Sumida (TSE:6817) Cyclically Adjusted FCF per Share: 円32.56 (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:6817 Sumida Corp TSE:6817
79 GF Score
Price 円1,267.00
GF Value 円1,162.61
Valuation Fairly Valued
! 7 Warning Signs
View Full Analysis

What is Sumida Cyclically Adjusted FCF per Share?

Sumida TSE:6817 +0.48% 79 Cyclically Adjusted FCF per Share is 円32.56 as of Jun. 2026. GuruFocus rates TSE:6817 with a GF Score™ of 79/100 and a GF Value™ of 円1,162.61 (Fairly Valued). The stock has 7 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.

Sumida's adjusted free cash flow per share for the three months ended in Jun. 2026 was 円13.875. 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32.56 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Sumida's average Cyclically Adjusted FCF Growth Rate was 82.10% 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 Sumida was 10.20% per year. The lowest was -10.90% per year. And the median was -6.20% per year.

As of today (2026-08-15), Sumida's current stock price is 円1267.00. Sumida's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was 円32.56. Sumida's Cyclically Adjusted Price-to-FCF of today is 38.91.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Sumida was 340.28. The lowest was 31.94. And the median was 49.29.


Sumida  (TSE:6817) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1267.00/32.56
=38.91

* 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 Sumida was 340.28. The lowest was 31.94. And the median was 49.29.


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.


Sumida Cyclically Adjusted FCF per Share Related Terms


Sumida Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Sumida'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.

Sumida Cyclically Adjusted FCF per Share Chart

Sumida 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 -55.05 -51.33 -27.63 12.19 34.82

Sumida 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 17.88 22.35 34.82 36.01 32.56

TSE:6817 vs APH, GLW, TEL: Cyclically Adjusted FCF per Share Comparison

For the Electronic Components subindustry, Sumida'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.


Sumida Cyclically Adjusted Price-to-FCF vs Hardware Industry

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

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


TSE:6817
79GF Score
Sumida Corp TSE:6817
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Sumida 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, Sumida'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)
=13.875/113.6000*113.6000
=13.875

Current CPI (Jun. 2026) = 113.6000.

Sumida Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 39.249 98.000 45.497
201612 32.707 98.400 37.759
201703 44.376 98.100 51.387
201706 -55.010 98.500 -63.443
201709 -102.261 98.800 -117.579
201712 -99.309 99.400 -113.496
201803 -29.084 99.200 -33.306
201806 -38.795 99.200 -44.427
201809 -45.709 99.900 -51.977
201812 -67.993 99.700 -77.472
201903 13.201 99.700 15.041
201906 16.474 99.800 18.752
201909 -5.847 100.100 -6.636
201912 -8.016 100.500 -9.061
202003 34.807 100.300 39.422
202006 -8.029 99.900 -9.130
202009 -56.336 99.900 -64.062
202012 115.368 99.300 131.982
202103 -14.216 99.900 -16.166
202106 29.057 99.500 33.175
202109 -84.323 100.100 -95.695
202112 -156.211 100.100 -177.278
202203 -83.842 101.100 -94.208
202206 43.686 101.800 48.750
202209 9.414 103.100 10.373
202212 81.930 104.100 89.407
202303 35.683 104.400 38.827
202306 104.649 105.200 113.005
202309 67.838 106.200 72.565
202312 35.406 106.800 37.660
202403 -0.513 107.200 -0.544
202406 7.253 108.200 7.615
202409 104.980 108.900 109.511
202412 66.602 110.700 68.347
202503 38.780 111.100 39.653
202506 27.921 111.700 28.396
202509 110.864 112.000 112.448
202512 96.428 113.000 96.940
202603 39.372 112.700 39.686
202606 13.875 113.600 13.875

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32.56 mean?
Sumida (TSE:6817) has a Cyclically Adjusted FCF per Share of 円32.56 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 Sumida and its competitors.
Is Sumida's Cyclically Adjusted FCF per Share too high?
Sumida's current Cyclically Adjusted FCF per Share is 円32.56. Overall, Sumida has a GF Score™ of 79/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Sumida's Cyclically Adjusted FCF per Share compare to APH and GLW?
Sumida's Cyclically Adjusted FCF per Share of 円32.56 can be compared against companies in the Hardware 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 Hardware company?
A good Cyclically Adjusted FCF per Share depends on the Hardware 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 Sumida and its competitors. Sumida's current Cyclically Adjusted FCF per Share is 円32.56. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Sumida stock overvalued right now?
Based on GuruFocus' analysis, Sumida (TSE:6817) is currently considered Fairly Valued. The stock's GF Value™ is 円1,162.61, compared to a current price of 円1,267.00 — trading 9% above its estimated fair value. The current Cyclically Adjusted FCF per Share is 円32.56. Sumida's overall GF Score™ is 79/100 with 7 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 Sumida (TSE:6817), the current Cyclically Adjusted FCF per Share is 円32.56 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 Sumida (TSE:6817) Overvalued in 2026?

Based on GuruFocus' analysis, Sumida stock appears to be overvalued. The current stock price of 円1,267.00 is trading 9% above its estimated GF Value™ of 円1,162.61. GuruFocus considers Sumida to be Fairly Valued.

Key valuation signals for TSE:6817:

  • Cyclically Adjusted FCF per Share: 円32.56
  • GF Value™: 円1,162.61 vs. price of 円1,267.00 (9% above fair value)
  • GF Score™: 79/100 with 7 warning signs

No single metric tells the full story. See the TSE:6817 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Sumida Business Description

Other Exchanges J87:Germany
Address KDX Ginza East Building 7Floor, 2-7-2 Irifune 3-chome, Chuo-ku, Tokyo, JPN, 104-0042
Sumida Corp designs, manufactures, and sells electronic components and modules for consumer electronics, automotive, and industrial markets in Japan, rest of Asia, Europe, and North and South America. Its products include audio and visual devices, office automation equipment, automotive-related and industrial equipment, and other electronic components. It also provides the complimentary products and services such as magnetic materials, ceramics, flexible connectors and electronic manufacturing services (EMS).
79GF Score

Get the complete analysis for TSE:6817

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

円1,267.00
Price
円1,162.61
GF Value