Hokkaido Gas Co (TSE:9534) Cyclically Adjusted FCF per Share: 円38.93 (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:9534 Hokkaido Gas Co Ltd TSE:9534
74 GF Score
Price 円775.00
GF Value 円568.92
Valuation Significantly Overvalued
! 2 Warning Signs
View Full Analysis

What is Hokkaido Gas Co Cyclically Adjusted FCF per Share?

Hokkaido Gas Co TSE:9534 -0.13% 74 Cyclically Adjusted FCF per Share is 円38.93 as of Mar. 2026. GuruFocus rates TSE:9534 with a GF Score™ of 74/100 and a GF Value™ of 円568.92 (Significantly Overvalued). 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.

Hokkaido Gas Co's adjusted free cash flow per share for the three months ended in Mar. 2026 was 円157.620. 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38.93 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Hokkaido Gas Co's average Cyclically Adjusted FCF Growth Rate was 35.60% 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 Hokkaido Gas Co was 43.60% per year. The lowest was 6.10% per year. And the median was 37.30% per year.

As of today (2026-07-24), Hokkaido Gas Co's current stock price is 円775.00. Hokkaido Gas Co's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was 円38.93. Hokkaido Gas Co's Cyclically Adjusted Price-to-FCF of today is 19.91.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Hokkaido Gas Co was 77.67. The lowest was 16.54. And the median was 33.11.


Hokkaido Gas Co  (TSE:9534) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=775.00/38.93
=19.91

* 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 Hokkaido Gas Co was 77.67. The lowest was 16.54. And the median was 33.11.


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.


Hokkaido Gas Co Cyclically Adjusted FCF per Share Related Terms


Hokkaido Gas Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Hokkaido Gas 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.

Hokkaido Gas Co Cyclically Adjusted FCF per Share Chart

Hokkaido Gas 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 -5.70 -5.44 15.27 28.72 38.93

Hokkaido Gas Co 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 28.72 25.55 33.66 31.91 38.93

TSE:9534 vs ATO, NI: Cyclically Adjusted FCF per Share Comparison

For the Utilities - Regulated Gas subindustry, Hokkaido Gas 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.


Hokkaido Gas Co Cyclically Adjusted Price-to-FCF vs Utilities - Regulated Industry

For the Utilities - Regulated industry and Utilities sector, Hokkaido Gas Co's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TSE:9534
74GF Score
Hokkaido Gas Co Ltd TSE:9534
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Hokkaido Gas 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, Hokkaido Gas Co'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)
=157.62/112.7000*112.7000
=157.620

Current CPI (Mar. 2026) = 112.7000.

Hokkaido Gas Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 5.428 98.100 6.236
201609 -24.256 98.000 -27.894
201612 -68.688 98.400 -78.670
201703 42.075 98.100 48.337
201706 21.688 98.500 24.815
201709 6.823 98.800 7.783
201712 -107.110 99.400 -121.442
201803 68.948 99.200 78.331
201806 -10.521 99.200 -11.953
201809 -57.941 99.900 -65.365
201812 -88.168 99.700 -99.664
201903 89.961 99.700 101.691
201906 -46.134 99.800 -52.097
201909 6.558 100.100 7.383
201912 -46.366 100.500 -51.995
202003 76.898 100.300 86.405
202006 51.858 99.900 58.502
202009 -27.064 99.900 -30.532
202012 47.362 99.300 53.753
202103 59.966 99.900 67.649
202106 35.053 99.500 39.703
202109 -32.917 100.100 -37.060
202112 -52.331 100.100 -58.918
202203 143.330 101.100 159.775
202206 -22.659 101.800 -25.085
202209 -42.843 103.100 -46.832
202212 -240.903 104.100 -260.805
202303 141.170 104.400 152.393
202306 133.635 105.200 143.162
202309 -29.553 106.200 -31.362
202312 -41.400 106.800 -43.687
202403 116.566 107.200 122.547
202406 33.741 108.200 35.144
202409 4.397 108.900 4.550
202412 -93.490 110.700 -95.179
202503 202.990 111.100 205.913
202506 -12.302 111.700 -12.412
202509 85.557 112.000 86.092
202512 -107.855 113.000 -107.569
202603 157.620 112.700 157.620

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38.93 mean?
Hokkaido Gas Co (TSE:9534) has a Cyclically Adjusted FCF per Share of 円38.93 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 Hokkaido Gas Co and its competitors.
Is Hokkaido Gas Co's Cyclically Adjusted FCF per Share too high?
Hokkaido Gas Co's current Cyclically Adjusted FCF per Share is 円38.93. Overall, Hokkaido Gas Co has a GF Score™ of 74/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Hokkaido Gas Co's Cyclically Adjusted FCF per Share compare to ATO and NI?
Hokkaido Gas Co's Cyclically Adjusted FCF per Share of 円38.93 can be compared against companies in the Utilities - Regulated 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 an Utilities - Regulated company?
A good Cyclically Adjusted FCF per Share depends on the Utilities - Regulated 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 Hokkaido Gas Co and its competitors. Hokkaido Gas Co's current Cyclically Adjusted FCF per Share is 円38.93. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Hokkaido Gas Co stock overvalued right now?
Based on GuruFocus' analysis, Hokkaido Gas Co (TSE:9534) is currently considered Significantly Overvalued. The stock's GF Value™ is 円568.92, compared to a current price of 円775.00 — trading 36.2% above its estimated fair value. The current Cyclically Adjusted FCF per Share is 円38.93. Hokkaido Gas Co's overall GF Score™ is 74/100 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 Hokkaido Gas Co (TSE:9534), the current Cyclically Adjusted FCF per Share is 円38.93 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 Hokkaido Gas Co (TSE:9534) Overvalued in 2026?

Based on GuruFocus' analysis, Hokkaido Gas Co stock appears to be overvalued. The current stock price of 円775.00 is trading 36.2% above its estimated GF Value™ of 円568.92. GuruFocus considers Hokkaido Gas Co to be Significantly Overvalued.

Key valuation signals for TSE:9534:

  • Cyclically Adjusted FCF per Share: 円38.93
  • GF Value™: 円568.92 vs. price of 円775.00 (36.2% above fair value)
  • GF Score™: 74/100 with 2 warning signs

No single metric tells the full story. See the TSE:9534 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Hokkaido Gas Co Business Description

Address Kita 7-jo Higashi 2-chome 1-1, Sapporo City Higashi Ward, Sapporo, JPN
Hokkaido Gas Co Ltd is a Japan-based company operating in the utility sector. Its business activities included gas, heat supply, power supply, and sale of gas by-products. The company is also engaged in the production and sale of gas appliances and related construction work. Hokkaido serves to individual and corporate customers in areas throughout Japan including Sapporo, Otaru, Hakodate, Chitose, Ishikari, Kitahiroshima, Eniwa, Hokuto, and Kitami.
74GF Score

Get the complete analysis for TSE:9534

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

円775.00
Price
円568.92
GF Value