Otani Kogyo Co (TSE:5939) Cyclically Adjusted FCF per Share: 円47.92 (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:5939 Otani Kogyo Co Ltd TSE:5939
66 GF Score
Price 円4,805.00
GF Value 円5,942.18
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is Otani Kogyo Co Cyclically Adjusted FCF per Share?

Otani Kogyo Co TSE:5939 -0.83% 66 Cyclically Adjusted FCF per Share is 円47.92 as of Jun. 2026. GuruFocus rates TSE:5939 with a GF Score™ of 66/100 and a GF Value™ of 円5,942.18 (Modestly Undervalued). The stock has 4 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.

Otani Kogyo Co's adjusted free cash flow per share for the three months ended in Jun. 2026 was 円401.996. 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47.92 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Otani Kogyo Co's average Cyclically Adjusted FCF Growth Rate was -40.80% 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 Otani Kogyo Co was -9.10% per year. The lowest was -15.80% per year. And the median was -10.55% per year.

As of today (2026-08-31), Otani Kogyo Co's current stock price is 円4805.00. Otani Kogyo Co's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was 円47.92. Otani Kogyo Co's Cyclically Adjusted Price-to-FCF of today is 100.27.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Otani Kogyo Co was 104.13. The lowest was 12.04. And the median was 26.51.


Otani Kogyo Co  (TSE:5939) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=4805.00/47.92
=100.27

* 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 Otani Kogyo Co was 104.13. The lowest was 12.04. And the median was 26.51.


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.


Otani Kogyo Co Cyclically Adjusted FCF per Share Related Terms


Otani Kogyo Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Otani Kogyo 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.

Otani Kogyo Co Cyclically Adjusted FCF per Share Chart

Otani Kogyo Co Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 183.85 181.22 145.36 0.00 0.00

Otani Kogyo Co Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 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 80.97 60.09 0.00 0.00 47.92

TSE:5939 vs VRT, BE: Cyclically Adjusted FCF per Share Comparison

For the Electrical Equipment & Parts subindustry, Otani Kogyo 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.


Otani Kogyo Co Cyclically Adjusted Price-to-FCF vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, Otani Kogyo Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TSE:5939
66GF Score
Otani Kogyo Co Ltd TSE:5939
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Otani Kogyo 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, Otani Kogyo Co'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)
=401.996/113.6000*113.6000
=401.996

Current CPI (Jun. 2026) = 113.6000.

Otani Kogyo Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -24.888 98.100 -28.820
201609 -39.727 98.000 -46.051
201612 223.302 98.400 257.796
201703 131.175 98.100 151.901
201706 269.144 98.500 310.404
201709 -85.797 98.800 -98.649
201712 -19.659 99.400 -22.467
201803 111.028 99.200 127.145
201806 175.706 99.200 201.212
201809 -42.384 99.900 -48.196
201812 195.485 99.700 222.739
201903 304.991 99.700 347.512
201906 -14.585 99.800 -16.602
201909 25.837 100.100 29.322
201912 -128.461 100.500 -145.206
202003 -18.764 100.300 -21.252
202006 64.051 99.900 72.835
202009 -35.443 99.900 -40.304
202012 84.529 99.300 96.702
202103 35.886 99.900 40.807
202106 102.988 99.500 117.582
202109 -383.798 100.100 -435.559
202112 -123.142 100.100 -139.750
202203 52.972 101.100 59.521
202206 -111.436 101.800 -124.353
202209 -151.879 103.100 -167.347
202212 189.212 104.100 206.479
202303 19.408 104.400 21.118
202306 275.202 105.200 297.176
202309 -76.262 106.200 -81.576
202312 74.363 106.800 79.098
202403 -363.619 107.200 -385.328
202406 300.931 108.200 315.950
202409 -259.232 108.900 -270.420
202503 0.000 111.100 0.000
202506 -930.786 111.700 -946.619
202509 102.986 112.000 104.457
202512 0.000 113.000 0.000
202603 0.000 112.700 0.000
202606 401.996 113.600 401.996

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47.92 mean?
Otani Kogyo Co (TSE:5939) has a Cyclically Adjusted FCF per Share of 円47.92 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 Otani Kogyo Co and its competitors.
Is Otani Kogyo Co's Cyclically Adjusted FCF per Share too high?
Otani Kogyo Co's current Cyclically Adjusted FCF per Share is 円47.92. Overall, Otani Kogyo Co has a GF Score™ of 66/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Otani Kogyo Co's Cyclically Adjusted FCF per Share compare to VRT and BE?
Otani Kogyo Co's Cyclically Adjusted FCF per Share of 円47.92 can be compared against companies in the Industrial Products 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 an Industrial Products company?
A good Cyclically Adjusted FCF per Share depends on the Industrial Products 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 Otani Kogyo Co and its competitors. Otani Kogyo Co's current Cyclically Adjusted FCF per Share is 円47.92. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Otani Kogyo Co stock overvalued right now?
Based on GuruFocus' analysis, Otani Kogyo Co (TSE:5939) is currently considered Modestly Undervalued. The stock's GF Value™ is 円5,942.18, compared to a current price of 円4,805.00 — trading 19.1% below its estimated fair value. The current Cyclically Adjusted FCF per Share is 円47.92. Otani Kogyo Co's overall GF Score™ is 66/100 with 4 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 Otani Kogyo Co (TSE:5939), the current Cyclically Adjusted FCF per Share is 円47.92 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 Otani Kogyo Co (TSE:5939) Overvalued in 2026?

Based on GuruFocus' analysis, Otani Kogyo Co stock appears to be undervalued. The current stock price of 円4,805.00 is trading 19.1% below its estimated GF Value™ of 円5,942.18. GuruFocus considers Otani Kogyo Co to be Modestly Undervalued.

Key valuation signals for TSE:5939:

  • Cyclically Adjusted FCF per Share: 円47.92
  • GF Value™: 円5,942.18 vs. price of 円4,805.00 (19.1% below fair value)
  • GF Score™: 66/100 with 4 warning signs

No single metric tells the full story. See the TSE:5939 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Otani Kogyo Co Business Description

Address 7-23-1 Nishi-Gotanda, Tokyo 3rd TOC Building. 5th Floor, Shinagawa-ku, Tokyo, JPN, 141-0031
Otani Kogyo Co Ltd is a Japan based company engaged in the manufacture and sales of overhead wire hardware for power distribution, communication lines, CATV, hardware for disaster prevention radio, rock screws, and others. It also constructs, manufactures and sells studs and involved in hot-dip galvanizing process.
66GF Score

Get the complete analysis for TSE:5939

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

円4,805.00
Price
円5,942.18
GF Value