TS Tech Co (TSE:7313) Cyclically Adjusted FCF per Share: 円153.32 (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:7313 TS Tech Co Ltd TSE:7313
80 GF Score
Price 円1,827.00
GF Value 円1,907.20
Valuation Fairly Valued
! 6 Warning Signs
View Full Analysis

What is TS Tech Co Cyclically Adjusted FCF per Share?

TS Tech Co TSE:7313 +0.55% 80 Cyclically Adjusted FCF per Share is 円153.32 as of Jun. 2026. GuruFocus rates TSE:7313 with a GF Score™ of 80/100 and a GF Value™ of 円1,907.20 (Fairly Valued). The stock has 6 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.

TS Tech Co's adjusted free cash flow per share for the three months ended in Jun. 2026 was 円-40.016. 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153.32 for the trailing ten years ended in Jun. 2026.

During the past 12 months, TS Tech Co's average Cyclically Adjusted FCF Growth Rate was -10.40% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -4.90% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -4.50% 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 TS Tech Co was 5.80% per year. The lowest was -6.30% per year. And the median was -2.95% per year.

As of today (2026-08-15), TS Tech Co's current stock price is 円1827.00. TS Tech Co's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was 円153.32. TS Tech Co's Cyclically Adjusted Price-to-FCF of today is 11.92.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of TS Tech Co was 14.36. The lowest was 5.23. And the median was 8.99.


TS Tech Co  (TSE:7313) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1827.00/153.32
=11.92

* 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 TS Tech Co was 14.36. The lowest was 5.23. And the median was 8.99.


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.


TS Tech Co Cyclically Adjusted FCF per Share Related Terms


TS Tech Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for TS Tech 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.

TS Tech Co Cyclically Adjusted FCF per Share Chart

TS Tech 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 188.85 184.93 187.22 178.89 158.87

TS Tech Co 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 171.13 154.40 146.89 158.87 153.32

TSE:7313 vs ORLY, AZO: Cyclically Adjusted FCF per Share Comparison

For the Auto Parts subindustry, TS Tech 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.


TS Tech Co Cyclically Adjusted Price-to-FCF vs Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, TS Tech Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TSE:7313
80GF Score
TS Tech Co Ltd TSE:7313
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

TS Tech 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, TS Tech 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)
=-40.016/113.6000*113.6000
=-40.016

Current CPI (Jun. 2026) = 113.6000.

TS Tech Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 19.243 98.000 22.306
201612 64.437 98.400 74.391
201703 44.810 98.100 51.890
201706 69.562 98.500 80.226
201709 79.592 98.800 91.515
201712 67.415 99.400 77.046
201803 63.612 99.200 72.846
201806 20.096 99.200 23.013
201809 106.196 99.900 120.759
201812 61.738 99.700 70.345
201903 69.422 99.700 79.101
201906 80.224 99.800 91.317
201909 45.568 100.100 51.714
201912 27.538 100.500 31.128
202003 91.229 100.300 103.326
202006 -108.533 99.900 -123.417
202009 95.768 99.900 108.901
202012 100.888 99.300 115.417
202103 40.881 99.900 46.487
202106 61.625 99.500 70.358
202109 1.303 100.100 1.479
202112 -33.180 100.100 -37.655
202203 2.922 101.100 3.283
202206 -34.670 101.800 -38.689
202209 126.969 103.100 139.900
202212 45.481 104.100 49.632
202303 -24.236 104.400 -26.372
202306 -8.721 105.200 -9.417
202309 41.411 106.200 44.297
202312 92.478 106.800 98.366
202403 40.091 107.200 42.484
202406 48.777 108.200 51.211
202409 -8.007 108.900 -8.353
202412 -20.289 110.700 -20.821
202503 21.073 111.100 21.547
202506 19.577 111.700 19.910
202509 -142.541 112.000 -144.577
202512 -24.687 113.000 -24.818
202603 151.904 112.700 153.117
202606 -40.016 113.600 -40.016

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153.32 mean?
TS Tech Co (TSE:7313) has a Cyclically Adjusted FCF per Share of 円153.32 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 TS Tech Co and its competitors.
Is TS Tech Co's Cyclically Adjusted FCF per Share too high?
TS Tech Co's current Cyclically Adjusted FCF per Share is 円153.32. Overall, TS Tech Co has a GF Score™ of 80/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does TS Tech Co's Cyclically Adjusted FCF per Share compare to ORLY and AZO?
TS Tech Co's Cyclically Adjusted FCF per Share of 円153.32 can be compared against companies in the Vehicles & Parts 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 Vehicles & Parts company?
A good Cyclically Adjusted FCF per Share depends on the Vehicles & Parts 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 TS Tech Co and its competitors. TS Tech Co's current Cyclically Adjusted FCF per Share is 円153.32. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is TS Tech Co stock overvalued right now?
Based on GuruFocus' analysis, TS Tech Co (TSE:7313) is currently considered Fairly Valued. The stock's GF Value™ is 円1,907.20, compared to a current price of 円1,827.00 — trading 4.2% below its estimated fair value. The current Cyclically Adjusted FCF per Share is 円153.32. TS Tech Co's overall GF Score™ is 80/100 with 6 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 TS Tech Co (TSE:7313), the current Cyclically Adjusted FCF per Share is 円153.32 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 TS Tech Co (TSE:7313) Overvalued in 2026?

Based on GuruFocus' analysis, TS Tech Co stock appears to be undervalued. The current stock price of 円1,827.00 is trading 4.2% below its estimated GF Value™ of 円1,907.20. GuruFocus considers TS Tech Co to be Fairly Valued.

Key valuation signals for TSE:7313:

  • Cyclically Adjusted FCF per Share: 円153.32
  • GF Value™: 円1,907.20 vs. price of 円1,827.00 (4.2% below fair value)
  • GF Score™: 80/100 with 6 warning signs

No single metric tells the full story. See the TSE:7313 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


TS Tech Co Business Description

Address 3-7-27 Sakae-cho, Asaka-shi, Saitama, JPN, 351-0012
TS Tech Co Ltd is a manufacturer of seats for automobiles and motorcycles. The company also produces interior trim and interior components for automobiles, and motorcycle parts and accessories. Honda Motor and its affiliates account for nearly all sales of TS Tech, while the company also sells to Suzuki, Yamaha, Kawasaki, Fuji Heavy Industries, and Paramount Bed. TS Tech generates the majority of its revenue from the production and sale of automobile seats. The strongest regions for TS Tech with regard to operating income are China, Americas, and Japan.
80GF Score

Get the complete analysis for TSE:7313

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

円1,827.00
Price
円1,907.20
GF Value