Mitsui-Soko Holdings Co (TSE:9302) Cyclically Adjusted FCF per Share: 円185.06 (As of Jun. 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:9302 Mitsui-Soko Holdings Co Ltd TSE:9302
72 GF Score
Price 円3,342.00
GF Value 円3,444.70
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is Mitsui-Soko Holdings Co Cyclically Adjusted FCF per Share?

Mitsui-Soko Holdings Co TSE:9302 -0.62% 72 Cyclically Adjusted FCF per Share is 円185.06 as of Jun. 2026. GuruFocus rates TSE:9302 with a GF Score™ of 72/100 and a GF Value™ of 円3,444.70 (Fairly Valued). The stock has 3 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.

Mitsui-Soko Holdings Co's adjusted free cash flow per share for the three months ended in Jun. 2026 was 円50.816. 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185.06 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Mitsui-Soko Holdings Co's average Cyclically Adjusted FCF Growth Rate was 6.60% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 15.40% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 36.90% 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 Mitsui-Soko Holdings Co was 257.00% per year. The lowest was 15.40% per year. And the median was 46.15% per year.

As of today (2026-09-09), Mitsui-Soko Holdings Co's current stock price is 円3342.00. Mitsui-Soko Holdings Co's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was 円185.06. Mitsui-Soko Holdings Co's Cyclically Adjusted Price-to-FCF of today is 18.06.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Mitsui-Soko Holdings Co was 209.54. The lowest was 9.09. And the median was 18.51.


Mitsui-Soko Holdings Co  (TSE:9302) 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.

Mitsui-Soko Holdings Co's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=3342.00/185.06
=18.06

* 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 Mitsui-Soko Holdings Co was 209.54. The lowest was 9.09. And the median was 18.51.


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.


Mitsui-Soko Holdings Co Cyclically Adjusted FCF per Share Related Terms


Mitsui-Soko Holdings Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Mitsui-Soko Holdings 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.

Mitsui-Soko Holdings Co Cyclically Adjusted FCF per Share Chart

Mitsui-Soko Holdings Co 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 54.14 116.07 128.83 154.72 178.27

Mitsui-Soko Holdings Co Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 173.64 182.63 185.44 178.27 185.06

TSE:9302 vs UPS, FDX, EXPD: Cyclically Adjusted FCF per Share Comparison

For the Integrated Freight & Logistics subindustry, Mitsui-Soko Holdings 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.


Mitsui-Soko Holdings Co Cyclically Adjusted Price-to-FCF vs Transportation Industry

For the Transportation industry and Industrials sector, Mitsui-Soko Holdings Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TSE:9302
72GF Score
Mitsui-Soko Holdings Co Ltd TSE:9302
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Mitsui-Soko Holdings 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, Mitsui-Soko Holdings Co's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=50.816/113.6000*113.6000
=50.816

Current CPI (Jun. 2026) = 113.6000.

Mitsui-Soko Holdings Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 21.714 98.000 25.171
201612 -10.803 98.400 -12.472
201703 -14.508 98.100 -16.800
201706 -10.710 98.500 -12.352
201709 45.497 98.800 52.312
201712 -43.765 99.400 -50.017
201803 60.296 99.200 69.049
201806 29.527 99.200 33.813
201809 60.274 99.900 68.540
201812 70.957 99.700 80.850
201903 38.516 99.700 43.886
201906 29.406 99.800 33.472
201909 28.721 100.100 32.594
201912 118.187 100.500 133.592
202003 30.129 100.300 34.124
202006 16.307 99.900 18.543
202009 39.418 99.900 44.824
202012 56.825 99.300 65.008
202103 65.412 99.900 74.382
202106 -19.488 99.500 -22.250
202109 64.704 100.100 73.430
202112 55.778 100.100 63.301
202203 111.888 101.100 125.722
202206 89.453 101.800 99.822
202209 135.847 103.100 149.682
202212 69.722 104.100 76.085
202303 61.492 104.400 66.911
202306 73.715 105.200 79.601
202309 79.510 106.200 85.050
202312 4.001 106.800 4.256
202403 -0.428 107.200 -0.454
202406 82.030 108.200 86.124
202409 88.699 108.900 92.527
202412 61.284 110.700 62.889
202503 -122.384 111.100 -125.138
202506 59.407 111.700 60.418
202509 69.882 112.000 70.880
202512 19.793 113.000 19.898
202603 12.408 112.700 12.507
202606 50.816 113.600 50.816

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185.06 mean?
Mitsui-Soko Holdings Co (TSE:9302) has a Cyclically Adjusted FCF per Share of 円185.06 as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Mitsui-Soko Holdings Co and its competitors.
Is Mitsui-Soko Holdings Co's Cyclically Adjusted FCF per Share too high?
Mitsui-Soko Holdings Co's current Cyclically Adjusted FCF per Share is 円185.06. Overall, Mitsui-Soko Holdings Co has a GF Score™ of 72/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Mitsui-Soko Holdings Co's Cyclically Adjusted FCF per Share compare to UPS and FDX?
Mitsui-Soko Holdings Co's Cyclically Adjusted FCF per Share of 円185.06 can be compared against companies in the Transportation 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 Transportation company?
A good Cyclically Adjusted FCF per Share depends on the Transportation 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 Mitsui-Soko Holdings Co and its competitors. Mitsui-Soko Holdings Co's current Cyclically Adjusted FCF per Share is 円185.06. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Mitsui-Soko Holdings Co stock overvalued right now?
Based on GuruFocus' analysis, Mitsui-Soko Holdings Co (TSE:9302) is currently considered Fairly Valued. The stock's GF Value™ is 円3,444.70, compared to a current price of 円3,342.00 — trading 3% below its estimated fair value. The current Cyclically Adjusted FCF per Share is 円185.06. Mitsui-Soko Holdings Co's overall GF Score™ is 72/100 with 3 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 Mitsui-Soko Holdings Co (TSE:9302), the current Cyclically Adjusted FCF per Share is 円185.06 as of Jun. 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 Mitsui-Soko Holdings Co (TSE:9302) Overvalued in 2026?

Based on GuruFocus' analysis, Mitsui-Soko Holdings Co stock appears to be undervalued. The current stock price of 円3,342.00 is trading 3% below its estimated GF Value™ of 円3,444.70. GuruFocus considers Mitsui-Soko Holdings Co to be Fairly Valued.

Key valuation signals for TSE:9302:

  • Cyclically Adjusted FCF per Share: 円185.06
  • GF Value™: 円3,444.70 vs. price of 円3,342.00 (3% below fair value)
  • GF Score™: 72/100 with 3 warning signs

No single metric tells the full story. See the TSE:9302 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Mitsui-Soko Holdings Co Business Description

Address 3-20-1 Nishi-Shinbashi, Minato-ku, Tokyo, JPN, 108-0022
Mitsui-Soko Holdings Co Ltd is a Japan-based company engaged in the logistics business. The company operates through two segments namely Logistics and Real estate. Its Logistics segments provide services such as warehousing, port-related work, and operations to shipping companies, multimodal transportation provided by overseas group companies, airfreight transportation, third-party logistics, outsourcing services, supply chain management support services, and land transportation. The Real estate segment renders services centered on building lease.
72GF Score

Get the complete analysis for TSE:9302

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

円3,342.00
Price
円3,444.70
GF Value