Hogy Medical Co (TSE:3593) Cyclically Adjusted FCF per Share: 円155.12 (As of Dec. 2025)

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:3593 Hogy Medical Co Ltd TSE:3593
47 GF Score
Price 円6,660.00
GF Value 円4,421.98
! 10 Warning Signs
View Full Analysis

What is Hogy Medical Co Cyclically Adjusted FCF per Share?

Hogy Medical Co TSE:3593 47 Cyclically Adjusted FCF per Share is 円155.12 as of Dec. 2025. GuruFocus rates TSE:3593 with a GF Score™ of 47/100 and a GF Value™ of 円4,421.98. The stock has 10 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.

Hogy Medical Co's adjusted free cash flow per share for the three months ended in Dec. 2025 was 円-50.325. 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155.12 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Hogy Medical Co's average Cyclically Adjusted FCF Growth Rate was 32.60% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 24.60% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 11.20% 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 Hogy Medical Co was 24.60% per year. The lowest was -10.20% per year. And the median was 4.50% per year.

As of today (2026-07-26), Hogy Medical Co's current stock price is 円6660.00. Hogy Medical Co's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was 円155.12. Hogy Medical Co's Cyclically Adjusted Price-to-FCF of today is 42.93.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Hogy Medical Co was 70.56. The lowest was 26.06. And the median was 48.58.


Hogy Medical Co  (TSE:3593) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=6660.00/155.12
=42.93

* 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 Hogy Medical Co was 70.56. The lowest was 26.06. And the median was 48.58.


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.


Hogy Medical Co Cyclically Adjusted FCF per Share Related Terms


Hogy Medical Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Hogy Medical 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.

Hogy Medical Co Cyclically Adjusted FCF per Share Chart

Hogy Medical Co Annual Data
Trend Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 56.35 60.93 79.65 74.10 117.95

Hogy Medical Co Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25
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 116.95 117.95 145.60 158.32 155.12

TSE:3593 vs ISRG, BDX, MDLN: Cyclically Adjusted FCF per Share Comparison

For the Medical Instruments & Supplies subindustry, Hogy Medical 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.


Hogy Medical Co Cyclically Adjusted Price-to-FCF vs Medical Devices & Instruments Industry

For the Medical Devices & Instruments industry and Healthcare sector, Hogy Medical Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TSE:3593
47GF Score
Hogy Medical Co Ltd TSE:3593
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Hogy Medical 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, Hogy Medical Co's adjusted Free Cash Flow per Share data for the three months ended in Dec. 2025 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=-50.325/113.0000*113.0000
=-50.325

Current CPI (Dec. 2025) = 113.0000.

Hogy Medical Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 73.622 97.900 84.977
201606 61.290 98.100 70.599
201609 -27.624 98.000 -31.852
201612 1.717 98.400 1.972
201703 99.348 98.100 114.438
201706 28.814 98.500 33.056
201709 34.173 98.800 39.085
201712 -8.749 99.400 -9.946
201803 82.737 99.200 94.247
201806 12.344 99.200 14.061
201809 65.198 99.900 73.747
201812 33.577 99.700 38.056
201903 71.211 99.700 80.711
201906 21.098 99.800 23.889
201909 -32.350 100.100 -36.519
201912 -72.694 100.500 -81.736
202003 88.909 100.300 100.167
202006 -21.077 99.900 -23.841
202009 -30.893 99.900 -34.944
202012 -10.317 99.300 -11.740
202103 39.595 99.900 44.787
202106 39.490 99.500 44.848
202109 68.096 100.100 76.872
202112 -18.220 100.100 -20.568
202203 100.426 101.100 112.247
202206 50.295 101.800 55.828
202209 76.308 103.100 83.635
202212 17.768 104.100 19.287
202303 176.526 104.400 191.067
202306 -23.663 105.200 -25.417
202309 37.335 106.200 39.726
202312 50.383 106.800 53.308
202403 113.743 107.200 119.897
202406 69.032 108.200 72.094
202409 141.008 108.900 146.317
202412 0.619 110.700 0.632
202503 57.711 111.100 58.698
202506 0.604 111.700 0.611
202509 -10.714 112.000 -10.810
202512 -50.325 113.000 -50.325

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155.12 mean?
Hogy Medical Co (TSE:3593) has a Cyclically Adjusted FCF per Share of 円155.12 as of Dec. 2025. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Hogy Medical Co and its competitors.
Is Hogy Medical Co's Cyclically Adjusted FCF per Share too high?
Hogy Medical Co's current Cyclically Adjusted FCF per Share is 円155.12. Overall, Hogy Medical Co has a GF Score™ of 47/100, reflecting its overall financial health beyond just this single metric.
How does Hogy Medical Co's Cyclically Adjusted FCF per Share compare to ISRG and BDX?
Hogy Medical Co's Cyclically Adjusted FCF per Share of 円155.12 can be compared against companies in the Medical Devices & Instruments 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 Medical Devices & Instruments company?
A good Cyclically Adjusted FCF per Share depends on the Medical Devices & Instruments 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 Hogy Medical Co and its competitors. Hogy Medical Co's current Cyclically Adjusted FCF per Share is 円155.12. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Hogy Medical Co stock overvalued right now?
Hogy Medical Co (TSE:3593) has a current Cyclically Adjusted FCF per Share of 円155.12. The stock's GF Value™ is 円4,421.98, compared to a current price of 円6,660.00 — trading 50.6% above its estimated fair value. The current Cyclically Adjusted FCF per Share is 円155.12. Hogy Medical Co's overall GF Score™ is 47/100 with 10 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 Hogy Medical Co (TSE:3593), the current Cyclically Adjusted FCF per Share is 円155.12 as of Dec. 2025. 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 Hogy Medical Co (TSE:3593) Overvalued in 2026?

Based on GuruFocus' analysis, Hogy Medical Co stock appears to be overvalued. The current stock price of 円6,660.00 is trading 50.6% above its estimated GF Value™ of 円4,421.98.

Key valuation signals for TSE:3593:

  • Cyclically Adjusted FCF per Share: 円155.12
  • GF Value™: 円4,421.98 vs. price of 円6,660.00 (50.6% above fair value)
  • GF Score™: 47/100 with 10 warning signs

No single metric tells the full story. See the TSE:3593 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Hogy Medical Co Business Description

Address 7-7, Akasaka 2-chome, Minato-ku, Tokyo, JPN, 107-8615
Hogy Medical Co Ltd develops and sells products that can be used to streamline operations and improve safety at healthcare facilities. Its products are used in hospitals' operating rooms, wards, material rooms, and administrative settings. Hogy Medical receives the majority of its revenue from sales of surgical-use products. Its key products include kit products, nonwoven products, and sterilization products. The kit products contain sterilized surgical supplies for use in a specific operation. The nonwoven products include gowns, caps, equipment covers, and other accessories. Hogy's primary sterilization product is the Mekkin bag, a sterilization pouch. The vast majority of Hogy's revenue is generated in Japan.
47GF Score

Get the complete analysis for TSE:3593

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

円6,660.00
Price
円4,421.98
GF Value