Pan Pacific International Holdings (TSE:7532) Cyclically Adjusted FCF per Share: 円15.53 (As of Mar. 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:7532 Pan Pacific International Holdings Corp TSE:7532
85 GF Score
Price 円856.20
GF Value 円929.73
Valuation Fairly Valued
View Full Analysis

What is Pan Pacific International Holdings Cyclically Adjusted FCF per Share?

Pan Pacific International Holdings TSE:7532 -1.17% 85 Cyclically Adjusted FCF per Share is 円15.53 as of Mar. 2026. GuruFocus rates TSE:7532 with a GF Score™ of 85/100 and a GF Value™ of 円929.73 (Fairly Valued).

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.

Pan Pacific International Holdings's adjusted free cash flow per share for the three months ended in Mar. 2026 was 円-6.605. 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15.53 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Pan Pacific International Holdings's average Cyclically Adjusted FCF Growth Rate was 26.60% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 33.30% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 34.30% 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 Pan Pacific International Holdings was 163.50% per year. The lowest was 31.20% per year. And the median was 40.70% per year.

As of today (2026-07-24), Pan Pacific International Holdings's current stock price is 円856.20. Pan Pacific International Holdings's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was 円15.53. Pan Pacific International Holdings's Cyclically Adjusted Price-to-FCF of today is 55.13.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Pan Pacific International Holdings was 2083.33. The lowest was 52.69. And the median was 91.18.


Pan Pacific International Holdings  (TSE:7532) 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.

Pan Pacific International Holdings's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=856.20/15.53
=55.13

* 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 Pan Pacific International Holdings was 2083.33. The lowest was 52.69. And the median was 91.18.


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.


Pan Pacific International Holdings Cyclically Adjusted FCF per Share Related Terms


Pan Pacific International Holdings Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Pan Pacific International Holdings'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.

Pan Pacific International Holdings Cyclically Adjusted FCF per Share Chart

Pan Pacific International Holdings Annual Data
Trend Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 4.39 5.53 8.00 9.92 13.10

Pan Pacific International Holdings Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 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 12.27 13.10 13.39 15.58 15.53

TSE:7532 vs WMT, COST, TGT: Cyclically Adjusted FCF per Share Comparison

For the Discount Stores subindustry, Pan Pacific International Holdings'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.


Pan Pacific International Holdings Cyclically Adjusted Price-to-FCF vs Retail - Defensive Industry

For the Retail - Defensive industry and Consumer Defensive sector, Pan Pacific International Holdings's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Pan Pacific International Holdings's Cyclically Adjusted Price-to-FCF falls into.


TSE:7532
85GF Score
Pan Pacific International Holdings Corp TSE:7532
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Pan Pacific International Holdings 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, Pan Pacific International Holdings's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=-6.605/112.7000*112.7000
=-6.605

Current CPI (Mar. 2026) = 112.7000.

Pan Pacific International Holdings Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -2.794 98.100 -3.210
201609 -0.843 98.000 -0.969
201612 7.476 98.400 8.562
201703 -2.316 98.100 -2.661
201706 0.799 98.500 0.914
201709 0.297 98.800 0.339
201712 3.804 99.400 4.313
201803 -6.442 99.200 -7.319
201806 -0.162 99.200 -0.184
201809 0.209 99.900 0.236
201812 2.211 99.700 2.499
201903 16.260 99.700 18.380
201906 -1.089 99.800 -1.230
201909 0.370 100.100 0.417
201912 12.731 100.500 14.276
202003 -5.095 100.300 -5.725
202006 1.320 99.900 1.489
202009 0.193 99.900 0.218
202012 16.580 99.300 18.817
202103 -6.283 99.900 -7.088
202106 0.258 99.500 0.292
202109 -4.770 100.100 -5.370
202112 19.174 100.100 21.588
202203 -4.841 101.100 -5.396
202206 5.540 101.800 6.133
202209 -0.539 103.100 -0.589
202212 23.859 104.100 25.830
202303 -4.311 104.400 -4.654
202306 7.220 105.200 7.735
202309 8.062 106.200 8.555
202312 11.386 106.800 12.015
202403 -1.504 107.200 -1.581
202406 0.754 108.200 0.785
202409 -2.570 108.900 -2.660
202412 25.113 110.700 25.567
202503 -6.369 111.100 -6.461
202506 10.462 111.700 10.556
202509 0.417 112.000 0.420
202512 27.127 113.000 27.055
202603 -6.605 112.700 -6.605

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15.53 mean?
Pan Pacific International Holdings (TSE:7532) has a Cyclically Adjusted FCF per Share of 円15.53 as of Mar. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Pan Pacific International Holdings and its competitors.
Is Pan Pacific International Holdings' Cyclically Adjusted FCF per Share too high?
Pan Pacific International Holdings' current Cyclically Adjusted FCF per Share is 円15.53. Overall, Pan Pacific International Holdings has a GF Score™ of 85/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Pan Pacific International Holdings' Cyclically Adjusted FCF per Share compare to WMT and COST?
Pan Pacific International Holdings' Cyclically Adjusted FCF per Share of 円15.53 can be compared against companies in the Retail - Defensive 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 - Defensive company?
A good Cyclically Adjusted FCF per Share depends on the Retail - Defensive 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 Pan Pacific International Holdings and its competitors. Pan Pacific International Holdings's current Cyclically Adjusted FCF per Share is 円15.53. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Pan Pacific International Holdings stock overvalued right now?
Based on GuruFocus' analysis, Pan Pacific International Holdings (TSE:7532) is currently considered Fairly Valued. The stock's GF Value™ is 円929.73, compared to a current price of 円856.20 — trading 7.9% below its estimated fair value. The current Cyclically Adjusted FCF per Share is 円15.53. Pan Pacific International Holdings' overall GF Score™ is 85/100. 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 Pan Pacific International Holdings (TSE:7532), the current Cyclically Adjusted FCF per Share is 円15.53 as of Mar. 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 Pan Pacific International Holdings (TSE:7532) Overvalued in 2026?

Based on GuruFocus' analysis, Pan Pacific International Holdings stock appears to be undervalued. The current stock price of 円856.20 is trading 7.9% below its estimated GF Value™ of 円929.73. GuruFocus considers Pan Pacific International Holdings to be Fairly Valued.

Key valuation signals for TSE:7532:

  • Cyclically Adjusted FCF per Share: 円15.53
  • GF Value™: 円929.73 vs. price of 円856.20 (7.9% below fair value)
  • GF Score™: 85/100

No single metric tells the full story. See the TSE:7532 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Pan Pacific International Holdings Business Description

Address 2-25-12 Dogenzaka, Shibuya-ku, Tokyo, JPN, 150-0043
Pan Pacific International Holdings is a leading operator of discount stores and general merchandise stores primarily in Japan, operating 661 stores as of early 2026 nationally. It offers a wide range of products from packaged food, cosmetics, and household products to consumer electronics. The primary store formats include the Don Quijote discount stores, Mega Donki format, and general merchandise stores operated under the UNY brand. Overseas operations concentrate on North America and Southeast Asia. The group has acquired small supermarket chains in Hawaii and California in the US and also operates stores across Singapore and Hong Kong.
85GF Score

Get the complete analysis for TSE:7532

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

円856.20
Price
円929.73
GF Value