MDDCF (Media Do Co) Cyclically Adjusted Revenue per Share: $126.36 (As of Feb. 2026)


MDDCF Media Do Co Ltd MDDCF
68 GF Score
Price $37.04
GF Value $47.94
! 4 Warning Signs
View Full Analysis

What is Media Do Co Cyclically Adjusted Revenue per Share?

Media Do Co MDDCF 68 Cyclically Adjusted Revenue per Share is $126.36 as of Feb. 2026. GuruFocus rates MDDCF with a GF Score™ of 68/100 and a GF Value™ of $47.94. 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.

Media Do Co's adjusted revenue per share for the three months ended in Feb. 2026 was $11.913. 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 $126.36 for the trailing ten years ended in Feb. 2026.

During the past 12 months, Media Do Co's average Cyclically Adjusted Revenue Growth Rate was 13.10% 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.

As of today (2026-07-07), Media Do Co's current stock price is $37.04182. Media Do Co's Cyclically Adjusted Revenue per Share for the quarter that ended in Feb. 2026 was $126.36. Media Do Co's Cyclically Adjusted PS Ratio of today is 0.29.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Media Do Co was 0.40. The lowest was 0.21. And the median was 0.33.


Media Do Co  (OTCPK:MDDCF) 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.

Media Do Co's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=37.04182/126.36
=0.29

* 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 Media Do Co was 0.40. The lowest was 0.21. And the median was 0.33.


Be Aware

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


Media Do Co Cyclically Adjusted Revenue per Share Related Terms


Media Do Co Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Media Do Co'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.

Media Do Co Cyclically Adjusted Revenue per Share Chart

Media Do Co Annual Data
Trend Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23 Feb24 Feb25 Feb26
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 117.16 116.24 126.36

Media Do Co Quarterly Data
May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25 May25 Aug25 Nov25 Feb26
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 116.24 113.32 108.25 112.30 126.36

MDDCF vs NYT, WLY: Cyclically Adjusted Revenue per Share Comparison

For the Publishing subindustry, Media Do Co'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.


Media Do Co Cyclically Adjusted PS Ratio vs Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Media Do Co's Cyclically Adjusted PS Ratio distribution charts can be found below:

* The bar in red indicates where Media Do Co's Cyclically Adjusted PS Ratio falls into.


MDDCF
68GF Score
Media Do Co Ltd MDDCF
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Media Do Co 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, Media Do Co's adjusted Revenue per Share data for the three months ended in Feb. 2026 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Feb. 2026 (Change)*Current CPI (Feb. 2026)
=11.913/112.2000*112.2000
=11.913

Current CPI (Feb. 2026) = 112.2000.

Media Do Co Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201605 3.132 98.200 3.579
201608 3.688 97.900 4.227
201611 3.532 98.600 4.019
201702 3.119 98.100 3.567
201705 6.868 98.600 7.815
201708 8.102 98.500 9.229
201711 6.589 99.100 7.460
201802 5.475 99.500 6.174
201805 7.242 99.300 8.183
201808 9.844 99.800 11.067
201811 9.387 100.000 10.532
201902 10.560 99.700 11.884
201905 9.715 100.000 10.900
201908 10.618 100.000 11.913
201911 10.150 100.500 11.332
202002 11.202 100.300 12.531
202005 13.019 100.100 14.593
202008 13.792 100.100 15.459
202011 13.150 99.500 14.828
202102 13.501 99.800 15.178
202105 16.653 99.400 18.797
202108 15.384 99.700 17.313
202111 13.010 100.100 14.583
202202 14.190 100.700 15.811
202205 13.041 101.800 14.373
202208 13.398 102.700 14.637
202211 10.867 103.900 11.735
202302 11.516 104.000 12.424
202305 10.818 105.100 11.549
202308 10.861 105.900 11.507
202311 10.131 106.900 10.633
202402 10.934 106.900 11.476
202405 10.661 108.100 11.065
202408 11.718 109.100 12.051
202411 10.487 110.000 10.697
202502 11.537 110.800 11.683
202505 11.850 111.800 11.892
202508 12.459 112.100 12.470
202511 11.328 113.200 11.228
202602 11.913 112.200 11.913

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 $126.36 mean?
Media Do Co (MDDCF) has a Cyclically Adjusted Revenue per Share of $126.36 as of Feb. 2026. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on Media Do Co and its competitors.
Is Media Do Co's Cyclically Adjusted Revenue per Share too high?
Media Do Co's current Cyclically Adjusted Revenue per Share is $126.36. Overall, Media Do Co has a GF Score™ of 68/100, reflecting its overall financial health beyond just this single metric.
How does Media Do Co's Cyclically Adjusted Revenue per Share compare to NYT and WLY?
Media Do Co's Cyclically Adjusted Revenue per Share of $126.36 can be compared against companies in the Media - Diversified 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 Media - Diversified company?
A good Cyclically Adjusted Revenue per Share depends on the Media - Diversified 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 Media Do Co and its competitors. Media Do Co's current Cyclically Adjusted Revenue per Share is $126.36. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Media Do Co stock overvalued right now?
Media Do Co (MDDCF) has a current Cyclically Adjusted Revenue per Share of $126.36. The stock's GF Value™ is $47.94, compared to a current price of $37.04 — trading 22.7% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is $126.36. Media Do Co's overall GF Score™ is 68/100 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 Media Do Co (MDDCF), the current Cyclically Adjusted Revenue per Share is $126.36 as of Feb. 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 Media Do Co (MDDCF) Overvalued in 2026?

Based on GuruFocus' analysis, Media Do Co stock appears to be undervalued. The current stock price of $37.04 is trading 22.7% below its estimated GF Value™ of $47.94.

Key valuation signals for MDDCF:

  • Cyclically Adjusted Revenue per Share: $126.36
  • GF Value™: $47.94 vs. price of $37.04 (22.7% below fair value)
  • GF Score™: 68/100 with 4 warning signs

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


Media Do Co Business Description

Other Exchanges 3678:Japan
Address 1-1-1 Hitotsubashi Chiyoda-ku, 5th & 8th Floor, Palaceside Building, Tokyo, JPN, 100-0003
Media Do Co Ltd is engaged in the business of distributing eBooks. The company provides all kinds of trade eBooks, from comics, fiction, and nonfiction books to photo-books and magazines. The group operates two segments: E-book Distribution Business and Strategic Investment Business. The majority of its revenue is generated from the E-book Distribution Business, which mainly involves acting as an intermediary for domestic e-bookstores, and the intermediary business. Strategic Investment Projects is a group of businesses that aims to create a second revenue stream by utilizing the various networks cultivated within the company.
68GF Score

Get the complete analysis for MDDCF

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

$37.04
Price
$47.94
GF Value