Marusan-Ai Co (NGO:2551) Cyclically Adjusted Revenue per Share: 円14,151.35 (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.

NGO:2551 Marusan-Ai Co Ltd NGO:2551
47 GF Score
Price 円3,620.00
GF Value 円3,811.33
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is Marusan-Ai Co Cyclically Adjusted Revenue per Share?

Marusan-Ai Co NGO:2551 47 Cyclically Adjusted Revenue per Share is 円14,151.35 as of Mar. 2026. GuruFocus rates NGO:2551 with a GF Score™ of 47/100 and a GF Value™ of 円3,811.33 (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.

Marusan-Ai Co's adjusted revenue per share for the three months ended in Mar. 2026 was 円3,412.509. 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 円14,151.35 for the trailing ten years ended in Mar. 2026.

During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 5.20% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 5.30% 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 Marusan-Ai Co was 5.80% per year. The lowest was 3.00% per year. And the median was 5.20% per year.

As of today (2026-09-17), Marusan-Ai Co's current stock price is 円3620.00. Marusan-Ai Co's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2026 was 円14,151.35. Marusan-Ai Co's Cyclically Adjusted PS Ratio of today is 0.26.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Marusan-Ai Co was 0.39. The lowest was 0.25. And the median was 0.33.


Marusan-Ai Co  (NGO:2551) 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.

Marusan-Ai Co's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=3620.00/14151.345
=0.26

* 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 Marusan-Ai Co was 0.39. The lowest was 0.25. 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.


Marusan-Ai Co Cyclically Adjusted Revenue per Share Related Terms


Marusan-Ai Co Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Marusan-Ai 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.

Marusan-Ai Co Cyclically Adjusted Revenue per Share Chart

Marusan-Ai Co Annual Data
Trend Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23 Sep24 Sep25
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 11,179.17 11,859.07 12,506.67 13,210.60 13,868.04

Marusan-Ai Co Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 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 13,849.65 13,951.06 14,137.39 14,151.35 14,344.14

NGO:2551 vs KHC, GIS: Cyclically Adjusted Revenue per Share Comparison

For the Packaged Foods subindustry, Marusan-Ai 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.


Marusan-Ai Co Cyclically Adjusted PS Ratio vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Marusan-Ai Co's Cyclically Adjusted PS Ratio distribution charts can be found below:

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


NGO:2551
47GF Score
Marusan-Ai Co Ltd NGO:2551
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Marusan-Ai 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, Marusan-Ai Co'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)
=3412.509/112.7000*112.7000
=3,412.509

Current CPI (Mar. 2026) = 112.7000.

Marusan-Ai Co Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201603 2,517.062 97.900 2,897.578
201606 2,551.734 98.100 2,931.503
201609 2,747.685 98.000 3,159.838
201612 2,870.457 98.400 3,287.607
201703 2,500.769 98.100 2,872.953
201706 2,825.362 98.500 3,232.673
201709 2,895.393 98.800 3,302.741
201712 3,090.428 99.400 3,503.936
201803 2,611.147 99.200 2,966.495
201806 2,854.768 99.200 3,243.270
201809 2,988.842 99.900 3,371.797
201812 3,127.738 99.700 3,535.567
201903 2,771.975 99.700 3,133.416
201906 2,968.720 99.800 3,352.452
201909 3,129.718 100.100 3,523.669
201912 3,430.249 100.500 3,846.657
202003 2,912.817 100.300 3,272.926
202006 3,250.479 99.900 3,666.957
202009 3,321.793 99.900 3,747.408
202012 3,439.767 99.300 3,903.945
202103 3,136.408 99.900 3,538.270
202106 3,283.361 99.500 3,718.943
202109 3,329.713 100.100 3,748.838
202112 3,559.750 100.100 4,007.830
202203 3,140.108 101.100 3,500.397
202206 3,326.555 101.800 3,682.738
202209 3,429.606 103.100 3,748.949
202212 3,444.268 104.100 3,728.809
202303 3,042.063 104.400 3,283.913
202306 3,448.780 105.200 3,694.653
202309 3,631.048 106.200 3,853.287
202312 3,653.296 106.800 3,855.117
202403 3,387.446 107.200 3,561.242
202406 3,711.314 108.200 3,865.666
202409 3,781.969 108.900 3,913.939
202503 3,306.103 111.100 3,353.716
202506 3,732.331 111.700 3,765.745
202509 3,747.742 112.000 3,771.165
202512 3,780.374 113.000 3,770.338
202603 3,412.509 112.700 3,412.509

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 円14,151.35 mean?
Marusan-Ai Co (NGO:2551) has a Cyclically Adjusted Revenue per Share of 円14,151.35 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 Marusan-Ai Co and its competitors.
Is Marusan-Ai Co's Cyclically Adjusted Revenue per Share too high?
Marusan-Ai Co's current Cyclically Adjusted Revenue per Share is 円14,151.35. Overall, Marusan-Ai Co has a GF Score™ of 47/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Marusan-Ai Co's Cyclically Adjusted Revenue per Share compare to KHC and GIS?
Marusan-Ai Co's Cyclically Adjusted Revenue per Share of 円14,151.35 can be compared against companies in the Consumer Packaged Goods 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 Consumer Packaged Goods company?
A good Cyclically Adjusted Revenue per Share depends on the Consumer Packaged Goods 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 Marusan-Ai Co and its competitors. Marusan-Ai Co's current Cyclically Adjusted Revenue per Share is 円14,151.35. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Marusan-Ai Co stock overvalued right now?
Based on GuruFocus' analysis, Marusan-Ai Co (NGO:2551) is currently considered Fairly Valued. The stock's GF Value™ is 円3,811.33, compared to a current price of 円3,620.00 — trading 5% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is 円14,151.35. Marusan-Ai Co's overall GF Score™ is 47/100 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 Marusan-Ai Co (NGO:2551), the current Cyclically Adjusted Revenue per Share is 円14,151.35 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 Marusan-Ai Co (NGO:2551) Overvalued in 2026?

Based on GuruFocus' analysis, Marusan-Ai Co stock appears to be undervalued. The current stock price of 円3,620.00 is trading 5% below its estimated GF Value™ of 円3,811.33. GuruFocus considers Marusan-Ai Co to be Fairly Valued.

Key valuation signals for NGO:2551:

  • Cyclically Adjusted Revenue per Share: 円14,151.35
  • GF Value™: 円3,811.33 vs. price of 円3,620.00 (5% below fair value)
  • GF Score™: 47/100 with 4 warning signs

No single metric tells the full story. See the NGO:2551 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Marusan-Ai Co Business Description

Address 1,Arasita, Aza, Nikki-cho, Aichi Prefecture, Okazaki, JPN, 444 2193
Marusan-Ai Co Ltd Manufacture and sale of groceries. It manufactures raw, instant, cooking miso, soy milk in sweetened, unsweetened, malt, strawberry, cocoa, & green tea flavors. It also offers green tea and acerola flavor drinks, soy milk base, seasonings base, soy sauce base, among others.
47GF Score

Get the complete analysis for NGO:2551

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

円3,620.00
Price
円3,811.33
GF Value