O'will (TSE:3143) Cyclically Adjusted PS Ratio: 0.19 (As of Sep. 10, 2026) — 46% Above Median

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:3143 O'will Corp TSE:3143
75 GF Score
Price 円713.00
GF Value 円745.48
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is O'will Cyclically Adjusted PS Ratio?

O'will TSE:3143 -0.70% 75 Cyclically Adjusted PS Ratio is 0.19 as of Sep. 10, 2026, which is 46% above its 10-year median of 0.13. GuruFocus rates TSE:3143 with a GF Score™ of 75/100 and a GF Value™ of 円745.48 (Fairly Valued). The stock has 4 warning signs investors should review. Among 242 Retail - Defensive companies, O'will ranks better than 77.27% on this metric.

As of today (2026-09-10), O'will's current share price is 円713.00. O'will's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2026 was 円3,764.84. O'will's Cyclically Adjusted PS Ratio for today is 0.19.

The historical rank and industry rank for O'will's Cyclically Adjusted PS Ratio or its related term are showing as below:

TSE:3143' s Cyclically Adjusted PS Ratio Range Over the Past 10 Years
Min: 0.09   Med: 0.13   Max: 0.21
Current: 0.19

During the past years, O'will's highest Cyclically Adjusted PS Ratio was 0.21. The lowest was 0.09. And the median was 0.13.

TSE:3143's Cyclically Adjusted PS Ratio is ranked better than
77.27% of 242 companies
in the Retail - Defensive industry
Industry Median: 0.45 vs TSE:3143: 0.19

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 PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted revenue per share of a company over the past 10 years.

O'will's adjusted revenue per share data for the three months ended in Mar. 2026 was 円1,061.513. Add all the adjusted revenue per share for the past 10 years together and divide 10 will get our Cyclically Adjusted Revenue per Share, which is 円3,764.84 for the trailing ten years ended in Mar. 2026.

Shiller PE for Stocks: The True Measure of Stock Valuation


O'will  (TSE:3143) Cyclically Adjusted PS Ratio Explanation

Compared with the regular PS Ratio, which works poorly for cyclical businesses, the Cyclically Adjusted PS Ratio smoothed out the fluctuations of revenue during business cycles. Therefore it is more accurate in reflecting the valuation of the company.

If a company has consistent business performance, the Cyclically Adjusted PS Ratio should give similar results to regular PS Ratio.


O'will Cyclically Adjusted PS Ratio Related Terms


O'will Cyclically Adjusted PS Ratio Historical Data

* Premium members only.

The historical data trend for O'will's Cyclically Adjusted PS Ratio 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.

O'will Cyclically Adjusted PS Ratio Chart

O'will Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Cyclically Adjusted PS Ratio
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.12 0.11 0.15 0.00 0.19

O'will Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Cyclically Adjusted PS Ratio 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 0.16 0.20 0.18 0.19 0.00

TSE:3143 vs SYY, USFD, PFGC: Cyclically Adjusted PS Ratio Comparison

For the Food Distribution subindustry, O'will's Cyclically Adjusted PS Ratio, along with its competitors' market caps and Cyclically Adjusted PS Ratio 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.


O'will Cyclically Adjusted PS Ratio vs Retail - Defensive Industry

For the Retail - Defensive industry and Consumer Defensive sector, O'will's Cyclically Adjusted PS Ratio distribution charts can be found below:

* The bar in red indicates where O'will's Cyclically Adjusted PS Ratio falls into.


TSE:3143
75GF Score
O'will Corp TSE:3143
Cyclically Adjusted PS Ratio is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

O'will Cyclically Adjusted PS Ratio Calculation

Like the Shiller PE Ratio, the Cyclically Adjusted PS Ratio takes the Revenue per Share from the past 10 years, adjusts it for inflation, and then calculates the average. This average is then used for the P/S calculation. Because it considers this 10-year average, it's often referred to as the CAPS Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller to measure the valuation of the overall market. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted PS Ratio.

O'will's Cyclically Adjusted PS Ratio for today is calculated as

Cyclically Adjusted PS Ratio=Share Price/ Cyclically Adjusted Revenue per Share
=713.00/3764.84
=0.19

* 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.

O'will's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2026 is calculated as:

For example, O'will's adjusted Revenue per Share data for the three months ended in Mar. 2026 was:

Adj_RevenuePerShare=Revenue per Share/CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=1061.513/112.7000*112.7000
=1,061.513

Current CPI (Mar. 2026) = 112.7000.

O'will Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201603 614.957 97.900 707.923
201606 759.336 98.100 872.346
201609 800.859 98.000 920.988
201612 753.517 98.400 863.022
201703 662.473 98.100 761.067
201706 807.228 98.500 923.600
201709 909.446 98.800 1,037.394
201712 801.459 99.400 908.696
201803 766.219 99.200 870.493
201806 885.445 99.200 1,005.944
201809 879.784 99.900 992.509
201812 830.740 99.700 939.061
201903 724.547 99.700 819.022
201906 906.276 99.800 1,023.420
201909 981.138 100.100 1,104.638
201912 863.124 100.500 967.901
202003 708.582 100.300 796.183
202006 782.262 99.900 882.492
202009 900.877 99.900 1,016.305
202012 736.162 99.300 835.503
202103 705.619 99.900 796.029
202106 799.697 99.500 905.787
202109 793.600 100.100 893.494
202112 713.860 100.100 803.717
202203 689.243 101.100 768.325
202206 840.355 101.800 930.334
202209 905.737 103.100 990.073
202212 851.700 104.100 922.061
202303 710.021 104.400 766.469
202306 859.040 105.200 920.283
202309 896.210 106.200 951.063
202312 855.854 106.800 903.134
202403 816.691 107.200 858.592
202406 1,046.598 108.200 1,090.126
202409 1,243.706 108.900 1,287.104
202503 0.000 111.100 0.000
202506 1,190.320 111.700 1,200.976
202509 1,212.691 112.000 1,220.270
202512 1,192.450 113.000 1,189.284
202603 1,061.513 112.700 1,061.513

Add all the adjusted revenue per share together and divide 10 will get our Cyclically Adjusted Revenue 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.

What does a Cyclically Adjusted PS Ratio of 0.19 mean?
O'will (TSE:3143) has a Cyclically Adjusted PS Ratio of 0.19 as of Sep. 10, 2026. Cyclically Adjusted PS Ratio is the ratio of share price to a company's inflation-adjusted revenue per share over a 10-year period. View historical data on O'will and its competitors. This is 46% above median its historical median of 0.13. Over the past decade, O'will's Cyclically Adjusted PS Ratio has ranged from 0.09 to 0.21. According to the industry distribution chart, O'will ranks #55 out of 242 companies in the Retail - Defensive industry, placing it in the top 22.7%.
Is O'will's Cyclically Adjusted PS Ratio too high?
O'will's current Cyclically Adjusted PS Ratio of 0.19 is 46% above median its 10-year median of 0.13. Over the past 10 years, this metric has ranged from a low of 0.09 to a high of 0.21. The Retail - Defensive industry median Cyclically Adjusted PS Ratio is 0.45. O'will's value of 0.19 is 57.8% below this industry median. Based on the distribution chart, O'will ranks #55 out of 242 companies in the Retail - Defensive industry, which is in the top quartile — a strong position relative to peers. Overall, O'will has a GF Score™ of 75/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does O'will's Cyclically Adjusted PS Ratio compare to SYY and USFD?
According to the Retail - Defensive industry distribution chart, O'will ranks #55 out of 242 companies for Cyclically Adjusted PS Ratio. This places O'will in the top 23% of its industry — outperforming the majority of peers. The industry median Cyclically Adjusted PS Ratio is 0.45. O'will's value of 0.19 is 57.8% below this benchmark. Historically, O'will's own Cyclically Adjusted PS Ratio has ranged from 0.09 to 0.21 over the past decade. While the company's 10-year median is 0.13 vs. the industry median of 0.45, O'will has consistently been below the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted PS Ratio for a Retail - Defensive company?
The median Cyclically Adjusted PS Ratio among Retail - Defensive companies is 0.45, based on 242 companies in the industry. Companies in the top quartile (top 25%) have a Cyclically Adjusted PS Ratio significantly above this median, while those in the bottom quartile fall well below. However, Cyclically Adjusted PS Ratio should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. O'will's current Cyclically Adjusted PS Ratio of 0.19 is 57.8% below the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted PS Ratio mean?
A high Cyclically Adjusted PS Ratio can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted PS Ratio is the ratio of share price to a company's inflation-adjusted revenue per share over a 10-year period. View historical data on O'will and its competitors. For the Retail - Defensive industry, the median Cyclically Adjusted PS Ratio is 0.45 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. O'will's current Cyclically Adjusted PS Ratio is 0.19, which is 46% above median its own 10-year median of 0.13. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is O'will stock overvalued right now?
Based on GuruFocus' analysis, O'will (TSE:3143) is currently considered Fairly Valued. The stock's GF Value™ is 円745.48, compared to a current price of 円713.00 — trading 4.4% below its estimated fair value. The current Cyclically Adjusted PS Ratio is 0.19, which is 46% above median its 10-year median of 0.13 and 57.8% below the Retail - Defensive industry median of 0.45. O'will's overall GF Score™ is 75/100 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 PS Ratio calculated?
Cyclically Adjusted PS Ratio is calculated from a company's financial statements. For O'will (TSE:3143), the current Cyclically Adjusted PS Ratio is 0.19 as of Sep. 10, 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 O'will (TSE:3143) Overvalued in 2026?

Based on GuruFocus' analysis, O'will stock appears to be undervalued. The current stock price of 円713.00 is trading 4.4% below its estimated GF Value™ of 円745.48. GuruFocus considers O'will to be Fairly Valued.

Key valuation signals for TSE:3143:

  • Cyclically Adjusted PS Ratio: 0.19 (46% above median its 10-year median of 0.13)
  • GF Value™: 円745.48 vs. price of 円713.00 (4.4% below fair value)
  • GF Score™: 75/100 with 4 warning signs
  • Industry Position: 57.8% below the Retail - Defensive median (#55 of 242)

No single metric tells the full story. See the TSE:3143 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


O'will Business Description

Address 12th Floor Aoyoma Building, 1-2-3, Kita Aoyama, Minatoku, Tokyo, JPN
O'will Corp is engaged in import, the export of food and beverage ingredients, manufacture and sale of ice cream, and operation of a convenience store. The products handled by the company include food auxiliary raw material, milk and dairy products, agricultural products and processed goods, beverage products, and FC business.
75GF Score

Get the complete analysis for TSE:3143

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

円713.00
Price
円745.48
GF Value