Marumae Co (TSE:6264) Cyclically Adjusted FCF per Share: 円7.34 (As of Feb. 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:6264 Marumae Co Ltd TSE:6264
84 GF Score
Price 円1,968.00
GF Value 円2,259.88
Valuation Modestly Undervalued
! 7 Warning Signs
View Full Analysis

What is Marumae Co Cyclically Adjusted FCF per Share?

Marumae Co TSE:6264 -3.77% 84 Cyclically Adjusted FCF per Share is 円7.34 as of Feb. 2026. GuruFocus rates TSE:6264 with a GF Score™ of 84/100 and a GF Value™ of 円2,259.88 (Modestly Undervalued). The stock has 7 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.

Marumae Co's adjusted free cash flow per share data for the fiscal year that ended in Aug. 2025 was 円60.749. 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7.34 for the trailing ten years ended in Aug. 2025.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 80.40% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 119.00% 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 Marumae Co was 224.20% per year. The lowest was 80.40% per year. And the median was 81.00% per year.

As of today (2026-07-24), Marumae Co's current stock price is 円 1968.00. Marumae Co's Cyclically Adjusted FCF per Share for the fiscal year that ended in Aug. 2025 was 円7.34. Marumae Co's Cyclically Adjusted Price-to-FCF of today is 268.12.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Marumae Co was 11272.73. The lowest was 112.40. And the median was 620.00.


Marumae Co  (TSE:6264) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1968.00/7.34
=268.12

* 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 Marumae Co was 11272.73. The lowest was 112.40. And the median was 620.00.


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.


Marumae Co Cyclically Adjusted FCF per Share Related Terms


Marumae Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Marumae 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.

Marumae Co Cyclically Adjusted FCF per Share Chart

Marumae Co Annual Data
Trend Aug16 Aug17 Aug18 Aug19 Aug20 Aug21 Aug22 Aug23 Aug24 Aug25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.60 1.25 3.75 3.56 7.34

Marumae Co Semi-Annual Data
Aug16 Feb17 Aug17 Feb18 Aug18 Feb19 Aug19 Feb20 Aug20 Feb21 Aug21 Feb22 Aug22 Feb23 Aug23 Feb24 Aug24 Feb25 Aug25 Feb26
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 0.00 3.56 0.00 7.34 0.00

TSE:6264 vs GEV, ETN, PH: Cyclically Adjusted FCF per Share Comparison

For the Specialty Industrial Machinery subindustry, Marumae 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.


Marumae Co Cyclically Adjusted Price-to-FCF vs Industrial Products Industry

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

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


TSE:6264
84GF Score
Marumae Co Ltd TSE:6264
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Marumae 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, Marumae Co's adjusted Free Cash Flow per Share data for the fiscal year that ended in Aug. 2025 was:

Adj_FreeCashFlowPerShare=Free Cash Flow per Share /CPI of Aug. 2025 (Change)*Current CPI (Aug. 2025)
=60.749/112.1000*112.1000
=60.749

Current CPI (Aug. 2025) = 112.1000.

Marumae Co Annual Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201608 12.006 97.900 13.747
201708 -2.700 98.500 -3.073
201808 -67.900 99.800 -76.268
201908 -16.989 100.000 -19.045
202008 32.787 100.100 36.718
202108 9.711 99.700 10.919
202208 18.963 102.700 20.699
202308 30.181 105.900 31.948
202408 -2.868 109.100 -2.947
202508 60.749 112.100 60.749

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7.34 mean?
Marumae Co (TSE:6264) has a Cyclically Adjusted FCF per Share of 円7.34 as of Feb. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Marumae Co and its competitors.
Is Marumae Co's Cyclically Adjusted FCF per Share too high?
Marumae Co's current Cyclically Adjusted FCF per Share is 円7.34. Overall, Marumae Co has a GF Score™ of 84/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Marumae Co's Cyclically Adjusted FCF per Share compare to GEV and ETN?
Marumae Co's Cyclically Adjusted FCF per Share of 円7.34 can be compared against companies in the Industrial Products 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 Industrial Products company?
A good Cyclically Adjusted FCF per Share depends on the Industrial Products 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 Marumae Co and its competitors. Marumae Co's current Cyclically Adjusted FCF per Share is 円7.34. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Marumae Co stock overvalued right now?
Based on GuruFocus' analysis, Marumae Co (TSE:6264) is currently considered Modestly Undervalued. The stock's GF Value™ is 円2,259.88, compared to a current price of 円1,968.00 — trading 12.9% below its estimated fair value. The current Cyclically Adjusted FCF per Share is 円7.34. Marumae Co's overall GF Score™ is 84/100 with 7 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 Marumae Co (TSE:6264), the current Cyclically Adjusted FCF per Share is 円7.34 as of Feb. 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 Marumae Co (TSE:6264) Overvalued in 2026?

Based on GuruFocus' analysis, Marumae Co stock appears to be undervalued. The current stock price of 円1,968.00 is trading 12.9% below its estimated GF Value™ of 円2,259.88. GuruFocus considers Marumae Co to be Modestly Undervalued.

Key valuation signals for TSE:6264:

  • Cyclically Adjusted FCF per Share: 円7.34
  • GF Value™: 円2,259.88 vs. price of 円1,968.00 (12.9% below fair value)
  • GF Score™: 84/100 with 7 warning signs

No single metric tells the full story. See the TSE:6264 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Marumae Co Business Description

Address 2141 Onoharacho, Izumi City, Kagoshima, JPN, 899-0216
Marumae Co Ltd is a Japan-based machinery manufacturer. The company is mainly engaged in the designing, manufacturing, and processing of precision machinery and precision equipment. It offers liquid crystal manufacturing and semiconductor manufacturing equipment, industrial and medical machinery and equipment. It is also engaged in the development and sale of software, real estate leasing, and transportation business.
84GF Score

Get the complete analysis for TSE:6264

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

円1,968.00
Price
円2,259.88
GF Value