Shimamura Co (TSE:8227) Cyclically Adjusted FCF per Share: 円130.15 (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:8227 Shimamura Co Ltd TSE:8227
64 GF Score
Price 円3,171.00
GF Value 円9,245.49
Valuation Significantly Undervalued
View Full Analysis

What is Shimamura Co Cyclically Adjusted FCF per Share?

Shimamura Co TSE:8227 -0.94% 64 Cyclically Adjusted FCF per Share is 円130.15 as of May. 2026. GuruFocus rates TSE:8227 with a GF Score™ of 64/100 and a GF Value™ of 円9,245.49 (Significantly Undervalued).

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.

Shimamura Co's adjusted free cash flow per share for the three months ended in May. 2026 was 円-64.715. 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130.15 for the trailing ten years ended in May. 2026.

During the past 12 months, Shimamura Co's average Cyclically Adjusted FCF Growth Rate was 2.60% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 10.20% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 8.30% 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 Shimamura Co was 10.20% per year. The lowest was -0.90% per year. And the median was 5.75% per year.

As of today (2026-09-12), Shimamura Co's current stock price is 円3171.00. Shimamura Co's Cyclically Adjusted FCF per Share for the quarter that ended in May. 2026 was 円130.15. Shimamura Co's Cyclically Adjusted Price-to-FCF of today is 24.36.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Shimamura Co was 90.07. The lowest was 22.67. And the median was 60.18.


Shimamura Co  (TSE:8227) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=3171.00/130.15
=24.36

* 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 Shimamura Co was 90.07. The lowest was 22.67. And the median was 60.18.


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.


Shimamura Co Cyclically Adjusted FCF per Share Related Terms


Shimamura Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Shimamura 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.

Shimamura Co Cyclically Adjusted FCF per Share Chart

Shimamura Co 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 97.56 104.77 114.58 128.91 140.33

Shimamura Co 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 126.84 132.79 139.07 140.33 130.15

TSE:8227 vs TJX, ROST, BURL: Cyclically Adjusted FCF per Share Comparison

For the Apparel Retail subindustry, Shimamura 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.


Shimamura Co Cyclically Adjusted Price-to-FCF vs Retail - Cyclical Industry

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

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


TSE:8227
64GF Score
Shimamura Co Ltd TSE:8227
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Shimamura 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, Shimamura Co'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)
=-64.715/113.5000*113.5000
=-64.715

Current CPI (May. 2026) = 113.5000.

Shimamura Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201608 70.807 97.900 82.090
201611 185.383 98.600 213.397
201702 -137.571 98.100 -159.167
201705 169.265 98.600 194.844
201708 -83.512 98.500 -96.230
201711 -4.072 99.100 -4.664
201802 14.806 99.500 16.889
201805 188.700 99.300 215.684
201808 -158.331 99.800 -180.066
201811 -45.330 100.000 -51.450
201902 37.589 99.700 42.792
201905 21.918 100.000 24.877
201908 44.805 100.000 50.854
201911 6.381 100.500 7.206
202002 14.126 100.300 15.985
202005 -55.333 100.100 -62.740
202008 144.380 100.100 163.708
202011 64.943 99.500 74.081
202102 18.136 99.800 20.626
202105 -20.990 99.400 -23.967
202108 68.132 99.700 77.563
202111 34.326 100.100 38.921
202202 49.891 100.700 56.233
202205 21.256 101.800 23.699
202208 57.816 102.700 63.896
202211 20.730 103.900 22.645
202302 68.756 104.000 75.037
202305 -20.807 105.100 -22.470
202308 120.102 105.900 128.721
202311 -16.861 106.900 -17.902
202402 69.068 106.900 73.332
202405 7.614 108.100 7.994
202408 95.728 109.100 99.589
202411 -14.956 110.000 -15.432
202502 97.732 110.800 100.114
202505 -25.845 111.800 -26.238
202508 96.223 112.100 97.425
202511 -4.172 113.200 -4.183
202602 42.024 112.200 42.511
202605 -64.715 113.500 -64.715

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130.15 mean?
Shimamura Co (TSE:8227) has a Cyclically Adjusted FCF per Share of 円130.15 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 Shimamura Co and its competitors.
Is Shimamura Co's Cyclically Adjusted FCF per Share too high?
Shimamura Co's current Cyclically Adjusted FCF per Share is 円130.15. Overall, Shimamura Co has a GF Score™ of 64/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Shimamura Co's Cyclically Adjusted FCF per Share compare to TJX and ROST?
Shimamura Co's Cyclically Adjusted FCF per Share of 円130.15 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 Shimamura Co and its competitors. Shimamura Co's current Cyclically Adjusted FCF per Share is 円130.15. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shimamura Co stock overvalued right now?
Based on GuruFocus' analysis, Shimamura Co (TSE:8227) is currently considered Significantly Undervalued. The stock's GF Value™ is 円9,245.49, compared to a current price of 円3,171.00 — trading 65.7% below its estimated fair value. The current Cyclically Adjusted FCF per Share is 円130.15. Shimamura Co's overall GF Score™ is 64/100. 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 Shimamura Co (TSE:8227), the current Cyclically Adjusted FCF per Share is 円130.15 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 Shimamura Co (TSE:8227) Overvalued in 2026?

Based on GuruFocus' analysis, Shimamura Co stock appears to be undervalued. The current stock price of 円3,171.00 is trading 65.7% below its estimated GF Value™ of 円9,245.49. GuruFocus considers Shimamura Co to be Significantly Undervalued.

Key valuation signals for TSE:8227:

  • Cyclically Adjusted FCF per Share: 円130.15
  • GF Value™: 円9,245.49 vs. price of 円3,171.00 (65.7% below fair value)
  • GF Score™: 64/100

No single metric tells the full story. See the TSE:8227 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Shimamura Co Business Description

Address 1-602-1 Kitabukurocho, Omiya-ku, Saitama Prefecture, Saitama, JPN, 330-9520
Shimamura Co Ltd is a Japanese apparel retailer. It is engaged in the retail sale of apparel and daily goods. The company operates both domestically and internationally, offering clothing and related products through its network of stores. It conducts business under two reportable segments: Japan and Overseas, with each segment managing sales and operations in its respective regions.
64GF Score

Get the complete analysis for TSE:8227

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

円3,171.00
Price
円9,245.49
GF Value