Mars Group Holdings (TSE:6419) Cyclically Adjusted FCF per Share: 円206.96 (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:6419 Mars Group Holdings Corp TSE:6419
85 GF Score
Price 円3,110.00
GF Value 円2,818.45
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is Mars Group Holdings Cyclically Adjusted FCF per Share?

Mars Group Holdings TSE:6419 -0.80% 85 Cyclically Adjusted FCF per Share is 円206.96 as of Mar. 2026. GuruFocus rates TSE:6419 with a GF Score™ of 85/100 and a GF Value™ of 円2,818.45 (Fairly Valued). The stock has 4 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.

Mars Group Holdings's adjusted free cash flow per share for the three months ended in Mar. 2026 was 円84.339. 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206.96 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Mars Group Holdings's average Cyclically Adjusted FCF Growth Rate was 1.10% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 12.50% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 2.70% 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 Mars Group Holdings was 12.50% per year. The lowest was -6.50% per year. And the median was 2.10% per year.

As of today (2026-07-26), Mars Group Holdings's current stock price is 円3110.00. Mars Group Holdings's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was 円206.96. Mars Group Holdings's Cyclically Adjusted Price-to-FCF of today is 15.03.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Mars Group Holdings was 24.70. The lowest was 7.84. And the median was 13.84.


Mars Group Holdings  (TSE:6419) 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.

Mars Group Holdings's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=3110.00/206.96
=15.03

* 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 Mars Group Holdings was 24.70. The lowest was 7.84. And the median was 13.84.


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.


Mars Group Holdings Cyclically Adjusted FCF per Share Related Terms


Mars Group Holdings Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Mars Group 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.

Mars Group Holdings Cyclically Adjusted FCF per Share Chart

Mars Group 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 174.44 145.49 156.77 204.62 206.96

Mars Group Holdings 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 204.62 196.64 209.33 203.39 206.96

TSE:6419 vs AS, HAS, LTH: Cyclically Adjusted FCF per Share Comparison

For the Leisure subindustry, Mars Group 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.


Mars Group Holdings Cyclically Adjusted Price-to-FCF vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Mars Group Holdings's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TSE:6419
85GF Score
Mars Group Holdings Corp TSE:6419
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Mars Group 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, Mars Group Holdings'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)
=84.339/112.7000*112.7000
=84.339

Current CPI (Mar. 2026) = 112.7000.

Mars Group Holdings Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 110.341 98.100 126.763
201609 27.286 98.000 31.379
201612 5.656 98.400 6.478
201703 80.001 98.100 91.907
201706 -68.110 98.500 -77.929
201709 14.139 98.800 16.128
201712 -5.603 99.400 -6.353
201803 141.354 99.200 160.591
201806 111.604 99.200 126.792
201809 -29.145 99.900 -32.879
201812 -3.391 99.700 -3.833
201903 122.897 99.700 138.922
201906 48.298 99.800 54.541
201909 -44.297 100.100 -49.873
201912 10.953 100.500 12.283
202003 71.944 100.300 80.838
202006 32.459 99.900 36.618
202009 15.782 99.900 17.804
202012 46.460 99.300 52.730
202103 54.918 99.900 61.955
202106 47.965 99.500 54.328
202109 56.226 100.100 63.303
202112 -45.147 100.100 -50.830
202203 36.014 101.100 40.146
202206 -26.779 101.800 -29.646
202209 -60.218 103.100 -65.825
202212 34.245 104.100 37.074
202303 2.750 104.400 2.969
202306 103.276 105.200 110.639
202309 109.223 106.200 115.908
202312 -21.543 106.800 -22.733
202403 107.483 107.200 112.998
202406 43.679 108.200 45.496
202409 289.798 108.900 299.910
202412 11.717 110.700 11.929
202503 192.575 111.100 195.348
202506 33.371 111.700 33.670
202509 193.452 112.000 194.661
202512 -8.951 113.000 -8.927
202603 84.339 112.700 84.339

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206.96 mean?
Mars Group Holdings (TSE:6419) has a Cyclically Adjusted FCF per Share of 円206.96 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 Mars Group Holdings and its competitors.
Is Mars Group Holdings' Cyclically Adjusted FCF per Share too high?
Mars Group Holdings' current Cyclically Adjusted FCF per Share is 円206.96. Overall, Mars Group Holdings has a GF Score™ of 85/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Mars Group Holdings' Cyclically Adjusted FCF per Share compare to AS and HAS?
Mars Group Holdings' Cyclically Adjusted FCF per Share of 円206.96 can be compared against companies in the Travel & Leisure 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 Travel & Leisure company?
A good Cyclically Adjusted FCF per Share depends on the Travel & Leisure 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 Mars Group Holdings and its competitors. Mars Group Holdings's current Cyclically Adjusted FCF per Share is 円206.96. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Mars Group Holdings stock overvalued right now?
Based on GuruFocus' analysis, Mars Group Holdings (TSE:6419) is currently considered Fairly Valued. The stock's GF Value™ is 円2,818.45, compared to a current price of 円3,110.00 — trading 10.3% above its estimated fair value. The current Cyclically Adjusted FCF per Share is 円206.96. Mars Group Holdings' overall GF Score™ is 85/100 with 4 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 Mars Group Holdings (TSE:6419), the current Cyclically Adjusted FCF per Share is 円206.96 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 Mars Group Holdings (TSE:6419) Overvalued in 2026?

Based on GuruFocus' analysis, Mars Group Holdings stock appears to be overvalued. The current stock price of 円3,110.00 is trading 10.3% above its estimated GF Value™ of 円2,818.45. GuruFocus considers Mars Group Holdings to be Fairly Valued.

Key valuation signals for TSE:6419:

  • Cyclically Adjusted FCF per Share: 円206.96
  • GF Value™: 円2,818.45 vs. price of 円3,110.00 (10.3% above fair value)
  • GF Score™: 85/100 with 4 warning signs

No single metric tells the full story. See the TSE:6419 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Mars Group Holdings Business Description

Address 1-10-7 Shinjuku, Shinjuku-ku, Tokyo, JPN, 160-0022
Mars Group Holdings Corp engages in the operation of amusement and hotel-related businesses. It operates through the following divisions: Amusement, Automatic Recognition System, and Hotel. The Amusement division provides peripheral equipment for amusement-related facilities. The Automatic Recognition System division deals with RFID (radio frequency identification) and barcodes in the fields of medicine, education, library, and factory automation. The Hotel division handles hotels and restaurants operations in Fukuoka, Shizuoka, and Tokyo.
85GF Score

Get the complete analysis for TSE:6419

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

円3,110.00
Price
円2,818.45
GF Value