Daiun Co (TSE:9363) Cyclically Adjusted FCF per Share: 円43.46 (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:9363 Daiun Co Ltd TSE:9363
79 GF Score
Price 円543.00
GF Value 円516.46
Valuation Fairly Valued
! 1 Warning Sign
View Full Analysis

What is Daiun Co Cyclically Adjusted FCF per Share?

Daiun Co TSE:9363 79 Cyclically Adjusted FCF per Share is 円43.46 as of Mar. 2026. GuruFocus rates TSE:9363 with a GF Score™ of 79/100 and a GF Value™ of 円516.46 (Fairly Valued). The stock has 1 warning sign 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.

Daiun Co's adjusted free cash flow per share data for the fiscal year that ended in Mar. 2026 was 円104.862. 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43.46 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Daiun Co'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 17.70% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 14.40% 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 Daiun Co was 43.00% per year. The lowest was 8.40% per year. And the median was 11.60% per year.

As of today (2026-08-18), Daiun Co's current stock price is 円 543.00. Daiun Co's Cyclically Adjusted FCF per Share for the fiscal year that ended in Mar. 2026 was 円43.46. Daiun Co's Cyclically Adjusted Price-to-FCF of today is 12.49.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Daiun Co was 69.93. The lowest was 9.27. And the median was 14.82.


Daiun Co  (TSE:9363) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=543.00/43.46
=12.49

* 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 Daiun Co was 69.93. The lowest was 9.27. And the median was 14.82.


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.


Daiun Co Cyclically Adjusted FCF per Share Related Terms


Daiun Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Daiun 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.

Daiun Co Cyclically Adjusted FCF per Share Chart

Daiun 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 25.36 26.65 33.27 33.36 43.46

Daiun Co Semi-Annual Data
Sep16 Mar17 Sep17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24 Mar25 Sep25 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 33.27 0.00 33.36 0.00 43.46

TSE:9363 vs UPS, FDX, JBHT: Cyclically Adjusted FCF per Share Comparison

For the Integrated Freight & Logistics subindustry, Daiun 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.


Daiun Co Cyclically Adjusted Price-to-FCF vs Transportation Industry

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

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


TSE:9363
79GF Score
Daiun Co Ltd TSE:9363
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Daiun 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, Daiun Co's adjusted Free Cash Flow per Share data for the fiscal year that ended in Mar. 2026 was:

Adj_FreeCashFlowPerShare=Free Cash Flow per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=104.862/112.7000*112.7000
=104.862

Current CPI (Mar. 2026) = 112.7000.

Daiun Co Annual Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201703 48.837 98.100 56.105
201803 16.491 99.200 18.735
201903 7.089 99.700 8.013
202003 51.434 100.300 57.793
202103 14.202 99.900 16.022
202203 66.772 101.100 74.433
202303 9.690 104.400 10.460
202403 58.214 107.200 61.201
202503 26.566 111.100 26.949
202603 104.862 112.700 104.862

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43.46 mean?
Daiun Co (TSE:9363) has a Cyclically Adjusted FCF per Share of 円43.46 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 Daiun Co and its competitors.
Is Daiun Co's Cyclically Adjusted FCF per Share too high?
Daiun Co's current Cyclically Adjusted FCF per Share is 円43.46. Overall, Daiun Co has a GF Score™ of 79/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Daiun Co's Cyclically Adjusted FCF per Share compare to UPS and FDX?
Daiun Co's Cyclically Adjusted FCF per Share of 円43.46 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 Daiun Co and its competitors. Daiun Co's current Cyclically Adjusted FCF per Share is 円43.46. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Daiun Co stock overvalued right now?
Based on GuruFocus' analysis, Daiun Co (TSE:9363) is currently considered Fairly Valued. The stock's GF Value™ is 円516.46, compared to a current price of 円543.00 — trading 5.1% above its estimated fair value. The current Cyclically Adjusted FCF per Share is 円43.46. Daiun Co's overall GF Score™ is 79/100 with 1 warning sign 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 Daiun Co (TSE:9363), the current Cyclically Adjusted FCF per Share is 円43.46 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 Daiun Co (TSE:9363) Overvalued in 2026?

Based on GuruFocus' analysis, Daiun Co stock appears to be overvalued. The current stock price of 円543.00 is trading 5.1% above its estimated GF Value™ of 円516.46. GuruFocus considers Daiun Co to be Fairly Valued.

Key valuation signals for TSE:9363:

  • Cyclically Adjusted FCF per Share: 円43.46
  • GF Value™: 円516.46 vs. price of 円543.00 (5.1% above fair value)
  • GF Score™: 79/100 with 1 warning sign

No single metric tells the full story. See the TSE:9363 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Daiun Co Business Description

Address 1-3, 4-chome, Kyutaroumachi, Chuou-ku, Osaka, JPN, 541-0056
Daiun Co Ltd provides shipping and transportation services. Its business activities include services like maritime & port transportation and customs handling procedures, Seaborne forwarding, Accident insurance handling, Automobile damages, land & road transportation operations & warehousing & airfreight services.
79GF Score

Get the complete analysis for TSE:9363

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

円543.00
Price
円516.46
GF Value