Screen Holdings Co (TSE:7735) Cyclically Adjusted FCF per Share: 円190.70 (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:7735 Screen Holdings Co Ltd TSE:7735
85 GF Score
Price 円16,500.00
GF Value 円6,524.23
Valuation Significantly Overvalued
! 1 Warning Sign
View Full Analysis

What is Screen Holdings Co Cyclically Adjusted FCF per Share?

Screen Holdings Co TSE:7735 -2.83% 85 Cyclically Adjusted FCF per Share is 円190.70 as of Mar. 2026. GuruFocus rates TSE:7735 with a GF Score™ of 85/100 and a GF Value™ of 円6,524.23 (Significantly Overvalued). 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.

Screen Holdings Co's adjusted free cash flow per share for the three months ended in Mar. 2026 was 円213.249. 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190.70 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Screen Holdings Co's average Cyclically Adjusted FCF Growth Rate was 18.30% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 20.20% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 38.10% 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 Screen Holdings Co was 60.50% per year. The lowest was -23.20% per year. And the median was 26.80% per year.

As of today (2026-07-23), Screen Holdings Co's current stock price is 円16500.00. Screen Holdings Co's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was 円190.70. Screen Holdings Co's Cyclically Adjusted Price-to-FCF of today is 86.52.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Screen Holdings Co was 99.32. The lowest was 18.63. And the median was 36.88.


Screen Holdings Co  (TSE:7735) 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.

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

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=16500.00/190.70
=86.52

* 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 Screen Holdings Co was 99.32. The lowest was 18.63. And the median was 36.88.


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.


Screen Holdings Co Cyclically Adjusted FCF per Share Related Terms


Screen Holdings Co Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Screen Holdings 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.

Screen Holdings Co Cyclically Adjusted FCF per Share Chart

Screen Holdings 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 67.95 109.86 129.33 161.20 190.70

Screen Holdings 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 161.20 165.90 169.57 169.35 190.70

TSE:7735 vs AMAT, LRCX, KLAC: Cyclically Adjusted FCF per Share Comparison

For the Semiconductor Equipment & Materials subindustry, Screen Holdings 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.


Screen Holdings Co Cyclically Adjusted Price-to-FCF vs Semiconductors Industry

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

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


TSE:7735
85GF Score
Screen Holdings Co Ltd TSE:7735
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Screen Holdings 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, Screen Holdings 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)
=213.249/112.7000*112.7000
=213.249

Current CPI (Mar. 2026) = 112.7000.

Screen Holdings Co Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 122.570 98.100 140.812
201609 22.592 98.000 25.981
201612 76.770 98.400 87.927
201703 8.495 98.100 9.759
201706 20.234 98.500 23.151
201709 64.167 98.800 73.195
201712 -42.496 99.400 -48.182
201803 49.018 99.200 55.689
201806 29.619 99.200 33.650
201809 -133.093 99.900 -150.146
201812 -135.303 99.700 -152.945
201903 -51.473 99.700 -58.185
201906 -12.640 99.800 -14.274
201909 -113.940 100.100 -128.282
201912 69.986 100.500 78.482
202003 56.856 100.300 63.885
202006 -13.054 99.900 -14.727
202009 93.306 99.900 105.261
202012 62.691 99.300 71.151
202103 113.785 99.900 128.364
202106 85.852 99.500 97.241
202109 108.553 100.100 122.217
202112 101.830 100.100 114.648
202203 68.284 101.100 76.119
202206 121.852 101.800 134.899
202209 -74.336 103.100 -81.258
202212 157.838 104.100 170.877
202303 64.190 104.400 69.293
202306 130.003 105.200 139.271
202309 134.300 106.200 142.520
202312 272.355 106.800 287.401
202403 -250.357 107.200 -263.202
202406 -202.439 108.200 -210.858
202409 304.191 108.900 314.806
202412 40.709 110.700 41.444
202503 92.037 111.100 93.362
202506 -13.366 111.700 -13.486
202509 109.436 112.000 110.120
202512 17.794 113.000 17.747
202603 213.249 112.700 213.249

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190.70 mean?
Screen Holdings Co (TSE:7735) has a Cyclically Adjusted FCF per Share of 円190.70 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 Screen Holdings Co and its competitors.
Is Screen Holdings Co's Cyclically Adjusted FCF per Share too high?
Screen Holdings Co's current Cyclically Adjusted FCF per Share is 円190.70. Overall, Screen Holdings Co has a GF Score™ of 85/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Screen Holdings Co's Cyclically Adjusted FCF per Share compare to AMAT and LRCX?
Screen Holdings Co's Cyclically Adjusted FCF per Share of 円190.70 can be compared against companies in the Semiconductors 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 Semiconductors company?
A good Cyclically Adjusted FCF per Share depends on the Semiconductors 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 Screen Holdings Co and its competitors. Screen Holdings Co's current Cyclically Adjusted FCF per Share is 円190.70. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Screen Holdings Co stock overvalued right now?
Based on GuruFocus' analysis, Screen Holdings Co (TSE:7735) is currently considered Significantly Overvalued. The stock's GF Value™ is 円6,524.23, compared to a current price of 円16,500.00 — trading 152.9% above its estimated fair value. The current Cyclically Adjusted FCF per Share is 円190.70. Screen Holdings Co's overall GF Score™ is 85/100 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 Screen Holdings Co (TSE:7735), the current Cyclically Adjusted FCF per Share is 円190.70 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 Screen Holdings Co (TSE:7735) Overvalued in 2026?

Based on GuruFocus' analysis, Screen Holdings Co stock appears to be overvalued. The current stock price of 円16,500.00 is trading 152.9% above its estimated GF Value™ of 円6,524.23. GuruFocus considers Screen Holdings Co to be Significantly Overvalued.

Key valuation signals for TSE:7735:

  • Cyclically Adjusted FCF per Share: 円190.70
  • GF Value™: 円6,524.23 vs. price of 円16,500.00 (152.9% above fair value)
  • GF Score™: 85/100 with 1 warning sign

No single metric tells the full story. See the TSE:7735 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Screen Holdings Co Business Description

Address Horikawa-dori Teranouchiagaru 4-chome, Tenjin Kita-cho 1-1, Kamigyo-ku, Kyoto, JPN, 602-8585
Screen Holdings Co Ltd is a Japan-based company engaged in the manufacture and sale of semiconductors, electronic equipment, and components. The company operates through five segments. The Semiconductor Manufacturing Equipment Business (SPE) segment develops, manufactures, sells, and services semiconductor equipment. The Display Manufacturing Equipment and Film Deposition Equipment Business segment handles display and film deposition equipment. The Printed circuit board related equipment business segment provides printed circuit board-related equipment and services, and the Graphic Arts Equipment Business segment covers printing-related equipment. The Others segment includes life sciences equipment, software development, and printed materials production.
85GF Score

Get the complete analysis for TSE:7735

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

円16,500.00
Price
円6,524.23
GF Value