World Co (TSE:3612) Cyclically Adjusted FCF per Share: 円284.93 (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.

TSE:3612 World Co Ltd TSE:3612
72 GF Score
Price 円1,597.00
GF Value 円1,485.37
Valuation Fairly Valued
! 6 Warning Signs
View Full Analysis

What is World Co Cyclically Adjusted FCF per Share?

World Co TSE:3612 -0.50% 72 Cyclically Adjusted FCF per Share is 円284.93 as of May. 2026. GuruFocus rates TSE:3612 with a GF Score™ of 72/100 and a GF Value™ of 円1,485.37 (Fairly Valued). 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.

World Co's adjusted free cash flow per share for the three months ended in May. 2026 was 円35.357. 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284.93 for the trailing ten years ended in May. 2026.

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.

As of today (2026-08-03), World Co's current stock price is 円1597.00. World Co's Cyclically Adjusted FCF per Share for the quarter that ended in May. 2026 was 円284.93. World Co's Cyclically Adjusted Price-to-FCF of today is 5.60.

During the past 11 years, the highest Cyclically Adjusted Price-to-FCF of World Co was 5.64. The lowest was 5.26. And the median was 5.55.


World Co  (TSE:3612) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1597.00/284.93
=5.60

* 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 11 years, the highest Cyclically Adjusted Price-to-FCF of World Co was 5.64. The lowest was 5.26. And the median was 5.55.


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.


World Co Cyclically Adjusted FCF per Share Related Terms


World Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for World 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.

World Co Cyclically Adjusted FCF per Share Chart

World Co Annual Data
Trend Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Feb25 Feb26
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 0.00

World Co Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 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 0.00 0.00 0.00 0.00 284.93

TSE:3612 vs DDS: Cyclically Adjusted FCF per Share Comparison

For the Department Stores subindustry, World 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.


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

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

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


TSE:3612
72GF Score
World Co Ltd TSE:3612
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

World 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, World 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)
=35.357/113.5000*113.5000
=35.357

Current CPI (May. 2026) = 113.5000.

World Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201509 0.000 98.500 0.000
201603 0.000 97.900 0.000
201609 0.000 98.000 0.000
201703 0.000 98.100 0.000
201706 152.857 98.500 176.135
201709 76.251 98.800 87.596
201712 151.235 99.400 172.688
201803 58.150 99.200 66.533
201806 62.678 99.200 71.713
201809 -20.568 99.900 -23.368
201812 51.454 99.700 58.576
201903 37.749 99.700 42.974
201906 146.803 99.800 166.955
201909 34.965 100.100 39.646
201912 118.875 100.500 134.252
202003 12.033 100.300 13.617
202006 -131.602 99.900 -149.518
202009 137.439 99.900 156.149
202012 148.998 99.300 170.305
202103 -146.222 99.900 -166.128
202106 18.000 99.500 20.533
202109 36.228 100.100 41.078
202112 98.901 100.100 112.140
202203 54.774 101.100 61.492
202206 85.741 101.800 95.595
202209 61.429 103.100 67.626
202212 97.024 104.100 105.785
202303 91.046 104.400 98.982
202306 75.545 105.200 81.505
202309 63.628 106.200 68.002
202312 108.295 106.800 115.089
202405 87.153 108.100 91.507
202408 104.214 109.100 108.417
202411 24.884 110.000 25.676
202502 179.747 110.800 184.127
202505 -31.245 111.800 -31.720
202508 121.039 112.100 122.551
202511 0.000 113.200 0.000
202602 0.000 112.200 0.000
202605 35.357 113.500 35.357

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284.93 mean?
World Co (TSE:3612) has a Cyclically Adjusted FCF per Share of 円284.93 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 World Co and its competitors.
Is World Co's Cyclically Adjusted FCF per Share too high?
World Co's current Cyclically Adjusted FCF per Share is 円284.93. Overall, World Co has a GF Score™ of 72/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does World Co's Cyclically Adjusted FCF per Share compare to DDS?
World Co's Cyclically Adjusted FCF per Share of 円284.93 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 World Co and its competitors. World Co's current Cyclically Adjusted FCF per Share is 円284.93. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is World Co stock overvalued right now?
Based on GuruFocus' analysis, World Co (TSE:3612) is currently considered Fairly Valued. The stock's GF Value™ is 円1,485.37, compared to a current price of 円1,597.00 — trading 7.5% above its estimated fair value. The current Cyclically Adjusted FCF per Share is 円284.93. World Co's overall GF Score™ is 72/100 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 World Co (TSE:3612), the current Cyclically Adjusted FCF per Share is 円284.93 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 World Co (TSE:3612) Overvalued in 2026?

Based on GuruFocus' analysis, World Co stock appears to be overvalued. The current stock price of 円1,597.00 is trading 7.5% above its estimated GF Value™ of 円1,485.37. GuruFocus considers World Co to be Fairly Valued.

Key valuation signals for TSE:3612:

  • Cyclically Adjusted FCF per Share: 円284.93
  • GF Value™: 円1,485.37 vs. price of 円1,597.00 (7.5% above fair value)
  • GF Score™: 72/100 with 6 warning signs

No single metric tells the full story. See the TSE:3612 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


World Co Business Description

Address 6-8-1, Minatojima-Nakamachi, Chuo-ku, Kobe, Hyogo, JPN, 650-8585
World Co Ltd operates mainly 'one-brand, one-shop' outlets for department stores and other highly fashion-conscious channels.
72GF Score

Get the complete analysis for TSE:3612

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

円1,597.00
Price
円1,485.37
GF Value