Alue Co (TSE:7043) Cyclically Adjusted FCF per Share: 円31.79 (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:7043 Alue Co Ltd TSE:7043
83 GF Score
Price 円862.00
GF Value 円1,051.80
Valuation Modestly Undervalued
! 1 Warning Sign
View Full Analysis

What is Alue Co Cyclically Adjusted FCF per Share?

Alue Co TSE:7043 -0.69% 83 Cyclically Adjusted FCF per Share is 円31.79 as of Dec. 2025. GuruFocus rates TSE:7043 with a GF Score™ of 83/100 and a GF Value™ of 円1,051.80 (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.

Alue Co's adjusted free cash flow per share data for the fiscal year that ended in Dec. 2025 was 円207.559. 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31.79 for the trailing ten years ended in Dec. 2025.

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.

As of today (2026-07-29), Alue Co's current stock price is 円 862.00. Alue Co's Cyclically Adjusted FCF per Share for the fiscal year that ended in Dec. 2025 was 円31.79. Alue Co's Cyclically Adjusted Price-to-FCF of today is 27.12.

During the past 10 years, the highest Cyclically Adjusted Price-to-FCF of Alue Co was 32.78. The lowest was 25.32. And the median was 28.67.


Alue Co  (TSE:7043) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=862.00/31.79
=27.12

* 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 10 years, the highest Cyclically Adjusted Price-to-FCF of Alue Co was 32.78. The lowest was 25.32. And the median was 28.67.


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.


Alue Co Cyclically Adjusted FCF per Share Related Terms


Alue Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Alue 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.

Alue Co Cyclically Adjusted FCF per Share Chart

Alue 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 0.00 0.00 0.00 31.79

Alue Co Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 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 0.00 0.00 0.00 31.79 0.00

TSE:7043 vs KFY, RHI, TNET: Cyclically Adjusted FCF per Share Comparison

For the Staffing & Employment Services subindustry, Alue 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.


Alue Co Cyclically Adjusted Price-to-FCF vs Business Services Industry

For the Business Services industry and Industrials sector, Alue Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TSE:7043
83GF Score
Alue Co Ltd TSE:7043
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Alue 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, Alue Co's adjusted Free Cash Flow per Share data for the fiscal year that ended in Dec. 2025 was:

Adj_FreeCashFlowPerShare=Free Cash Flow per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=207.559/113.0000*113.0000
=207.559

Current CPI (Dec. 2025) = 113.0000.

Alue Co Annual Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201612 15.025 98.400 17.254
201712 36.297 99.400 41.263
201812 26.021 99.700 29.492
201912 -1.255 100.500 -1.411
202012 -115.191 99.300 -131.083
202112 120.813 100.100 136.382
202212 17.380 104.100 18.866
202312 32.538 106.800 34.427
202412 -34.143 110.700 -34.852
202512 207.559 113.000 207.559

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31.79 mean?
Alue Co (TSE:7043) has a Cyclically Adjusted FCF per Share of 円31.79 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 Alue Co and its competitors.
Is Alue Co's Cyclically Adjusted FCF per Share too high?
Alue Co's current Cyclically Adjusted FCF per Share is 円31.79. Overall, Alue Co has a GF Score™ of 83/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Alue Co's Cyclically Adjusted FCF per Share compare to KFY and RHI?
Alue Co's Cyclically Adjusted FCF per Share of 円31.79 can be compared against companies in the Business Services 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 Business Services company?
A good Cyclically Adjusted FCF per Share depends on the Business Services 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 Alue Co and its competitors. Alue Co's current Cyclically Adjusted FCF per Share is 円31.79. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Alue Co stock overvalued right now?
Based on GuruFocus' analysis, Alue Co (TSE:7043) is currently considered Modestly Undervalued. The stock's GF Value™ is 円1,051.80, compared to a current price of 円862.00 — trading 18% below its estimated fair value. The current Cyclically Adjusted FCF per Share is 円31.79. Alue Co's overall GF Score™ is 83/100 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 Alue Co (TSE:7043), the current Cyclically Adjusted FCF per Share is 円31.79 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 Alue Co (TSE:7043) Overvalued in 2026?

Based on GuruFocus' analysis, Alue Co stock appears to be undervalued. The current stock price of 円862.00 is trading 18% below its estimated GF Value™ of 円1,051.80. GuruFocus considers Alue Co to be Modestly Undervalued.

Key valuation signals for TSE:7043:

  • Cyclically Adjusted FCF per Share: 円31.79
  • GF Value™: 円1,051.80 vs. price of 円862.00 (18% below fair value)
  • GF Score™: 83/100 with 1 warning sign

No single metric tells the full story. See the TSE:7043 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Alue Co Business Description

Address 1-13-5 Kudankita, Chiyoda-ku, Tokyo, JPN, 102-0073
Alue Co Ltd is a Human resource development company. It is engaged in global human resources development, employee training, and HR consulting services. It offers services in IT, manufacturing, and the financial fields.
83GF Score

Get the complete analysis for TSE:7043

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

円862.00
Price
円1,051.80
GF Value