K'S Holdings (TSE:8282) Cyclically Adjusted FCF per Share: 円110.29 (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:8282 K'S Holdings Corp TSE:8282
72 GF Score
Price 円1,829.00
GF Value 円1,691.91
Valuation Fairly Valued
! 2 Warning Signs
View Full Analysis

What is K'S Holdings Cyclically Adjusted FCF per Share?

K'S Holdings TSE:8282 +0.77% 72 Cyclically Adjusted FCF per Share is 円110.29 as of Mar. 2026. GuruFocus rates TSE:8282 with a GF Score™ of 72/100 and a GF Value™ of 円1,691.91 (Fairly Valued). The stock has 2 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.

K'S Holdings's adjusted free cash flow per share for the three months ended in Mar. 2026 was 円68.535. 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110.29 for the trailing ten years ended in Mar. 2026.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 12.20% 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 K'S Holdings was 13.20% per year. The lowest was -0.80% per year. And the median was 9.60% per year.

As of today (2026-07-22), K'S Holdings's current stock price is 円1829.00. K'S Holdings's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was 円110.29. K'S Holdings's Cyclically Adjusted Price-to-FCF of today is 16.58.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of K'S Holdings was 27.43. The lowest was 12.80. And the median was 16.23.


K'S Holdings  (TSE:8282) 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.

K'S Holdings's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1829.00/110.29
=16.58

* 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 K'S Holdings was 27.43. The lowest was 12.80. And the median was 16.23.


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.


K'S Holdings Cyclically Adjusted FCF per Share Related Terms


K'S Holdings Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for K'S 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.

K'S Holdings Cyclically Adjusted FCF per Share Chart

K'S Holdings Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 88.65 78.07 77.32 0.00 110.29

K'S 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 0.00 99.97 106.33 106.28 110.29

TSE:8282 vs CASY, WSM, DKS: Cyclically Adjusted FCF per Share Comparison

For the Specialty Retail subindustry, K'S 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.


K'S Holdings Cyclically Adjusted Price-to-FCF vs Retail - Cyclical Industry

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

* The bar in red indicates where K'S Holdings's Cyclically Adjusted Price-to-FCF falls into.


TSE:8282
72GF Score
K'S Holdings Corp TSE:8282
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

K'S 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, K'S 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)
=68.535/112.7000*112.7000
=68.535

Current CPI (Mar. 2026) = 112.7000.

K'S Holdings Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -46.955 98.100 -53.943
201609 31.939 98.000 36.730
201612 7.196 98.400 8.242
201703 36.532 98.100 41.969
201706 -24.751 98.500 -28.319
201709 57.194 98.800 65.241
201712 42.035 99.400 47.659
201803 31.006 99.200 35.226
201806 -23.700 99.200 -26.925
201809 63.903 99.900 72.091
201812 20.143 99.700 22.769
201903 7.340 99.700 8.297
201906 27.830 99.800 31.427
201909 163.119 100.100 183.651
201912 -27.681 100.500 -31.041
202003 48.269 100.300 54.236
202006 126.491 99.900 142.698
202009 42.576 99.900 48.031
202012 -16.663 99.300 -18.912
202103 20.651 99.900 23.297
202106 -63.268 99.500 -71.661
202109 40.168 100.100 45.224
202112 35.567 100.100 40.044
202203 65.994 101.100 73.566
202206 31.124 101.800 34.457
202209 -88.186 103.100 -96.397
202212 -96.245 104.100 -104.196
202303 39.418 104.400 42.552
202306 20.839 105.200 22.325
202309 152.868 106.200 162.224
202312 -33.486 106.800 -35.336
202403 35.905 107.200 37.747
202406 0.000 108.200 0.000
202409 0.000 108.900 0.000
202412 0.000 110.700 0.000
202503 0.000 111.100 0.000
202506 1.296 111.700 1.308
202509 116.556 112.000 117.284
202512 -7.477 113.000 -7.457
202603 68.535 112.700 68.535

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110.29 mean?
K'S Holdings (TSE:8282) has a Cyclically Adjusted FCF per Share of 円110.29 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 K'S Holdings and its competitors.
Is K'S Holdings' Cyclically Adjusted FCF per Share too high?
K'S Holdings' current Cyclically Adjusted FCF per Share is 円110.29. Overall, K'S Holdings has a GF Score™ of 72/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does K'S Holdings' Cyclically Adjusted FCF per Share compare to CASY and WSM?
K'S Holdings' Cyclically Adjusted FCF per Share of 円110.29 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 K'S Holdings and its competitors. K'S Holdings's current Cyclically Adjusted FCF per Share is 円110.29. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is K'S Holdings stock overvalued right now?
Based on GuruFocus' analysis, K'S Holdings (TSE:8282) is currently considered Fairly Valued. The stock's GF Value™ is 円1,691.91, compared to a current price of 円1,829.00 — trading 8.1% above its estimated fair value. The current Cyclically Adjusted FCF per Share is 円110.29. K'S Holdings' overall GF Score™ is 72/100 with 2 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 K'S Holdings (TSE:8282), the current Cyclically Adjusted FCF per Share is 円110.29 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 K'S Holdings (TSE:8282) Overvalued in 2026?

Based on GuruFocus' analysis, K'S Holdings stock appears to be overvalued. The current stock price of 円1,829.00 is trading 8.1% above its estimated GF Value™ of 円1,691.91. GuruFocus considers K'S Holdings to be Fairly Valued.

Key valuation signals for TSE:8282:

  • Cyclically Adjusted FCF per Share: 円110.29
  • GF Value™: 円1,691.91 vs. price of 円1,829.00 (8.1% above fair value)
  • GF Score™: 72/100 with 2 warning signs

No single metric tells the full story. See the TSE:8282 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


K'S Holdings Business Description

Other Exchanges KSD:Germany
Address 1-1-25 Sakuragawa, Mito-shi, Ibaraki, JPN, 310-0817
K'S Holdings Corp is a Japanese retailer of consumer electronics and home appliances. The company from over 450 stores across Japan sells various electronic products which include communications equipment, gadgets, audiovisual equipment, household appliances, and seasonal items. Along with its subsidiaries, the firm also provides repair services for electronic of its products.
72GF Score

Get the complete analysis for TSE:8282

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

円1,829.00
Price
円1,691.91
GF Value