Izumi Co (TSE:8273) Cyclically Adjusted FCF per Share: 円107.95 (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:8273 Izumi Co Ltd TSE:8273
68 GF Score
Price 円1,015.00
GF Value 円1,274.32
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is Izumi Co Cyclically Adjusted FCF per Share?

Izumi Co TSE:8273 -1.36% 68 Cyclically Adjusted FCF per Share is 円107.95 as of May. 2026. GuruFocus rates TSE:8273 with a GF Score™ of 68/100 and a GF Value™ of 円1,274.32 (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.

Izumi Co's adjusted free cash flow per share for the three months ended in May. 2026 was 円-12.009. 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107.95 for the trailing ten years ended in May. 2026.

During the past 12 months, Izumi Co's average Cyclically Adjusted FCF Growth Rate was 21.10% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 11.50% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 8.00% 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 Izumi Co was 24.60% per year. The lowest was 5.40% per year. And the median was 12.15% per year.

As of today (2026-09-07), Izumi Co's current stock price is 円1015.00. Izumi Co's Cyclically Adjusted FCF per Share for the quarter that ended in May. 2026 was 円107.95. Izumi Co's Cyclically Adjusted Price-to-FCF of today is 9.40.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Izumi Co was 75.79. The lowest was 8.35. And the median was 16.31.


Izumi Co  (TSE:8273) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1015.00/107.95
=9.40

* 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 Izumi Co was 75.79. The lowest was 8.35. And the median was 16.31.


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.


Izumi Co Cyclically Adjusted FCF per Share Related Terms


Izumi Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Izumi 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.

Izumi Co Cyclically Adjusted FCF per Share Chart

Izumi 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 66.40 77.44 81.88 78.11 107.33

Izumi 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 89.13 102.83 105.04 107.33 107.95

TSE:8273 vs DDS: Cyclically Adjusted FCF per Share Comparison

For the Department Stores subindustry, Izumi 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.


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

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

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


TSE:8273
68GF Score
Izumi Co Ltd TSE:8273
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Izumi 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, Izumi 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)
=-12.009/113.5000*113.5000
=-12.009

Current CPI (May. 2026) = 113.5000.

Izumi Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201608 32.678 97.900 37.885
201611 -7.103 98.600 -8.176
201702 26.863 98.100 31.080
201705 -17.867 98.600 -20.567
201708 27.626 98.500 31.833
201711 9.461 99.100 10.836
201802 48.642 99.500 55.486
201805 6.280 99.300 7.178
201808 35.157 99.800 39.983
201811 1.498 100.000 1.700
201902 25.752 99.700 29.316
201905 29.836 100.000 33.864
201908 147.347 100.000 167.239
201911 -25.919 100.500 -29.272
202002 39.851 100.300 45.096
202005 9.280 100.100 10.522
202008 -19.267 100.100 -21.846
202011 23.528 99.500 26.838
202102 146.476 99.800 166.583
202105 -91.807 99.400 -104.830
202108 57.650 99.700 65.630
202111 5.260 100.100 5.964
202202 39.502 100.700 44.523
202205 30.010 101.800 33.459
202208 39.193 102.700 43.315
202211 -1.441 103.900 -1.574
202302 54.239 104.000 59.194
202305 24.607 105.100 26.574
202308 35.750 105.900 38.316
202311 -29.624 106.900 -31.453
202402 -16.168 106.900 -17.166
202405 38.247 108.100 40.158
202408 130.433 109.100 135.693
202411 -4.114 110.000 -4.245
202502 -64.227 110.800 -65.792
202505 93.825 111.800 95.252
202508 65.778 112.100 66.599
202511 -7.344 113.200 -7.363
202602 53.082 112.200 53.697
202605 -12.009 113.500 -12.009

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107.95 mean?
Izumi Co (TSE:8273) has a Cyclically Adjusted FCF per Share of 円107.95 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 Izumi Co and its competitors.
Is Izumi Co's Cyclically Adjusted FCF per Share too high?
Izumi Co's current Cyclically Adjusted FCF per Share is 円107.95. Overall, Izumi Co has a GF Score™ of 68/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Izumi Co's Cyclically Adjusted FCF per Share compare to DDS?
Izumi Co's Cyclically Adjusted FCF per Share of 円107.95 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 Izumi Co and its competitors. Izumi Co's current Cyclically Adjusted FCF per Share is 円107.95. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Izumi Co stock overvalued right now?
Based on GuruFocus' analysis, Izumi Co (TSE:8273) is currently considered Modestly Undervalued. The stock's GF Value™ is 円1,274.32, compared to a current price of 円1,015.00 — trading 20.3% below its estimated fair value. The current Cyclically Adjusted FCF per Share is 円107.95. Izumi Co's overall GF Score™ is 68/100 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 Izumi Co (TSE:8273), the current Cyclically Adjusted FCF per Share is 円107.95 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 Izumi Co (TSE:8273) Overvalued in 2026?

Based on GuruFocus' analysis, Izumi Co stock appears to be undervalued. The current stock price of 円1,015.00 is trading 20.3% below its estimated GF Value™ of 円1,274.32. GuruFocus considers Izumi Co to be Modestly Undervalued.

Key valuation signals for TSE:8273:

  • Cyclically Adjusted FCF per Share: 円107.95
  • GF Value™: 円1,274.32 vs. price of 円1,015.00 (20.3% below fair value)
  • GF Score™: 68/100 with 4 warning signs

No single metric tells the full story. See the TSE:8273 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Izumi Co Business Description

Address 3-1, Futaba-no-sato 3-chome, Higashi-ku, Hiroshima Prefecture, Hiroshima, JPN, 732-8555
Izumi Co Ltd is engaged in operating shopping centres, general merchandising stores, clothing, household goods, and food products. The majority of the stores are located in the Kyushu, Chugoku, and Shikoku regions of Japan. The company operates through segments including retail, retail-related businesses, and other. The retail segment operates through shopping centres. The retail-related businesses are credit-based, it involves operations that complement retail businesses, such as handling and managing product handling. The other segment includes wholesale and real estate operations.
68GF Score

Get the complete analysis for TSE:8273

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

円1,015.00
Price
円1,274.32
GF Value