zoa Annual Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201703 -28.367 98.100 -32.589
201803 -48.241 99.200 -54.806
201903 272.887 99.700 308.469
202003 63.561 100.300 71.419
202103 628.684 99.900 709.236
202203 -87.392 101.100 -97.419
202303 -116.749 104.400 -126.031
202403 164.322 107.200 172.753
202503 574.480 111.100 582.753
202603 235.431 112.700 235.431

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176.92 mean?
Zoa (TSE:3375) has a Cyclically Adjusted FCF per Share of 円176.92 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 Zoa and its competitors.
Is Zoa's Cyclically Adjusted FCF per Share too high?
Zoa's current Cyclically Adjusted FCF per Share is 円176.92. Overall, Zoa has a GF Score™ of 67/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Zoa's Cyclically Adjusted FCF per Share compare to SNX and ARW?
Zoa's Cyclically Adjusted FCF per Share of 円176.92 can be compared against companies in the Hardware 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 Hardware company?
A good Cyclically Adjusted FCF per Share depends on the Hardware 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 Zoa and its competitors. Zoa's current Cyclically Adjusted FCF per Share is 円176.92. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Zoa stock overvalued right now?
Based on GuruFocus' analysis, Zoa (TSE:3375) is currently considered Fairly Valued. The stock's GF Value™ is 円1,749.51, compared to a current price of 円1,742.00 — trading 0.4% below its estimated fair value. The current Cyclically Adjusted FCF per Share is 円176.92. Zoa's overall GF Score™ is 67/100 with 1 warning sign 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 Zoa (TSE:3375), the current Cyclically Adjusted FCF per Share is 円176.92 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 Zoa (TSE:3375) Overvalued in 2026?

Based on GuruFocus' analysis, Zoa stock appears to be undervalued. The current stock price of 円1,742.00 is trading 0.4% below its estimated GF Value™ of 円1,749.51. GuruFocus considers Zoa to be Fairly Valued.

Key valuation signals for TSE:3375:

  • Cyclically Adjusted FCF per Share: 円176.92
  • GF Value™: 円1,749.51 vs. price of 円1,742.00 (0.4% below fair value)
  • GF Score™: 67/100 with 1 warning sign

No single metric tells the full story. See the TSE:3375 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Zoa Business Description

Address 719 Ozuwa, Shizuoka Prefecture, Numazu, JPN, 410-0873
Zoa Corp is engaged in the retail sales of computers and related equipment, and motorcycle supplies. The services offered by the company includes restoration of smartphone data, iPhone repair, and personal computer repair.
67GF Score

Get the complete analysis for TSE:3375

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

円1,742.00
Price
円1,749.51
GF Value