Kyowa Kirin Co (TSE:4151) Cyclically Adjusted FCF per Share: 円60.16 (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:4151 Kyowa Kirin Co Ltd TSE:4151
90 GF Score
Price 円2,554.50
GF Value 円2,986.42
Valuation Modestly Undervalued
! 1 Warning Sign
View Full Analysis

What is Kyowa Kirin Co Cyclically Adjusted FCF per Share?

Kyowa Kirin Co TSE:4151 -3.60% 90 Cyclically Adjusted FCF per Share is 円60.16 as of Dec. 2025. GuruFocus rates TSE:4151 with a GF Score™ of 90/100 and a GF Value™ of 円2,986.42 (Modestly Undervalued). 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.

Kyowa Kirin Co's adjusted free cash flow per share for the three months ended in Dec. 2025 was 円-51.336. 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60.16 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Kyowa Kirin Co's average Cyclically Adjusted FCF Growth Rate was -7.40% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -3.60% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 1.60% 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 Kyowa Kirin Co was 14.90% per year. The lowest was -3.60% per year. And the median was -0.25% per year.

As of today (2026-07-31), Kyowa Kirin Co's current stock price is 円2554.50. Kyowa Kirin Co's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2025 was 円60.16. Kyowa Kirin Co's Cyclically Adjusted Price-to-FCF of today is 42.46.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Kyowa Kirin Co was 75.08. The lowest was 28.47. And the median was 38.19.


Kyowa Kirin Co  (TSE:4151) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=2554.50/60.16
=42.46

* 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 Kyowa Kirin Co was 75.08. The lowest was 28.47. And the median was 38.19.


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.


Kyowa Kirin Co Cyclically Adjusted FCF per Share Related Terms


Kyowa Kirin Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Kyowa Kirin 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.

Kyowa Kirin Co Cyclically Adjusted FCF per Share Chart

Kyowa Kirin 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 70.18 67.15 81.27 64.98 60.16

Kyowa Kirin 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 61.77 61.94 67.15 60.16 0.00

TSE:4151 vs ZTS: Cyclically Adjusted FCF per Share Comparison

For the Drug Manufacturers - Specialty & Generic subindustry, Kyowa Kirin 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.


Kyowa Kirin Co Cyclically Adjusted Price-to-FCF vs Drug Manufacturers Industry

For the Drug Manufacturers industry and Healthcare sector, Kyowa Kirin Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TSE:4151
90GF Score
Kyowa Kirin Co Ltd TSE:4151
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Kyowa Kirin 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, Kyowa Kirin 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)
=-51.336/113.0000*113.0000
=-51.336

Current CPI (Dec. 2025) = 113.0000.

Kyowa Kirin Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201603 0.000 97.900 0.000
201606 0.000 98.100 0.000
201609 0.000 98.000 0.000
201612 0.000 98.400 0.000
201703 23.697 98.100 27.296
201706 15.855 98.500 18.189
201709 24.744 98.800 28.300
201712 13.399 99.400 15.232
201803 33.744 99.200 38.438
201806 15.397 99.200 17.539
201809 19.900 99.900 22.510
201812 9.599 99.700 10.880
201903 7.467 99.700 8.463
201906 14.379 99.800 16.281
201909 14.459 100.100 16.322
201912 24.256 100.500 27.273
202003 -5.480 100.300 -6.174
202006 10.920 99.900 12.352
202009 2.573 99.900 2.910
202012 -0.061 99.300 -0.069
202103 18.336 99.900 20.740
202106 11.791 99.500 13.391
202109 88.460 100.100 99.860
202112 5.651 100.100 6.379
202203 6.664 101.100 7.448
202206 18.706 101.800 20.764
202209 13.456 103.100 14.748
202212 -1.611 104.100 -1.749
202303 37.975 104.400 41.103
202306 44.995 105.200 48.331
202309 32.212 106.200 34.275
202312 38.640 106.800 40.883
202403 19.847 107.200 20.921
202406 2.292 108.200 2.394
202409 25.296 108.900 26.248
202412 -118.395 110.700 -120.855
202503 -12.128 111.100 -12.335
202506 14.163 111.700 14.328
202509 59.623 112.000 60.155
202512 -51.336 113.000 -51.336

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60.16 mean?
Kyowa Kirin Co (TSE:4151) has a Cyclically Adjusted FCF per Share of 円60.16 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 Kyowa Kirin Co and its competitors.
Is Kyowa Kirin Co's Cyclically Adjusted FCF per Share too high?
Kyowa Kirin Co's current Cyclically Adjusted FCF per Share is 円60.16. Overall, Kyowa Kirin Co has a GF Score™ of 90/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Kyowa Kirin Co's Cyclically Adjusted FCF per Share compare to ZTS?
Kyowa Kirin Co's Cyclically Adjusted FCF per Share of 円60.16 can be compared against companies in the Drug Manufacturers 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 Drug Manufacturers company?
A good Cyclically Adjusted FCF per Share depends on the Drug Manufacturers 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 Kyowa Kirin Co and its competitors. Kyowa Kirin Co's current Cyclically Adjusted FCF per Share is 円60.16. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Kyowa Kirin Co stock overvalued right now?
Based on GuruFocus' analysis, Kyowa Kirin Co (TSE:4151) is currently considered Modestly Undervalued. The stock's GF Value™ is 円2,986.42, compared to a current price of 円2,554.50 — trading 14.5% below its estimated fair value. The current Cyclically Adjusted FCF per Share is 円60.16. Kyowa Kirin Co's overall GF Score™ is 90/100 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 Kyowa Kirin Co (TSE:4151), the current Cyclically Adjusted FCF per Share is 円60.16 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 Kyowa Kirin Co (TSE:4151) Overvalued in 2026?

Based on GuruFocus' analysis, Kyowa Kirin Co stock appears to be undervalued. The current stock price of 円2,554.50 is trading 14.5% below its estimated GF Value™ of 円2,986.42. GuruFocus considers Kyowa Kirin Co to be Modestly Undervalued.

Key valuation signals for TSE:4151:

  • Cyclically Adjusted FCF per Share: 円60.16
  • GF Value™: 円2,986.42 vs. price of 円2,554.50 (14.5% below fair value)
  • GF Score™: 90/100 with 1 warning sign

No single metric tells the full story. See the TSE:4151 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Kyowa Kirin Co Business Description

Address 1-9-2 Otemachi, Chiyoda-ku, Chiyoda-ku, Tokyo, JPN, 100-0004
Kyowa Kirin Co Ltd is engaged in research, development, manufacturing, sales, import and export of prescription pharmaceuticals. Its products include KHK4083/AMG 451, rocatinlimab; ziftomenib; OTL-203 KK8398, infigratinib; KHK4951, tivozanib; OTL-201; KK4277; KK2260; KK2269; KK2845; and KK8123.
90GF Score

Get the complete analysis for TSE:4151

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

円2,554.50
Price
円2,986.42
GF Value