Aeon Hokkaido (TSE:7512) Cyclically Adjusted FCF per Share: 円15.24 (As of May. 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:7512 Aeon Hokkaido Corp TSE:7512
62 GF Score
Price 円841.00
GF Value 円979.19
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is Aeon Hokkaido Cyclically Adjusted FCF per Share?

Aeon Hokkaido TSE:7512 +0.48% 62 Cyclically Adjusted FCF per Share is 円15.24 as of May. 2026. GuruFocus rates TSE:7512 with a GF Score™ of 62/100 and a GF Value™ of 円979.19 (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.

Aeon Hokkaido's adjusted free cash flow per share for the three months ended in May. 2026 was 円-8.136. 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15.24 for the trailing ten years ended in May. 2026.

During the past 12 months, Aeon Hokkaido's average Cyclically Adjusted FCF Growth Rate was -21.40% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -29.00% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -30.90% 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 Aeon Hokkaido was -8.40% per year. The lowest was -44.00% per year. And the median was -29.00% per year.

As of today (2026-07-27), Aeon Hokkaido's current stock price is 円841.00. Aeon Hokkaido's Cyclically Adjusted FCF per Share for the quarter that ended in May. 2026 was 円15.24. Aeon Hokkaido's Cyclically Adjusted Price-to-FCF of today is 55.18.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Aeon Hokkaido was 83.73. The lowest was 7.60. And the median was 18.47.


Aeon Hokkaido  (TSE:7512) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=841.00/15.24
=55.18

* 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 Aeon Hokkaido was 83.73. The lowest was 7.60. And the median was 18.47.


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.


Aeon Hokkaido Cyclically Adjusted FCF per Share Related Terms


Aeon Hokkaido Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Aeon Hokkaido'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.

Aeon Hokkaido Cyclically Adjusted FCF per Share Chart

Aeon Hokkaido Annual Data
Trend Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23 Feb24 Feb25 Feb26
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 60.50 46.62 22.08 10.63 16.71

Aeon Hokkaido Quarterly Data
Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25 May25 Aug25 Nov25 Feb26 May26
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 19.39 23.28 21.12 16.71 15.24

TSE:7512 vs DDS: Cyclically Adjusted FCF per Share Comparison

For the Department Stores subindustry, Aeon Hokkaido'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.


Aeon Hokkaido Cyclically Adjusted Price-to-FCF vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Aeon Hokkaido's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TSE:7512
62GF Score
Aeon Hokkaido Corp TSE:7512
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

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

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of May. 2026 (Change)*Current CPI (May. 2026)
=-8.136/113.5000*113.5000
=-8.136

Current CPI (May. 2026) = 113.5000.

Aeon Hokkaido Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201608 12.618 97.900 14.629
201611 14.637 98.600 16.849
201702 14.740 98.100 17.054
201705 17.291 98.600 19.904
201708 24.480 98.500 28.208
201711 11.148 99.100 12.768
201802 16.245 99.500 18.531
201805 25.459 99.300 29.100
201808 -13.158 99.800 -14.964
201811 -3.228 100.000 -3.664
201902 -17.157 99.700 -19.532
201905 4.877 100.000 5.535
201908 63.218 100.000 71.752
201911 -59.452 100.500 -67.142
202002 9.924 100.300 11.230
202005 -17.806 100.100 -20.190
202008 11.187 100.100 12.685
202011 -7.230 99.500 -8.247
202102 63.392 99.800 72.094
202105 -56.828 99.400 -64.889
202108 20.167 99.700 22.958
202111 -28.927 100.100 -32.799
202202 -26.273 100.700 -29.613
202205 15.546 101.800 17.333
202208 13.969 102.700 15.438
202211 -4.206 103.900 -4.595
202302 19.118 104.000 20.864
202305 -2.462 105.100 -2.659
202308 19.558 105.900 20.962
202311 -2.355 106.900 -2.500
202402 14.227 106.900 15.105
202405 -4.451 108.100 -4.673
202408 49.617 109.100 51.618
202411 -20.314 110.000 -20.960
202502 -62.121 110.800 -63.635
202505 30.506 111.800 30.970
202508 5.612 112.100 5.682
202511 8.267 113.200 8.289
202602 -18.736 112.200 -18.953
202605 -8.136 113.500 -8.136

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15.24 mean?
Aeon Hokkaido (TSE:7512) has a Cyclically Adjusted FCF per Share of 円15.24 as of May. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Aeon Hokkaido and its competitors.
Is Aeon Hokkaido's Cyclically Adjusted FCF per Share too high?
Aeon Hokkaido's current Cyclically Adjusted FCF per Share is 円15.24. Overall, Aeon Hokkaido has a GF Score™ of 62/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Aeon Hokkaido's Cyclically Adjusted FCF per Share compare to DDS?
Aeon Hokkaido's Cyclically Adjusted FCF per Share of 円15.24 can be compared against companies in the Retail - Cyclical 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 Retail - Cyclical company?
A good Cyclically Adjusted FCF per Share depends on the Retail - Cyclical 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 Aeon Hokkaido and its competitors. Aeon Hokkaido's current Cyclically Adjusted FCF per Share is 円15.24. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Aeon Hokkaido stock overvalued right now?
Based on GuruFocus' analysis, Aeon Hokkaido (TSE:7512) is currently considered Modestly Undervalued. The stock's GF Value™ is 円979.19, compared to a current price of 円841.00 — trading 14.1% below its estimated fair value. The current Cyclically Adjusted FCF per Share is 円15.24. Aeon Hokkaido's overall GF Score™ is 62/100 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 Aeon Hokkaido (TSE:7512), the current Cyclically Adjusted FCF per Share is 円15.24 as of May. 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 Aeon Hokkaido (TSE:7512) Overvalued in 2026?

Based on GuruFocus' analysis, Aeon Hokkaido stock appears to be undervalued. The current stock price of 円841.00 is trading 14.1% below its estimated GF Value™ of 円979.19. GuruFocus considers Aeon Hokkaido to be Modestly Undervalued.

Key valuation signals for TSE:7512:

  • Cyclically Adjusted FCF per Share: 円15.24
  • GF Value™: 円979.19 vs. price of 円841.00 (14.1% below fair value)
  • GF Score™: 62/100 with 4 warning signs

No single metric tells the full story. See the TSE:7512 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Aeon Hokkaido Business Description

Other Exchanges 7512:Japan
Address 1-10, Minami 21-chome, Shiraishi-ku, Hondori, Sapporo, JPN, 003 8630
Aeon Hokkaido Corp is a Japanese company engaged in the retail business. The company operates a chain of general merchandise stores. It provides products such as clothing, residential and leisure products, food products, and others. The company operates in a single segment consisting of retail business and related operations.
62GF Score

Get the complete analysis for TSE:7512

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

円841.00
Price
円979.19
GF Value