AIHZF (Ai Holdings) Cyclically Adjusted Revenue per Share: $6.33 (As of Dec. 2025)

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.

AIHZF Ai Holdings Corp AIHZF
90 GF Score
Price $15.12
GF Value $19.95
! 6 Warning Signs
View Full Analysis

What is Ai Holdings Cyclically Adjusted Revenue per Share?

Ai Holdings AIHZF -12.35% 90 Cyclically Adjusted Revenue per Share is $6.33 as of Dec. 2025. GuruFocus rates AIHZF with a GF Score™ of 90/100 and a GF Value™ of $19.95. 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 Revenue per Share and 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.

Ai Holdings's adjusted revenue per share for the three months ended in Dec. 2025 was $2.469. Add all the adjusted revenue per share for the past 10 years together and divide the count will get our Cyclically Adjusted Revenue per Share, which is $6.33 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Ai Holdings's average Cyclically Adjusted Revenue Growth Rate was 4.80% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 5.40% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 5.70% 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 Revenue Growth Rate using Cyclically Adjusted Revenue per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted Revenue Growth Rate of Ai Holdings was 6.30% per year. The lowest was 5.40% per year. And the median was 5.80% per year.

As of today (2026-08-03), Ai Holdings's current stock price is $15.12. Ai Holdings's Cyclically Adjusted Revenue per Share for the quarter that ended in Dec. 2025 was $6.33. Ai Holdings's Cyclically Adjusted PS Ratio of today is 2.39.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Ai Holdings was 3.99. The lowest was 1.20. And the median was 2.23.


Ai Holdings  (OTCPK:AIHZF) Cyclically Adjusted Revenue per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted Revenue per Share may underestimate the company's revenue. Cyclically Adjusted PS Ratio can seem to be too high even the actual PS Ratio is low.

For the Cyclically Adjusted PS Ratio, the revenue per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/S calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted PS Ratio is also called CAPS 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 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.

Ai Holdings's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=15.12/6.33
=2.39

* 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 PS Ratio of Ai Holdings was 3.99. The lowest was 1.20. And the median was 2.23.


Be Aware

Cyclically Adjusted PS Ratio works better for cyclical companies. It gives you a better idea on the company's real revenue value.


Ai Holdings Cyclically Adjusted Revenue per Share Related Terms


Ai Holdings Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Ai Holdings's Cyclically Adjusted Revenue 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.

Ai Holdings Cyclically Adjusted Revenue per Share Chart

Ai Holdings Annual Data
Trend Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 7.44

Ai 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 Revenue 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 8.33 7.44 6.30 6.33 0.00

AIHZF vs MMM, HON: Cyclically Adjusted Revenue per Share Comparison

For the Conglomerates subindustry, Ai Holdings'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.


Ai Holdings Cyclically Adjusted PS Ratio vs Conglomerates Industry

For the Conglomerates industry and Industrials sector, Ai Holdings's Cyclically Adjusted PS Ratio distribution charts can be found below:

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


AIHZF
90GF Score
Ai Holdings Corp AIHZF
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Ai Holdings Cyclically Adjusted Revenue 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 Revenue per Share and 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.

What is Cyclically Adjusted Revenue per Share? How do we calculate Cyclically Adjusted Revenue per Share?

Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue 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 Revenue per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the revenue per share from 2001 through 2010.

We adjusted the 2001 revenue per share data with the total inflation from 2001 through 2010 to the equivalent revenue in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's revenue is $1 a share in 2001, then the 2001's equivalent revenue in 2010 is $1.4 a share. If Wal-Mart's revenue is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 revenue in 2010 is $1.35. So on and so forth, you get the equivalent revenue per share of past 10 years. Then you add them together and divided the sum by the count to get 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.

For example, Ai Holdings's adjusted Revenue per Share data for the three months ended in Dec. 2025 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=2.469/113.0000*113.0000
=2.469

Current CPI (Dec. 2025) = 113.0000.

Ai Holdings Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201603 2.322 97.900 2.680
201606 2.384 98.100 2.746
201609 2.571 98.000 2.965
201612 2.280 98.400 2.618
201703 2.584 98.100 2.976
201706 2.167 98.500 2.486
201709 2.598 98.800 2.971
201712 2.813 99.400 3.198
201803 2.801 99.200 3.191
201806 2.267 99.200 2.582
201809 2.813 99.900 3.182
201812 2.497 99.700 2.830
201903 2.165 99.700 2.454
201906 2.234 99.800 2.529
201909 2.220 100.100 2.506
201912 2.211 100.500 2.486
202003 2.149 100.300 2.421
202006 1.862 99.900 2.106
202009 2.200 99.900 2.488
202012 2.501 99.300 2.846
202103 2.288 99.900 2.588
202106 2.138 99.500 2.428
202109 2.204 100.100 2.488
202112 2.126 100.100 2.400
202203 2.159 101.100 2.413
202206 1.888 101.800 2.096
202209 1.591 103.100 1.744
202212 1.960 104.100 2.128
202303 1.976 104.400 2.139
202306 1.579 105.200 1.696
202309 1.710 106.200 1.819
202312 1.876 106.800 1.985
202403 1.825 107.200 1.924
202406 1.618 108.200 1.690
202409 1.593 108.900 1.653
202412 2.675 110.700 2.731
202503 2.356 111.100 2.396
202506 2.071 111.700 2.095
202509 2.573 112.000 2.596
202512 2.469 113.000 2.469

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

What does a Cyclically Adjusted Revenue per Share of $6.33 mean?
Ai Holdings (AIHZF) has a Cyclically Adjusted Revenue per Share of $6.33 as of Dec. 2025. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on Ai Holdings and its competitors.
Is Ai Holdings' Cyclically Adjusted Revenue per Share too high?
Ai Holdings' current Cyclically Adjusted Revenue per Share is $6.33. Overall, Ai Holdings has a GF Score™ of 90/100, reflecting its overall financial health beyond just this single metric.
How does Ai Holdings' Cyclically Adjusted Revenue per Share compare to MMM and HON?
Ai Holdings' Cyclically Adjusted Revenue per Share of $6.33 can be compared against companies in the Conglomerates 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 Revenue per Share for a Conglomerates company?
A good Cyclically Adjusted Revenue per Share depends on the Conglomerates industry context. However, Cyclically Adjusted Revenue 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 Revenue per Share mean?
A high Cyclically Adjusted Revenue per Share can signal that a stock is expensive relative to its fundamentals. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on Ai Holdings and its competitors. Ai Holdings's current Cyclically Adjusted Revenue per Share is $6.33. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Ai Holdings stock overvalued right now?
Ai Holdings (AIHZF) has a current Cyclically Adjusted Revenue per Share of $6.33. The stock's GF Value™ is $19.95, compared to a current price of $15.12 — trading 24.2% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is $6.33. Ai Holdings' overall GF Score™ is 90/100 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 Revenue per Share calculated?
Cyclically Adjusted Revenue per Share is calculated from a company's financial statements. For Ai Holdings (AIHZF), the current Cyclically Adjusted Revenue per Share is $6.33 as of Dec. 2025. 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 Ai Holdings (AIHZF) Overvalued in 2026?

Based on GuruFocus' analysis, Ai Holdings stock appears to be undervalued. The current stock price of $15.12 is trading 24.2% below its estimated GF Value™ of $19.95.

Key valuation signals for AIHZF:

  • Cyclically Adjusted Revenue per Share: $6.33
  • GF Value™: $19.95 vs. price of $15.12 (24.2% below fair value)
  • GF Score™: 90/100 with 6 warning signs

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


Ai Holdings Business Description

Other Exchanges 3076:Japan
Address 12-8 Nihonbashi Hisamatsucho, Chuo-ku, Tokyo, JPN, 103-0005
Ai Holdings Corp is mainly engaged in information equipment and security equipment businesses. The company has several business segments: security equipment, card equipment, maintenance service, information equipment, measuring device and environmental testing equipment, design, leasing, and installment. The security equipment sector offers surveillance cameras and recorders, as well as services. The card equipment segment offers card-issuing system equipment. The information equipment segment's main products are cutting machines and scanners. The measurement equipment segment offers environmental test equipment that accomodates a wide range of data such as voltage, temperature, humidity, and pulse. The design segment is mainly focused on the earthquake-resistant structural design.
90GF Score

Get the complete analysis for AIHZF

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

$15.12
Price
$19.95
GF Value