Takashimaya Co (TSE:8233) Cyclically Adjusted FCF per Share: 円26.63 (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:8233 Takashimaya Co Ltd TSE:8233
65 GF Score
Price 円2,317.50
GF Value 円1,491.00
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

What is Takashimaya Co Cyclically Adjusted FCF per Share?

Takashimaya Co TSE:8233 -0.24% 65 Cyclically Adjusted FCF per Share is 円26.63 as of May. 2026. GuruFocus rates TSE:8233 with a GF Score™ of 65/100 and a GF Value™ of 円1,491.00 (Significantly Overvalued). 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.

Takashimaya Co's adjusted free cash flow per share for the three months ended in May. 2026 was 円83.653. 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26.63 for the trailing ten years ended in May. 2026.

During the past 12 months, Takashimaya Co's average Cyclically Adjusted FCF Growth Rate was 55.30% 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 Takashimaya Co was 5.00% per year. The lowest was -19.60% per year. And the median was -5.65% per year.

As of today (2026-07-29), Takashimaya Co's current stock price is 円2317.50. Takashimaya Co's Cyclically Adjusted FCF per Share for the quarter that ended in May. 2026 was 円26.63. Takashimaya Co's Cyclically Adjusted Price-to-FCF of today is 87.03.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Takashimaya Co was 162.82. The lowest was 63.32. And the median was 91.58.


Takashimaya Co  (TSE:8233) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=2317.50/26.63
=87.03

* 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 Takashimaya Co was 162.82. The lowest was 63.32. And the median was 91.58.


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.


Takashimaya Co Cyclically Adjusted FCF per Share Related Terms


Takashimaya Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Takashimaya 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.

Takashimaya Co Cyclically Adjusted FCF per Share Chart

Takashimaya 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 -19.13 -24.31 -18.37 16.24 18.13

Takashimaya 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 17.15 15.31 21.61 18.13 26.63

TSE:8233 vs DDS: Cyclically Adjusted FCF per Share Comparison

For the Department Stores subindustry, Takashimaya 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.


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

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

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


TSE:8233
65GF Score
Takashimaya Co Ltd TSE:8233
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Takashimaya 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, Takashimaya 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)
=83.653/113.5000*113.5000
=83.653

Current CPI (May. 2026) = 113.5000.

Takashimaya Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201608 11.862 97.900 13.752
201611 -5.570 98.600 -6.412
201702 44.730 98.100 51.752
201705 -27.181 98.600 -31.288
201708 -7.104 98.500 -8.186
201711 -37.449 99.100 -42.891
201802 -10.270 99.500 -11.715
201805 14.081 99.300 16.095
201808 -0.055 99.800 -0.063
201811 -15.437 100.000 -17.521
201902 -58.404 99.700 -66.488
201905 -32.026 100.000 -36.350
201908 18.436 100.000 20.925
201911 -2.793 100.500 -3.154
202002 7.364 100.300 8.333
202005 -93.446 100.100 -105.955
202008 95.413 100.100 108.186
202011 31.604 99.500 36.051
202102 27.301 99.800 31.049
202105 -47.738 99.400 -54.510
202108 15.255 99.700 17.367
202111 -15.294 100.100 -17.341
202202 12.106 100.700 13.645
202205 14.730 101.800 16.423
202208 -30.465 102.700 -33.669
202211 14.193 103.900 15.504
202302 29.979 104.000 32.717
202305 27.164 105.100 29.335
202308 -10.311 105.900 -11.051
202311 27.099 106.900 28.772
202402 41.490 106.900 44.052
202405 10.124 108.100 10.630
202408 37.754 109.100 39.277
202411 29.805 110.000 30.753
202502 40.314 110.800 41.296
202505 -10.804 111.800 -10.968
202508 -17.225 112.100 -17.440
202511 56.024 113.200 56.172
202602 -4.377 112.200 -4.428
202605 83.653 113.500 83.653

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26.63 mean?
Takashimaya Co (TSE:8233) has a Cyclically Adjusted FCF per Share of 円26.63 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 Takashimaya Co and its competitors.
Is Takashimaya Co's Cyclically Adjusted FCF per Share too high?
Takashimaya Co's current Cyclically Adjusted FCF per Share is 円26.63. Overall, Takashimaya Co has a GF Score™ of 65/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Takashimaya Co's Cyclically Adjusted FCF per Share compare to DDS?
Takashimaya Co's Cyclically Adjusted FCF per Share of 円26.63 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 Takashimaya Co and its competitors. Takashimaya Co's current Cyclically Adjusted FCF per Share is 円26.63. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Takashimaya Co stock overvalued right now?
Based on GuruFocus' analysis, Takashimaya Co (TSE:8233) is currently considered Significantly Overvalued. The stock's GF Value™ is 円1,491.00, compared to a current price of 円2,317.50 — trading 55.4% above its estimated fair value. The current Cyclically Adjusted FCF per Share is 円26.63. Takashimaya Co's overall GF Score™ is 65/100 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 Takashimaya Co (TSE:8233), the current Cyclically Adjusted FCF per Share is 円26.63 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 Takashimaya Co (TSE:8233) Overvalued in 2026?

Based on GuruFocus' analysis, Takashimaya Co stock appears to be overvalued. The current stock price of 円2,317.50 is trading 55.4% above its estimated GF Value™ of 円1,491.00. GuruFocus considers Takashimaya Co to be Significantly Overvalued.

Key valuation signals for TSE:8233:

  • Cyclically Adjusted FCF per Share: 円26.63
  • GF Value™: 円1,491.00 vs. price of 円2,317.50 (55.4% above fair value)
  • GF Score™: 65/100 with 4 warning signs

No single metric tells the full story. See the TSE:8233 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Takashimaya Co Business Description

Other Exchanges DC9:Germany
Address 5-1-5 Namba, Chuo-ku, Osaka, JPN, 542-8510
Takashimaya Co Ltd is a Japan-based company engaged mainly in the department store business. The company operates through seven segments. The Construction segment undertakes interior work projects. The Domestic Commercial Development segment manages real estate and facilities in synergy with department stores, while the Domestic Department Store segment sells clothing, personal goods, household goods, food, and more. The Finance segment offers credit cards, investment products, and group financial services. The Overseas Commercial Development and Department Store segments operate similar businesses abroad, and the Others include mail-order, wholesale, advertising, and restaurants. It generates the majority of its revenue from the Domestic Department Store Business segment.
65GF Score

Get the complete analysis for TSE:8233

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

円2,317.50
Price
円1,491.00
GF Value