WILL GROUP (TSE:6089) Cyclically Adjusted FCF per Share: 円147.24 (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:6089 WILL GROUP Inc TSE:6089
58 GF Score
Price 円1,097.00
GF Value 円1,077.96
Valuation Fairly Valued
! 1 Warning Sign
View Full Analysis

What is WILL GROUP Cyclically Adjusted FCF per Share?

WILL GROUP TSE:6089 +0.73% 58 Cyclically Adjusted FCF per Share is 円147.24 as of Mar. 2026. GuruFocus rates TSE:6089 with a GF Score™ of 58/100 and a GF Value™ of 円1,077.96 (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.

WILL GROUP's adjusted free cash flow per share data for the fiscal year that ended in Mar. 2026 was 円191.619. 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147.24 for the trailing ten years ended in Mar. 2026.

During the past 12 months, WILL GROUP's average Cyclically Adjusted FCF Growth Rate was 15.80% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 12.10% 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 WILL GROUP was 14.20% per year. The lowest was 12.10% per year. And the median was 13.15% per year.

As of today (2026-07-24), WILL GROUP's current stock price is 円 1097.00. WILL GROUP's Cyclically Adjusted FCF per Share for the fiscal year that ended in Mar. 2026 was 円147.24. WILL GROUP's Cyclically Adjusted Price-to-FCF of today is 7.45.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of WILL GROUP was 17.31. The lowest was 6.90. And the median was 9.51.


WILL GROUP  (TSE:6089) 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.

WILL GROUP's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1097.00/147.24
=7.45

* 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 WILL GROUP was 17.31. The lowest was 6.90. And the median was 9.51.


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.


WILL GROUP Cyclically Adjusted FCF per Share Related Terms


WILL GROUP Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for WILL GROUP'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.

WILL GROUP Cyclically Adjusted FCF per Share Chart

WILL GROUP 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 85.28 104.48 122.84 127.13 147.24

WILL GROUP 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 122.84 0.00 127.13 0.00 147.24

TSE:6089 vs KFY, RHI, TNET: Cyclically Adjusted FCF per Share Comparison

For the Staffing & Employment Services subindustry, WILL GROUP'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.


WILL GROUP Cyclically Adjusted Price-to-FCF vs Business Services Industry

For the Business Services industry and Industrials sector, WILL GROUP's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TSE:6089
58GF Score
WILL GROUP Inc TSE:6089
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

WILL GROUP 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, WILL GROUP'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)
=191.619/112.7000*112.7000
=191.619

Current CPI (Mar. 2026) = 112.7000.

WILL GROUP Annual Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201703 -14.275 98.100 -16.400
201803 180.441 99.200 204.997
201903 89.448 99.700 101.111
202003 191.480 100.300 215.153
202103 164.897 99.900 186.025
202203 158.980 101.100 177.221
202303 193.877 104.400 209.291
202403 132.394 107.200 139.187
202503 63.324 111.100 64.236
202603 191.619 112.700 191.619

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147.24 mean?
WILL GROUP (TSE:6089) has a Cyclically Adjusted FCF per Share of 円147.24 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 WILL GROUP and its competitors.
Is WILL GROUP's Cyclically Adjusted FCF per Share too high?
WILL GROUP's current Cyclically Adjusted FCF per Share is 円147.24. Overall, WILL GROUP has a GF Score™ of 58/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does WILL GROUP's Cyclically Adjusted FCF per Share compare to KFY and RHI?
WILL GROUP's Cyclically Adjusted FCF per Share of 円147.24 can be compared against companies in the Business Services 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 Business Services company?
A good Cyclically Adjusted FCF per Share depends on the Business Services 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 WILL GROUP and its competitors. WILL GROUP's current Cyclically Adjusted FCF per Share is 円147.24. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is WILL GROUP stock overvalued right now?
Based on GuruFocus' analysis, WILL GROUP (TSE:6089) is currently considered Fairly Valued. The stock's GF Value™ is 円1,077.96, compared to a current price of 円1,097.00 — trading 1.8% above its estimated fair value. The current Cyclically Adjusted FCF per Share is 円147.24. WILL GROUP's overall GF Score™ is 58/100 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 WILL GROUP (TSE:6089), the current Cyclically Adjusted FCF per Share is 円147.24 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 WILL GROUP (TSE:6089) Overvalued in 2026?

Based on GuruFocus' analysis, WILL GROUP stock appears to be overvalued. The current stock price of 円1,097.00 is trading 1.8% above its estimated GF Value™ of 円1,077.96. GuruFocus considers WILL GROUP to be Fairly Valued.

Key valuation signals for TSE:6089:

  • Cyclically Adjusted FCF per Share: 円147.24
  • GF Value™: 円1,077.96 vs. price of 円1,097.00 (1.8% above fair value)
  • GF Score™: 58/100 with 1 warning sign

No single metric tells the full story. See the TSE:6089 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


WILL GROUP Business Description

Address Harmony Tower 27th floor, No. 32, No. 2, Honcho, Nakano-ku, Tokyo, JPN, 164-0012
WILL GROUP Inc provides recruitment services. The company offers staffing and employee placement services in Japan.
58GF Score

Get the complete analysis for TSE:6089

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

円1,097.00
Price
円1,077.96
GF Value