BNXYF (Open Up Group) Cyclically Adjusted Revenue per Share: $12.71 (As of Jun. 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.

BNXYF Open Up Group Inc BNXYF
81 GF Score
Price $12.38
GF Value $11.55
! 4 Warning Signs
View Full Analysis

What is Open Up Group Cyclically Adjusted Revenue per Share?

Open Up Group BNXYF 81 Cyclically Adjusted Revenue per Share is $12.71 as of Jun. 2026. GuruFocus rates BNXYF with a GF Score™ of 81/100 and a GF Value™ of $11.55. 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 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.

Open Up Group's adjusted revenue per share for the three months ended in Jun. 2026 was $3.081. 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 $12.71 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Open Up Group's average Cyclically Adjusted Revenue Growth Rate was 7.60% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 11.30% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 12.70% 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 Open Up Group was 18.30% per year. The lowest was 11.30% per year. And the median was 13.85% per year.

As of today (2026-08-16), Open Up Group's current stock price is $12.38. Open Up Group's Cyclically Adjusted Revenue per Share for the quarter that ended in Jun. 2026 was $12.71. Open Up Group's Cyclically Adjusted PS Ratio of today is 0.97.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Open Up Group was 3.72. The lowest was 0.45. And the median was 1.29.


Open Up Group  (OTCPK:BNXYF) 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.

Open Up Group's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=12.38/12.71
=0.97

* 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 Open Up Group was 3.72. The lowest was 0.45. And the median was 1.29.


Be Aware

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


Open Up Group Cyclically Adjusted Revenue per Share Related Terms


Open Up Group Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Open Up Group'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.

Open Up Group Cyclically Adjusted Revenue per Share Chart

Open Up Group Annual Data
Trend Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25 Jun26
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 11.45 15.03 12.71

Open Up Group Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 15.03 12.69 12.80 13.39 12.71

BNXYF vs KFY, RHI, TNET: Cyclically Adjusted Revenue per Share Comparison

For the Staffing & Employment Services subindustry, Open Up Group'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.


Open Up Group Cyclically Adjusted PS Ratio vs Business Services Industry

For the Business Services industry and Industrials sector, Open Up Group's Cyclically Adjusted PS Ratio distribution charts can be found below:

* The bar in red indicates where Open Up Group's Cyclically Adjusted PS Ratio falls into.


BNXYF
81GF Score
Open Up Group Inc BNXYF
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Open Up Group 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, Open Up Group's adjusted Revenue per Share data for the three months ended in Jun. 2026 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=3.081/113.6000*113.6000
=3.081

Current CPI (Jun. 2026) = 113.6000.

Open Up Group Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201609 2.591 98.000 3.003
201612 2.262 98.400 2.611
201703 2.435 98.100 2.820
201706 2.752 98.500 3.174
201709 2.781 98.800 3.198
201712 3.993 99.400 4.563
201803 4.092 99.200 4.686
201806 3.839 99.200 4.396
201809 3.930 99.900 4.469
201812 4.498 99.700 5.125
201903 4.473 99.700 5.097
201906 4.399 99.800 5.007
201909 4.462 100.100 5.064
201912 4.376 100.500 4.946
202003 4.702 100.300 5.325
202006 4.146 99.900 4.715
202009 3.910 99.900 4.446
202012 4.434 99.300 5.073
202103 4.672 99.900 5.313
202106 3.947 99.500 4.506
202109 3.654 100.100 4.147
202112 3.717 100.100 4.218
202203 3.451 101.100 3.878
202206 3.193 101.800 3.563
202209 3.067 103.100 3.379
202212 3.242 104.100 3.538
202303 3.175 104.400 3.455
202306 3.179 105.200 3.433
202309 3.429 106.200 3.668
202312 3.498 106.800 3.721
202403 3.198 107.200 3.389
202406 3.395 108.200 3.564
202409 3.895 108.900 4.063
202412 3.941 110.700 4.044
202503 3.533 111.100 3.613
202506 3.273 111.700 3.329
202509 3.245 112.000 3.291
202512 3.183 113.000 3.200
202603 3.081 112.700 3.106
202606 3.081 113.600 3.081

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 $12.71 mean?
Open Up Group (BNXYF) has a Cyclically Adjusted Revenue per Share of $12.71 as of Jun. 2026. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on Open Up Group and its competitors.
Is Open Up Group's Cyclically Adjusted Revenue per Share too high?
Open Up Group's current Cyclically Adjusted Revenue per Share is $12.71. Overall, Open Up Group has a GF Score™ of 81/100, reflecting its overall financial health beyond just this single metric.
How does Open Up Group's Cyclically Adjusted Revenue per Share compare to KFY and RHI?
Open Up Group's Cyclically Adjusted Revenue per Share of $12.71 can be compared against companies in the Business 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 Revenue per Share for a Business Services company?
A good Cyclically Adjusted Revenue per Share depends on the Business Services 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 Open Up Group and its competitors. Open Up Group's current Cyclically Adjusted Revenue per Share is $12.71. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Open Up Group stock overvalued right now?
Open Up Group (BNXYF) has a current Cyclically Adjusted Revenue per Share of $12.71. The stock's GF Value™ is $11.55, compared to a current price of $12.38 — trading 7.2% above its estimated fair value. The current Cyclically Adjusted Revenue per Share is $12.71. Open Up Group's overall GF Score™ is 81/100 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 Revenue per Share calculated?
Cyclically Adjusted Revenue per Share is calculated from a company's financial statements. For Open Up Group (BNXYF), the current Cyclically Adjusted Revenue per Share is $12.71 as of Jun. 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 Open Up Group (BNXYF) Overvalued in 2026?

Based on GuruFocus' analysis, Open Up Group stock appears to be overvalued. The current stock price of $12.38 is trading 7.2% above its estimated GF Value™ of $11.55.

Key valuation signals for BNXYF:

  • Cyclically Adjusted Revenue per Share: $12.71
  • GF Value™: $11.55 vs. price of $12.38 (7.2% above fair value)
  • GF Score™: 81/100 with 4 warning signs

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


Open Up Group Business Description

Other Exchanges 2154:Japan
Address 2-14-1 Higashi Shimbashi, NBF Commodio Shiodome, Minato-ku, Tokyo, JPN, 105-0021
Open Up Group Inc provides human resource services and outsourcing or contracting services for manufacturing companies in Japan and overseas. The business segments of the company include: Mechatronics/IT field: it includes workers dispatching, contracting, consignment business such as development design engineers. Construction area segment includes construction management engineer business / CAD operator dispatch business for customers in construction industry. Manufacturing Area segment includes manufacturing site contracting and dispatch business for customers in manufacturing industry Temporary staffing, outsourcing and referral business for technology and manufacturing fields.
81GF Score

Get the complete analysis for BNXYF

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

$12.38
Price
$11.55
GF Value