Broadleaf Co (TSE:3673) Cyclically Adjusted FCF per Share: 円6.62 (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:3673 Broadleaf Co Ltd TSE:3673
78 GF Score
Price 円422.00
GF Value 円401.98
Valuation Fairly Valued
! 2 Warning Signs
View Full Analysis

What is Broadleaf Co Cyclically Adjusted FCF per Share?

Broadleaf Co TSE:3673 -5.38% 78 Cyclically Adjusted FCF per Share is 円6.62 as of Mar. 2026. GuruFocus rates TSE:3673 with a GF Score™ of 78/100 and a GF Value™ of 円401.98 (Fairly Valued). The stock has 2 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.

Broadleaf Co's adjusted free cash flow per share for the three months ended in Mar. 2026 was 円0.680. 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6.62 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Broadleaf Co's average Cyclically Adjusted FCF Growth Rate was 20.60% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 2.10% 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 Broadleaf Co was 2.10% per year. The lowest was 2.10% per year. And the median was 2.10% per year.

As of today (2026-07-23), Broadleaf Co's current stock price is 円422.00. Broadleaf Co's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was 円6.62. Broadleaf Co's Cyclically Adjusted Price-to-FCF of today is 63.75.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Broadleaf Co was 74.20. The lowest was 30.58. And the median was 54.01.


Broadleaf Co  (TSE:3673) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=422.00/6.62
=63.75

* 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 Broadleaf Co was 74.20. The lowest was 30.58. And the median was 54.01.


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.


Broadleaf Co Cyclically Adjusted FCF per Share Related Terms


Broadleaf Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Broadleaf 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.

Broadleaf Co Cyclically Adjusted FCF per Share Chart

Broadleaf Co Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 6.54 5.36 6.13 6.96

Broadleaf Co Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 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 5.49 5.77 6.10 6.96 6.62

TSE:3673 vs UBER, SHOP, CRM: Cyclically Adjusted FCF per Share Comparison

For the Software - Application subindustry, Broadleaf 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.


Broadleaf Co Cyclically Adjusted Price-to-FCF vs Software Industry

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

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


TSE:3673
78GF Score
Broadleaf Co Ltd TSE:3673
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Broadleaf 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, Broadleaf Co's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=0.68/112.7000*112.7000
=0.680

Current CPI (Mar. 2026) = 112.7000.

Broadleaf Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 4.584 98.100 5.266
201609 1.457 98.000 1.676
201612 4.422 98.400 5.065
201703 0.024 98.100 0.028
201706 0.480 98.500 0.549
201709 0.449 98.800 0.512
201712 6.313 99.400 7.158
201803 -0.863 99.200 -0.980
201806 3.663 99.200 4.161
201809 0.742 99.900 0.837
201812 8.754 99.700 9.895
201903 -7.793 99.700 -8.809
201906 3.365 99.800 3.800
201909 -0.783 100.100 -0.882
201912 8.234 100.500 9.234
202003 -3.746 100.300 -4.209
202006 2.924 99.900 3.299
202009 2.318 99.900 2.615
202012 11.870 99.300 13.472
202103 -4.745 99.900 -5.353
202106 1.709 99.500 1.936
202109 -2.999 100.100 -3.376
202112 7.637 100.100 8.598
202203 -4.578 101.100 -5.103
202206 -1.383 101.800 -1.531
202209 -3.131 103.100 -3.423
202212 1.090 104.100 1.180
202303 -4.065 104.400 -4.388
202306 -0.435 105.200 -0.466
202309 -0.731 106.200 -0.776
202312 1.285 106.800 1.356
202403 -1.742 107.200 -1.831
202406 0.672 108.200 0.700
202409 1.543 108.900 1.597
202412 10.231 110.700 10.416
202503 -4.535 111.100 -4.600
202506 3.732 111.700 3.765
202509 4.468 112.000 4.496
202512 9.649 113.000 9.623
202603 0.680 112.700 0.680

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6.62 mean?
Broadleaf Co (TSE:3673) has a Cyclically Adjusted FCF per Share of 円6.62 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 Broadleaf Co and its competitors.
Is Broadleaf Co's Cyclically Adjusted FCF per Share too high?
Broadleaf Co's current Cyclically Adjusted FCF per Share is 円6.62. Overall, Broadleaf Co has a GF Score™ of 78/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Broadleaf Co's Cyclically Adjusted FCF per Share compare to UBER and SHOP?
Broadleaf Co's Cyclically Adjusted FCF per Share of 円6.62 can be compared against companies in the Software 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 Software company?
A good Cyclically Adjusted FCF per Share depends on the Software 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 Broadleaf Co and its competitors. Broadleaf Co's current Cyclically Adjusted FCF per Share is 円6.62. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Broadleaf Co stock overvalued right now?
Based on GuruFocus' analysis, Broadleaf Co (TSE:3673) is currently considered Fairly Valued. The stock's GF Value™ is 円401.98, compared to a current price of 円422.00 — trading 5% above its estimated fair value. The current Cyclically Adjusted FCF per Share is 円6.62. Broadleaf Co's overall GF Score™ is 78/100 with 2 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 Broadleaf Co (TSE:3673), the current Cyclically Adjusted FCF per Share is 円6.62 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 Broadleaf Co (TSE:3673) Overvalued in 2026?

Based on GuruFocus' analysis, Broadleaf Co stock appears to be overvalued. The current stock price of 円422.00 is trading 5% above its estimated GF Value™ of 円401.98. GuruFocus considers Broadleaf Co to be Fairly Valued.

Key valuation signals for TSE:3673:

  • Cyclically Adjusted FCF per Share: 円6.62
  • GF Value™: 円401.98 vs. price of 円422.00 (5% above fair value)
  • GF Score™: 78/100 with 2 warning signs

No single metric tells the full story. See the TSE:3673 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Broadleaf Co Business Description

Address Glass Cube Shinagawa 8F, 4-13-14 Higashi-shinagawa, Shinagawa-ku, Tokyo, JPN
Broadleaf Co Ltd provides software and information technology solutions and services that support the field services of the players in the automotive aftermarket and various other business sectors and industries.
78GF Score

Get the complete analysis for TSE:3673

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

円422.00
Price
円401.98
GF Value