Otsuka (TSE:4768) Cyclically Adjusted FCF per Share: 円108.63 (As of Jun. 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:4768 Otsuka Corp TSE:4768
86 GF Score
Price 円3,500.00
GF Value 円4,083.89
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is Otsuka Cyclically Adjusted FCF per Share?

Otsuka TSE:4768 -0.34% 86 Cyclically Adjusted FCF per Share is 円108.63 as of Jun. 2026. GuruFocus rates TSE:4768 with a GF Score™ of 86/100 and a GF Value™ of 円4,083.89 (Modestly Undervalued). The stock has 5 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.

Otsuka's adjusted free cash flow per share for the three months ended in Jun. 2026 was 円20.071. 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108.63 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Otsuka's average Cyclically Adjusted FCF Growth Rate was 14.10% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 12.10% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 10.00% 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 Otsuka was 12.10% per year. The lowest was 6.60% per year. And the median was 9.40% per year.

As of today (2026-09-09), Otsuka's current stock price is 円3500.00. Otsuka's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was 円108.63. Otsuka's Cyclically Adjusted Price-to-FCF of today is 32.22.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Otsuka was 52.26. The lowest was 24.25. And the median was 35.36.


Otsuka  (TSE:4768) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=3500.00/108.63
=32.22

* 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 Otsuka was 52.26. The lowest was 24.25. And the median was 35.36.


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.


Otsuka Cyclically Adjusted FCF per Share Related Terms


Otsuka Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Otsuka'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.

Otsuka Cyclically Adjusted FCF per Share Chart

Otsuka 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 73.18 75.93 90.07 92.21 106.85

Otsuka Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 95.23 97.73 106.85 111.75 108.63

TSE:4768 vs IBM, ACN, CTSH: Cyclically Adjusted FCF per Share Comparison

For the Information Technology Services subindustry, Otsuka'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.


Otsuka Cyclically Adjusted Price-to-FCF vs Software Industry

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

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


TSE:4768
86GF Score
Otsuka Corp TSE:4768
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

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

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=20.071/113.6000*113.6000
=20.071

Current CPI (Jun. 2026) = 113.6000.

Otsuka Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 -25.451 98.000 -29.502
201612 6.189 98.400 7.145
201703 34.467 98.100 39.913
201706 64.385 98.500 74.255
201709 -25.957 98.800 -29.845
201712 5.564 99.400 6.359
201803 21.136 99.200 24.204
201806 62.718 99.200 71.822
201809 -14.657 99.900 -16.667
201812 10.828 99.700 12.338
201903 27.152 99.700 30.937
201906 56.956 99.800 64.832
201909 -11.118 100.100 -12.617
201912 34.876 100.500 39.422
202003 35.514 100.300 40.223
202006 59.477 99.900 67.634
202009 -34.997 99.900 -39.796
202012 2.329 99.300 2.664
202103 59.267 99.900 67.395
202106 79.933 99.500 91.260
202109 -43.976 100.100 -49.907
202112 28.697 100.100 32.567
202203 43.059 101.100 48.383
202206 31.229 101.800 34.849
202209 -23.014 103.100 -25.358
202212 7.057 104.100 7.701
202303 70.329 104.400 76.527
202306 60.875 105.200 65.736
202309 2.408 106.200 2.576
202312 28.051 106.800 29.837
202403 63.043 107.200 66.807
202406 63.739 108.200 66.920
202409 -67.357 108.900 -70.264
202412 8.151 110.700 8.365
202503 5.245 111.100 5.363
202506 90.250 111.700 91.785
202509 2.162 112.000 2.193
202512 92.462 113.000 92.953
202603 66.716 112.700 67.249
202606 20.071 113.600 20.071

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108.63 mean?
Otsuka (TSE:4768) has a Cyclically Adjusted FCF per Share of 円108.63 as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Otsuka and its competitors.
Is Otsuka's Cyclically Adjusted FCF per Share too high?
Otsuka's current Cyclically Adjusted FCF per Share is 円108.63. Overall, Otsuka has a GF Score™ of 86/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Otsuka's Cyclically Adjusted FCF per Share compare to IBM and ACN?
Otsuka's Cyclically Adjusted FCF per Share of 円108.63 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 Otsuka and its competitors. Otsuka's current Cyclically Adjusted FCF per Share is 円108.63. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Otsuka stock overvalued right now?
Based on GuruFocus' analysis, Otsuka (TSE:4768) is currently considered Modestly Undervalued. The stock's GF Value™ is 円4,083.89, compared to a current price of 円3,500.00 — trading 14.3% below its estimated fair value. The current Cyclically Adjusted FCF per Share is 円108.63. Otsuka's overall GF Score™ is 86/100 with 5 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 Otsuka (TSE:4768), the current Cyclically Adjusted FCF per Share is 円108.63 as of Jun. 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 Otsuka (TSE:4768) Overvalued in 2026?

Based on GuruFocus' analysis, Otsuka stock appears to be undervalued. The current stock price of 円3,500.00 is trading 14.3% below its estimated GF Value™ of 円4,083.89. GuruFocus considers Otsuka to be Modestly Undervalued.

Key valuation signals for TSE:4768:

  • Cyclically Adjusted FCF per Share: 円108.63
  • GF Value™: 円4,083.89 vs. price of 円3,500.00 (14.3% below fair value)
  • GF Score™: 86/100 with 5 warning signs

No single metric tells the full story. See the TSE:4768 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Otsuka Business Description

Other Exchanges OTK:Germany
Address 2-18-4 Iidabashi, Chiyoda-ku, Tokyo, JPN, 102-8573
Otsuka is Japan's leading one-stop provider of IT solutions and office supplies, primarily targeting small and midsize enterprises. The System Integration business sells and integrates everything from PCs and servers to the proprietary "Smile" ERP system. This is complemented by the Service & Support business, featuring the "Tanomail" office-supply mail-order service and "Tayoreru" maintenance contracts. Operating through a dense nationwide network, Otsuka functions as the outsourced IT department for companies that lack one, providing a single, trusted point of contact for all technology and office needs.
86GF Score

Get the complete analysis for TSE:4768

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

円3,500.00
Price
円4,083.89
GF Value