Brodrene A & O Johansen AS (LTS:0RNT) Cyclically Adjusted Revenue per Share: kr189.13 (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.

LTS:0RNT Brodrene A & O Johansen AS LTS:0RNT
70 GF Score
Price kr89.50
GF Value kr97.93
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is Brodrene A & O Johansen AS Cyclically Adjusted Revenue per Share?

Brodrene A & O Johansen AS LTS:0RNT 70 Cyclically Adjusted Revenue per Share is kr189.13 as of Mar. 2026. GuruFocus rates LTS:0RNT with a GF Score™ of 70/100 and a GF Value™ of kr97.93 (Fairly Valued). 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.

Brodrene A & O Johansen AS's adjusted revenue per share for the three months ended in Mar. 2026 was kr59.278. 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 kr189.13 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Brodrene A & O Johansen AS's average Cyclically Adjusted Revenue Growth Rate was 12.70% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 13.00% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 16.30% 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 Brodrene A & O Johansen AS was 19.90% per year. The lowest was 13.00% per year. And the median was 16.25% per year.

As of today (2026-07-27), Brodrene A & O Johansen AS's current stock price is kr89.50. Brodrene A & O Johansen AS's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2026 was kr189.13. Brodrene A & O Johansen AS's Cyclically Adjusted PS Ratio of today is 0.47.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Brodrene A & O Johansen AS was 1.33. The lowest was 0.36. And the median was 0.54.


Brodrene A & O Johansen AS  (LTS:0RNT) 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.

Brodrene A & O Johansen AS's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=89.50/189.13
=0.47

* 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 Brodrene A & O Johansen AS was 1.33. The lowest was 0.36. And the median was 0.54.


Be Aware

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


Brodrene A & O Johansen AS Cyclically Adjusted Revenue per Share Related Terms


Brodrene A & O Johansen AS Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Brodrene A & O Johansen AS'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.

Brodrene A & O Johansen AS Cyclically Adjusted Revenue per Share Chart

Brodrene A & O Johansen AS Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 103.13 124.72 143.64 157.98 181.18

Brodrene A & O Johansen AS 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 173.16 169.81 179.34 181.18 189.13

LTS:0RNT vs GWW, FAST, FERG: Cyclically Adjusted Revenue per Share Comparison

For the Industrial Distribution subindustry, Brodrene A & O Johansen AS'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.


Brodrene A & O Johansen AS Cyclically Adjusted PS Ratio vs Industrial Distribution Industry

For the Industrial Distribution industry and Industrials sector, Brodrene A & O Johansen AS's Cyclically Adjusted PS Ratio distribution charts can be found below:

* The bar in red indicates where Brodrene A & O Johansen AS's Cyclically Adjusted PS Ratio falls into.


LTS:0RNT
70GF Score
Brodrene A & O Johansen AS LTS:0RNT
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Brodrene A & O Johansen AS 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, Brodrene A & O Johansen AS'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)
=59.278/121.6800*121.6800
=59.278

Current CPI (Mar. 2026) = 121.6800.

Brodrene A & O Johansen AS Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201512 14.656 99.800 17.869
201606 0.000 100.600 0.000
201612 0.000 100.300 0.000
201703 38.217 101.200 45.951
201706 28.959 101.200 34.819
201709 31.364 101.800 37.489
201712 34.797 101.300 41.798
201803 28.995 101.700 34.691
201806 30.496 102.300 36.273
201809 36.797 102.400 43.725
201812 41.519 102.100 49.481
201903 32.959 102.900 38.974
201906 29.962 102.900 35.430
201909 31.428 102.900 37.164
201912 37.044 102.900 43.805
202003 34.980 103.300 41.204
202006 37.608 103.200 44.342
202009 37.279 103.500 43.827
202012 44.733 103.400 52.641
202103 45.719 104.300 53.337
202106 44.118 105.000 51.126
202109 40.349 105.800 46.405
202112 45.651 106.600 52.109
202203 46.663 109.900 51.665
202206 48.242 113.600 51.673
202209 48.261 116.400 50.450
202212 54.537 115.900 57.257
202303 51.725 117.300 53.656
202306 47.411 116.400 49.562
202309 44.786 117.400 46.419
202312 49.116 116.700 51.212
202403 46.850 118.400 48.148
202406 49.212 118.500 50.533
202409 49.008 118.900 50.154
202412 58.596 118.900 59.966
202503 55.590 120.200 56.274
202506 56.409 120.700 56.867
202509 67.855 121.600 67.900
202512 60.418 121.200 60.657
202603 59.278 121.680 59.278

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 kr189.13 mean?
Brodrene A & O Johansen AS (LTS:0RNT) has a Cyclically Adjusted Revenue per Share of kr189.13 as of Mar. 2026. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on Brodrene A & O Johansen AS and its competitors.
Is Brodrene A & O Johansen AS's Cyclically Adjusted Revenue per Share too high?
Brodrene A & O Johansen AS's current Cyclically Adjusted Revenue per Share is kr189.13. Overall, Brodrene A & O Johansen AS has a GF Score™ of 70/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Brodrene A & O Johansen AS's Cyclically Adjusted Revenue per Share compare to GWW and FAST?
Brodrene A & O Johansen AS's Cyclically Adjusted Revenue per Share of kr189.13 can be compared against companies in the Industrial Distribution 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 an Industrial Distribution company?
A good Cyclically Adjusted Revenue per Share depends on the Industrial Distribution 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 Brodrene A & O Johansen AS and its competitors. Brodrene A & O Johansen AS's current Cyclically Adjusted Revenue per Share is kr189.13. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Brodrene A & O Johansen AS stock overvalued right now?
Based on GuruFocus' analysis, Brodrene A & O Johansen AS (LTS:0RNT) is currently considered Fairly Valued. The stock's GF Value™ is kr97.93, compared to a current price of kr89.50 — trading 8.6% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is kr189.13. Brodrene A & O Johansen AS's overall GF Score™ is 70/100 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 Brodrene A & O Johansen AS (LTS:0RNT), the current Cyclically Adjusted Revenue per Share is kr189.13 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 Brodrene A & O Johansen AS (LTS:0RNT) Overvalued in 2026?

Based on GuruFocus' analysis, Brodrene A & O Johansen AS stock appears to be undervalued. The current stock price of kr89.50 is trading 8.6% below its estimated GF Value™ of kr97.93. GuruFocus considers Brodrene A & O Johansen AS to be Fairly Valued.

Key valuation signals for LTS:0RNT:

  • Cyclically Adjusted Revenue per Share: kr189.13
  • GF Value™: kr97.93 vs. price of kr89.50 (8.6% below fair value)
  • GF Score™: 70/100 with 4 warning signs

No single metric tells the full story. See the LTS:0RNT stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Brodrene A & O Johansen AS Business Description

Other Exchanges AOJ B:DenmarkXH0:Germany
Address Rorvang 3, Albertslund, DNK, 2620
Brodrene A & O Johansen AS is a wholesaler that serves professional and private customers through an omni-channel business model combining digital solutions with a physical presence. The company offers a broad range of technical installation materials and related products, including workwear, tools and brackets, water supply, drainage and sewage, energy, electrical products and HVAC solutions, supported by services such as digital solutions, project advice and logistics. It operates through two segments: B2B, which earns the majority of revenue and serves professional tradesmen and construction companies, and B2C, which serves private DIY consumers through webshops and showrooms. The Group operates mainly in Denmark.
70GF Score

Get the complete analysis for LTS:0RNT

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

kr89.50
Price
kr97.93
GF Value