GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » Sumitomo Warehouse Co Ltd (TSE:9303) » Definitions » Cyclically Adjusted FCF per Share

Sumitomo Warehouse Co (TSE:9303) Cyclically Adjusted FCF per Share : 円103.68 (As of Mar. 2025)


View and export this data going back to 1950. Start your Free Trial

What is Sumitomo Warehouse Co Cyclically Adjusted FCF per Share?

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.

Sumitomo Warehouse Co's adjusted free cash flow per share for the three months ended in Mar. 2025 was 円97.069. 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103.68 for the trailing ten years ended in Mar. 2025.

During the past 12 months, Sumitomo Warehouse Co's average Cyclically Adjusted FCF Growth Rate was 29.10% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 21.70% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 30.20% 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 Sumitomo Warehouse Co was 41.70% per year. The lowest was -21.70% per year. And the median was 21.70% per year.

As of today (2025-05-27), Sumitomo Warehouse Co's current stock price is 円2983.00. Sumitomo Warehouse Co's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2025 was 円103.68. Sumitomo Warehouse Co's Cyclically Adjusted Price-to-FCF of today is 28.77.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Sumitomo Warehouse Co was 74.18. The lowest was 22.91. And the median was 31.80.


Sumitomo Warehouse Co Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Sumitomo Warehouse 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.

* Premium members only.

Sumitomo Warehouse Co Cyclically Adjusted FCF per Share Chart

Sumitomo Warehouse Co Annual Data
Trend Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 28.21 57.52 77.88 80.29 103.68

Sumitomo Warehouse Co Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
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 80.29 85.29 89.04 98.51 103.68

Competitive Comparison of Sumitomo Warehouse Co's Cyclically Adjusted FCF per Share

For the Integrated Freight & Logistics subindustry, Sumitomo Warehouse 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.


Sumitomo Warehouse Co's Cyclically Adjusted Price-to-FCF Distribution in the Transportation Industry

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

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


;
;

Sumitomo Warehouse 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, Sumitomo Warehouse Co's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2025 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2025 (Change)*Current CPI (Mar. 2025)
=97.069/111.1000*111.1000
=97.069

Current CPI (Mar. 2025) = 111.1000.

Sumitomo Warehouse Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201506 -18.323 98.400 -20.688
201509 17.949 98.500 20.245
201512 28.669 98.100 32.468
201603 51.057 97.900 57.941
201606 -24.127 98.100 -27.324
201609 45.589 98.000 51.683
201612 38.682 98.400 43.674
201703 -14.865 98.100 -16.835
201706 22.524 98.500 25.405
201709 28.479 98.800 32.024
201712 30.869 99.400 34.502
201803 29.503 99.200 33.042
201806 -24.894 99.200 -27.880
201809 15.233 99.900 16.941
201812 -7.224 99.700 -8.050
201903 15.283 99.700 17.031
201906 -64.984 99.800 -72.342
201909 27.618 100.100 30.653
201912 -13.776 100.500 -15.229
202003 -4.045 100.300 -4.481
202006 -2.387 99.900 -2.655
202009 27.527 99.900 30.613
202012 6.764 99.300 7.568
202103 19.644 99.900 21.846
202106 10.086 99.500 11.262
202109 116.408 100.100 129.200
202112 100.251 100.100 111.268
202203 76.657 101.100 84.239
202206 78.519 101.800 85.692
202209 65.377 103.100 70.450
202212 24.852 104.100 26.523
202303 42.822 104.400 45.570
202306 -183.265 105.200 -193.543
202309 78.897 106.200 82.537
202312 44.699 106.800 46.499
202403 46.653 107.200 48.350
202406 43.085 108.200 44.240
202409 18.735 108.900 19.113
202412 67.911 110.700 68.156
202503 97.069 111.100 97.069

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.


Sumitomo Warehouse Co  (TSE:9303) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=2983.00/103.68
=28.77

* 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 Sumitomo Warehouse Co was 74.18. The lowest was 22.91. And the median was 31.80.


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.


Sumitomo Warehouse Co Cyclically Adjusted FCF per Share Related Terms

Thank you for viewing the detailed overview of Sumitomo Warehouse Co's Cyclically Adjusted FCF per Share provided by GuruFocus.com. Please click on the following links to see related term pages.


Sumitomo Warehouse Co Business Description

Traded in Other Exchanges
N/A
Address
Nakanoshima 3-chome 2-18, Sumitomo Nakanoshima Building, Kita-ku, Osaka, JPN, 530-0005
Sumitomo Warehouse Co Ltd is a logistics company domiciled in Japan. The company organises itself into three segments: logistics, shipping, and real estate. The logistics segment, which generates the majority of revenue, provides warehousing, transports cargo by air and land, and provides harbour transportation. Shipping, which generates the next largest portion of revenue, includes vessel operations to transport goods by sea. The real estate segment leases and sells real estate. The company derives the majority of income domestically.

Sumitomo Warehouse Co Headlines

No Headlines