On The Page (TSE:9160) Cyclically Adjusted FCF per Share: 円2,177.20 (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:9160 On The Page Inc TSE:9160
69 GF Score
Price 円302.00
GF Value 円532.55
Valuation Possible Value Trap
! 6 Warning Signs
View Full Analysis

What is On The Page Cyclically Adjusted FCF per Share?

On The Page TSE:9160 -0.98% 69 Cyclically Adjusted FCF per Share is 円2,177.20 as of Mar. 2026. GuruFocus rates TSE:9160 with a GF Score™ of 69/100 and a GF Value™ of 円532.55 (Possible Value Trap). The stock has 6 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.

On The Page's adjusted free cash flow per share for the three months ended in Mar. 2026 was 円-66.089. 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2,177.20 for the trailing ten years ended in Mar. 2026.

During the past 12 months, On The Page's average Cyclically Adjusted FCF Growth Rate was 14.60% 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 (2026-08-08), On The Page's current stock price is 円302.00. On The Page's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was 円2,177.20. On The Page's Cyclically Adjusted Price-to-FCF of today is 0.14.

During the past 12 years, the highest Cyclically Adjusted Price-to-FCF of On The Page was 0.21. The lowest was 0.13. And the median was 0.16.


On The Page  (TSE:9160) 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.

On The Page's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=302.00/2177.20
=0.14

* 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 12 years, the highest Cyclically Adjusted Price-to-FCF of On The Page was 0.21. The lowest was 0.13. And the median was 0.16.


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.


On The Page Cyclically Adjusted FCF per Share Related Terms


On The Page Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for On The Page'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.

On The Page Cyclically Adjusted FCF per Share Chart

On The Page Annual Data
Trend Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 0.00

On The Page Quarterly Data
Sep15 Dec15 Mar16 Jun16 Sep16 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 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 1,899.67 1,919.20 0.00 0.00 2,177.20

TSE:9160 vs ROL, SCI, HRB: Cyclically Adjusted FCF per Share Comparison

For the Personal Services subindustry, On The Page'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.


On The Page Cyclically Adjusted Price-to-FCF vs Personal Services Industry

For the Personal Services industry and Consumer Cyclical sector, On The Page's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

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


TSE:9160
69GF Score
On The Page Inc TSE:9160
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

On The Page 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, On The Page'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)
=-66.089/112.7000*112.7000
=-66.089

Current CPI (Mar. 2026) = 112.7000.

On The Page Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201009 572.107 94.700 680.850
201012 6,283.029 94.500 7,493.094
201103 -10,968.748 94.600 -13,067.420
201106 725.359 94.600 864.143
201109 2,551.291 94.700 3,036.225
201112 7,704.786 94.300 9,208.159
201203 0.000 95.100 0.000
201206 0.000 94.400 0.000
201209 0.000 94.400 0.000
201212 0.000 94.100 0.000
201303 0.000 94.200 0.000
201306 0.000 94.600 0.000
201309 0.000 95.400 0.000
201312 0.000 95.600 0.000
201403 0.000 95.700 0.000
201406 0.000 98.000 0.000
201409 0.000 98.500 0.000
201412 0.000 97.900 0.000
201503 0.000 97.900 0.000
201506 0.000 98.400 0.000
201509 0.000 98.500 0.000
201512 0.000 98.100 0.000
201603 0.000 97.900 0.000
201606 0.000 98.100 0.000
201609 0.000 98.000 0.000
202206 0.000 101.800 0.000
202209 0.000 103.100 0.000
202212 0.000 104.100 0.000
202303 -40.051 104.400 -43.235
202306 25.167 105.200 26.961
202309 -1.133 106.200 -1.202
202312 56.942 106.800 60.088
202403 -17.473 107.200 -18.369
202406 9.417 108.200 9.809
202412 0.000 110.700 0.000
202503 -18.369 111.100 -18.634
202506 0.118 111.700 0.119
202509 0.000 112.000 0.000
202512 0.000 113.000 0.000
202603 -66.089 112.700 -66.089

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2,177.20 mean?
On The Page (TSE:9160) has a Cyclically Adjusted FCF per Share of 円2,177.20 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 On The Page and its competitors.
Is On The Page's Cyclically Adjusted FCF per Share too high?
On The Page's current Cyclically Adjusted FCF per Share is 円2,177.20. Overall, On The Page has a GF Score™ of 69/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does On The Page's Cyclically Adjusted FCF per Share compare to ROL and SCI?
On The Page's Cyclically Adjusted FCF per Share of 円2,177.20 can be compared against companies in the Personal 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 Personal Services company?
A good Cyclically Adjusted FCF per Share depends on the Personal 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 On The Page and its competitors. On The Page's current Cyclically Adjusted FCF per Share is 円2,177.20. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is On The Page stock overvalued right now?
Based on GuruFocus' analysis, On The Page (TSE:9160) is currently considered Possible Value Trap. The stock's GF Value™ is 円532.55, compared to a current price of 円302.00 — trading 43.3% below its estimated fair value. The current Cyclically Adjusted FCF per Share is 円2,177.20. On The Page's overall GF Score™ is 69/100 with 6 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 On The Page (TSE:9160), the current Cyclically Adjusted FCF per Share is 円2,177.20 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 On The Page (TSE:9160) Overvalued in 2026?

Based on GuruFocus' analysis, On The Page stock appears to be undervalued. The current stock price of 円302.00 is trading 43.3% below its estimated GF Value™ of 円532.55. GuruFocus considers On The Page to be Possible Value Trap.

Key valuation signals for TSE:9160:

  • Cyclically Adjusted FCF per Share: 円2,177.20
  • GF Value™: 円532.55 vs. price of 円302.00 (43.3% below fair value)
  • GF Score™: 69/100 with 6 warning signs

No single metric tells the full story. See the TSE:9160 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


On The Page Business Description

Address 1-8-14 Ginza, Chuo-ku, Ginza YOMIKO Building, 4th Floor, Tokyo, JPN, 104-0061
On The Page Inc offers 'Guest House' wedding services. The Company provides rental services for wedding clothing and accessories and operates restaurant business including wedding-food catering services. The services of the company include wedding planning, wedding costume business, restaurant business, hotel business, banquet business, hair and makeup business, photography, video production, floral arrangement, and other related services.
69GF Score

Get the complete analysis for TSE:9160

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

円302.00
Price
円532.55
GF Value