Macnica Holdings (TSE:3132) Cyclically Adjusted FCF per Share: 円 (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:3132 Macnica Holdings Inc TSE:3132
84 GF Score
Price 円4,088.00
GF Value 円2,921.44
Valuation Significantly Overvalued
! 8 Warning Signs
View Full Analysis

What is Macnica Holdings Cyclically Adjusted FCF per Share?

Macnica Holdings TSE:3132 +3.89% 84 Cyclically Adjusted FCF per Share is 円 as of Jun. 2026. GuruFocus rates TSE:3132 with a GF Score™ of 84/100 and a GF Value™ of 円2,921.44 (Significantly Overvalued). The stock has 8 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.

Macnica Holdings's adjusted free cash flow per share for the three months ended in Jun. 2026 was 円-99.651. 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 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Macnica Holdings's average Cyclically Adjusted FCF Growth Rate was -1.50% 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.

As of today (2026-09-20), Macnica Holdings's current stock price is 円4088.00. Macnica Holdings's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was . Macnica Holdings's Cyclically Adjusted Price-to-FCF of today is .

During the past 12 years, the highest Cyclically Adjusted Price-to-FCF of Macnica Holdings was 64.24. The lowest was 30.35. And the median was 36.33.


Macnica Holdings  (TSE:3132) 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.

During the past 12 years, the highest Cyclically Adjusted Price-to-FCF of Macnica Holdings was 64.24. The lowest was 30.35. And the median was 36.33.


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.


Macnica Holdings Cyclically Adjusted FCF per Share Related Terms


Macnica Holdings Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Macnica Holdings'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.

Macnica Holdings Cyclically Adjusted FCF per Share Chart

Macnica Holdings 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 - - - - -

Macnica Holdings 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 - - - - -

TSE:3132 vs SNX, ARW, AVT: Cyclically Adjusted FCF per Share Comparison

For the Electronics & Computer Distribution subindustry, Macnica Holdings'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.


Macnica Holdings Cyclically Adjusted Price-to-FCF vs Hardware Industry

For the Hardware industry and Technology sector, Macnica Holdings's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TSE:3132
84GF Score
Macnica Holdings Inc TSE:3132
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Macnica Holdings 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, Macnica Holdings'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)
=-99.651/113.6000*113.6000
=-99.651

Current CPI (Jun. 2026) = 113.6000.

Macnica Holdings Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 21.495 98.000 24.917
201612 18.068 98.400 20.859
201703 23.297 98.100 26.978
201706 -14.522 98.500 -16.748
201709 -59.416 98.800 -68.316
201712 -64.596 99.400 -73.824
201803 -38.850 99.200 -44.490
201806 -72.615 99.200 -83.156
201809 -114.365 99.900 -130.049
201812 -88.797 99.700 -101.177
201903 106.475 99.700 121.320
201906 76.166 99.800 86.698
201909 48.788 100.100 55.368
201912 43.636 100.500 49.324
202003 70.836 100.300 80.229
202006 47.658 99.900 54.194
202009 80.481 99.900 91.518
202012 56.827 99.300 65.011
202103 15.668 99.900 17.817
202106 22.534 99.500 25.727
202109 -39.703 100.100 -45.058
202112 34.096 100.100 38.694
202203 -105.145 101.100 -118.145
202206 20.370 101.800 22.731
202209 220.147 103.100 242.567
202212 -167.564 104.100 -182.856
202303 131.760 104.400 143.371
202306 70.546 105.200 76.179
202309 50.107 106.200 53.598
202312 76.745 106.800 81.631
202403 15.031 107.200 15.928
202406 47.795 108.200 50.180
202409 51.505 108.900 53.728
202412 -9.935 110.700 -10.195
202503 36.303 111.100 37.120
202506 90.469 111.700 92.008
202509 37.954 112.000 38.496
202512 -33.798 113.000 -33.977
202603 2.677 112.700 2.698
202606 -99.651 113.600 -99.651

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 mean?
Macnica Holdings (TSE:3132) has a Cyclically Adjusted FCF per Share of 円 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 Macnica Holdings and its competitors.
Is Macnica Holdings' Cyclically Adjusted FCF per Share too high?
Macnica Holdings' current Cyclically Adjusted FCF per Share is 円. Overall, Macnica Holdings has a GF Score™ of 84/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Macnica Holdings' Cyclically Adjusted FCF per Share compare to SNX and ARW?
Macnica Holdings' Cyclically Adjusted FCF per Share of 円 can be compared against companies in the Hardware 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 Hardware company?
A good Cyclically Adjusted FCF per Share depends on the Hardware 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 Macnica Holdings and its competitors. Macnica Holdings's current Cyclically Adjusted FCF per Share is 円. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Macnica Holdings stock overvalued right now?
Based on GuruFocus' analysis, Macnica Holdings (TSE:3132) is currently considered Significantly Overvalued. The stock's GF Value™ is 円2,921.44, compared to a current price of 円4,088.00 — trading 39.9% above its estimated fair value. The current Cyclically Adjusted FCF per Share is 円. Macnica Holdings' overall GF Score™ is 84/100 with 8 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 Macnica Holdings (TSE:3132), the current Cyclically Adjusted FCF per Share is 円 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 Macnica Holdings (TSE:3132) Overvalued in 2026?

Based on GuruFocus' analysis, Macnica Holdings stock appears to be overvalued. The current stock price of 円4,088.00 is trading 39.9% above its estimated GF Value™ of 円2,921.44. GuruFocus considers Macnica Holdings to be Significantly Overvalued.

Key valuation signals for TSE:3132:

  • Cyclically Adjusted FCF per Share:
  • GF Value™: 円2,921.44 vs. price of 円4,088.00 (39.9% above fair value)
  • GF Score™: 84/100 with 8 warning signs

No single metric tells the full story. See the TSE:3132 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Macnica Holdings Business Description

Other Exchanges MCNCF:USA
Address 1-6-3 Shin-Yokohama, Macnica Building 1, Kohoku-ku, Yokohama, JPN, 222-8561
Macnica Holdings Inc is an independent electronics distribution company in Japan. The company imports, exports, and distributes electronic components such as semiconductor devices and Integrated Circuit (IC), and business accompanying or pertaining to such activities. Its business segments are the Integrated Circuit, Electronic Devices, and Other Business, and the Network Business. The IC, Electronic Devices, and Other Business handles the sales of products such as ICs and electronic devices, and the Network Business is responsible for the sales of network-related hardware, software, and services.
84GF Score

Get the complete analysis for TSE:3132

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

円4,088.00
Price
円2,921.44
GF Value