Shibusawa Logistics (TSE:9304) Cyclically Adjusted FCF per Share: 円49.60 (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:9304 Shibusawa Logistics Corp TSE:9304
62 GF Score
Price 円1,901.00
GF Value 円891.20
Valuation Significantly Overvalued
! 9 Warning Signs
View Full Analysis

What is Shibusawa Logistics Cyclically Adjusted FCF per Share?

Shibusawa Logistics TSE:9304 +1.66% 62 Cyclically Adjusted FCF per Share is 円49.60 as of Mar. 2026. GuruFocus rates TSE:9304 with a GF Score™ of 62/100 and a GF Value™ of 円891.20 (Significantly Overvalued). The stock has 9 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.

Shibusawa Logistics's adjusted free cash flow per share for the three months ended in Mar. 2026 was 円20.995. 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49.60 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Shibusawa Logistics's average Cyclically Adjusted FCF Growth Rate was 30.30% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 7.00% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 17.10% 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 Shibusawa Logistics was 79.10% per year. The lowest was 7.00% per year. And the median was 22.40% per year.

As of today (2026-08-08), Shibusawa Logistics's current stock price is 円1901.00. Shibusawa Logistics's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was 円49.60. Shibusawa Logistics's Cyclically Adjusted Price-to-FCF of today is 38.33.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Shibusawa Logistics was 914.50. The lowest was 13.36. And the median was 25.19.


Shibusawa Logistics  (TSE:9304) 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.

Shibusawa Logistics's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1901.00/49.60
=38.33

* 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 Shibusawa Logistics was 914.50. The lowest was 13.36. And the median was 25.19.


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.


Shibusawa Logistics Cyclically Adjusted FCF per Share Related Terms


Shibusawa Logistics Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Shibusawa Logistics'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.

Shibusawa Logistics Cyclically Adjusted FCF per Share Chart

Shibusawa Logistics 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 26.99 40.52 36.34 38.06 49.60

Shibusawa Logistics 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 38.06 41.63 44.97 50.20 49.60

TSE:9304 vs UPS, FDX, JBHT: Cyclically Adjusted FCF per Share Comparison

For the Integrated Freight & Logistics subindustry, Shibusawa Logistics'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.


Shibusawa Logistics Cyclically Adjusted Price-to-FCF vs Transportation Industry

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

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


TSE:9304
62GF Score
Shibusawa Logistics Corp TSE:9304
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Shibusawa Logistics 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, Shibusawa Logistics'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)
=20.995/112.7000*112.7000
=20.995

Current CPI (Mar. 2026) = 112.7000.

Shibusawa Logistics Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.921 98.100 1.058
201609 26.520 98.000 30.498
201612 6.544 98.400 7.495
201703 28.954 98.100 33.263
201706 -13.088 98.500 -14.975
201709 14.386 98.800 16.410
201712 6.873 99.400 7.793
201803 27.851 99.200 31.641
201806 8.123 99.200 9.228
201809 8.007 99.900 9.033
201812 8.188 99.700 9.256
201903 26.125 99.700 29.531
201906 -41.486 99.800 -46.848
201909 36.913 100.100 41.559
201912 -14.223 100.500 -15.950
202003 38.505 100.300 43.265
202006 1.907 99.900 2.151
202009 11.806 99.900 13.319
202012 18.021 99.300 20.453
202103 26.143 99.900 29.493
202106 -9.816 99.500 -11.118
202109 36.699 100.100 41.318
202112 15.061 100.100 16.957
202203 43.000 101.100 47.934
202206 4.768 101.800 5.279
202209 17.643 103.100 19.286
202212 21.046 104.100 22.785
202303 45.846 104.400 49.491
202306 3.828 105.200 4.101
202309 -29.451 106.200 -31.254
202312 -6.483 106.800 -6.841
202403 18.675 107.200 19.633
202406 2.160 108.200 2.250
202409 -6.862 108.900 -7.101
202412 -1.507 110.700 -1.534
202503 3.452 111.100 3.502
202506 -18.365 111.700 -18.529
202509 32.611 112.000 32.815
202512 28.405 113.000 28.330
202603 20.995 112.700 20.995

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49.60 mean?
Shibusawa Logistics (TSE:9304) has a Cyclically Adjusted FCF per Share of 円49.60 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 Shibusawa Logistics and its competitors.
Is Shibusawa Logistics' Cyclically Adjusted FCF per Share too high?
Shibusawa Logistics' current Cyclically Adjusted FCF per Share is 円49.60. Overall, Shibusawa Logistics has a GF Score™ of 62/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Shibusawa Logistics' Cyclically Adjusted FCF per Share compare to UPS and FDX?
Shibusawa Logistics' Cyclically Adjusted FCF per Share of 円49.60 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 Shibusawa Logistics and its competitors. Shibusawa Logistics's current Cyclically Adjusted FCF per Share is 円49.60. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shibusawa Logistics stock overvalued right now?
Based on GuruFocus' analysis, Shibusawa Logistics (TSE:9304) is currently considered Significantly Overvalued. The stock's GF Value™ is 円891.20, compared to a current price of 円1,901.00 — trading 113.3% above its estimated fair value. The current Cyclically Adjusted FCF per Share is 円49.60. Shibusawa Logistics' overall GF Score™ is 62/100 with 9 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 Shibusawa Logistics (TSE:9304), the current Cyclically Adjusted FCF per Share is 円49.60 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 Shibusawa Logistics (TSE:9304) Overvalued in 2026?

Based on GuruFocus' analysis, Shibusawa Logistics stock appears to be overvalued. The current stock price of 円1,901.00 is trading 113.3% above its estimated GF Value™ of 円891.20. GuruFocus considers Shibusawa Logistics to be Significantly Overvalued.

Key valuation signals for TSE:9304:

  • Cyclically Adjusted FCF per Share: 円49.60
  • GF Value™: 円891.20 vs. price of 円1,901.00 (113.3% above fair value)
  • GF Score™: 62/100 with 9 warning signs

No single metric tells the full story. See the TSE:9304 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Shibusawa Logistics Business Description

Address 2-37-28 Eidai, Koto-ku, Tokyo, JPN
Shibusawa Logistics Corp is engaged in Warehousing, land transportation, marine transportation, port transportation, handling of land, sea and air transportation, land, sea and air combined freight transportation and handling thereof, customs clearance, import/export and sales of various goods such as alcohol, food, daily necessities, furniture, cosmetics and supplements, manufacturing, packaging, labelling and storage of medicines, quasi-drugs, cosmetics and medical devices, e-commerce fulfillment, buying and selling, brokerage, management and rental of real estate, planning, development, sales and operation management of information systems, worker dispatching, and life support services not covered by nursing care insurance, etc.
62GF Score

Get the complete analysis for TSE:9304

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

円1,901.00
Price
円891.20
GF Value