North Media AS (OCSE:NORTHM) Cyclically Adjusted Revenue per Share: kr65.55 (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.

OCSE:NORTHM North Media AS OCSE:NORTHM
80 GF Score
Price kr45.90
GF Value kr55.14
Valuation Modestly Undervalued
! 6 Warning Signs
View Full Analysis

What is North Media AS Cyclically Adjusted Revenue per Share?

North Media AS OCSE:NORTHM +1.10% 80 Cyclically Adjusted Revenue per Share is kr65.55 as of Mar. 2026. GuruFocus rates OCSE:NORTHM with a GF Score™ of 80/100 and a GF Value™ of kr55.14 (Modestly Undervalued). 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.

North Media AS's adjusted revenue per share for the three months ended in Mar. 2026 was kr16.003. 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 kr65.55 for the trailing ten years ended in Mar. 2026.

During the past 12 months, North Media AS's average Cyclically Adjusted Revenue Growth Rate was 2.30% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 1.50% 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 North Media AS was 1.50% per year. The lowest was 1.50% per year. And the median was 1.50% per year.

As of today (2026-07-15), North Media AS's current stock price is kr45.90. North Media AS's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2026 was kr65.55. North Media AS's Cyclically Adjusted PS Ratio of today is 0.70.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of North Media AS was 1.38. The lowest was 0.52. And the median was 0.92.


North Media AS  (OCSE:NORTHM) 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.

North Media AS's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=45.90/65.55
=0.70

* 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 North Media AS was 1.38. The lowest was 0.52. And the median was 0.92.


Be Aware

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


North Media AS Cyclically Adjusted Revenue per Share Related Terms


North Media AS Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for North Media 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.

North Media AS Cyclically Adjusted Revenue per Share Chart

North Media 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 0.00 62.52 60.66 63.26 65.34

North Media 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 64.09 64.72 65.14 65.34 65.55

OCSE:NORTHM vs NYT, WLY: Cyclically Adjusted Revenue per Share Comparison

For the Publishing subindustry, North Media 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.


North Media AS Cyclically Adjusted PS Ratio vs Media - Diversified Industry

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

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


OCSE:NORTHM
80GF Score
North Media AS OCSE:NORTHM
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

North Media 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, North Media 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)
=16.003/121.6800*121.6800
=16.003

Current CPI (Mar. 2026) = 121.6800.

North Media AS Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201412 0.000 99.400 0.000
201506 0.000 100.300 0.000
201512 0.000 99.800 0.000
201606 0.000 100.600 0.000
201612 0.000 100.300 0.000
201706 0.000 101.200 0.000
201712 0.000 101.300 0.000
201803 14.637 101.700 17.513
201806 14.426 102.300 17.159
201809 14.272 102.400 16.959
201812 17.287 102.100 20.602
201903 13.724 102.900 16.229
201906 14.251 102.900 16.852
201909 13.086 102.900 15.474
201912 15.854 102.900 18.747
202003 14.491 103.300 17.069
202006 13.910 103.200 16.401
202009 14.348 103.500 16.868
202012 14.825 103.400 17.446
202103 13.330 104.300 15.551
202106 13.959 105.000 16.176
202109 13.247 105.800 15.235
202112 15.499 106.600 17.692
202203 13.321 109.900 14.749
202206 14.083 113.600 15.085
202209 11.515 116.400 12.037
202212 13.673 115.900 14.355
202303 13.001 117.300 13.486
202306 12.661 116.400 13.235
202309 11.769 117.400 12.198
202312 11.853 116.700 12.359
202403 17.717 118.400 18.208
202406 18.965 118.500 19.474
202409 16.346 118.900 16.728
202412 18.842 118.900 19.283
202503 17.025 120.200 17.235
202506 18.819 120.700 18.972
202509 15.765 121.600 15.775
202512 19.551 121.200 19.628
202603 16.003 121.680 16.003

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 kr65.55 mean?
North Media AS (OCSE:NORTHM) has a Cyclically Adjusted Revenue per Share of kr65.55 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 North Media AS and its competitors.
Is North Media AS's Cyclically Adjusted Revenue per Share too high?
North Media AS's current Cyclically Adjusted Revenue per Share is kr65.55. Overall, North Media AS has a GF Score™ of 80/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does North Media AS's Cyclically Adjusted Revenue per Share compare to NYT and WLY?
North Media AS's Cyclically Adjusted Revenue per Share of kr65.55 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 North Media AS and its competitors. North Media AS's current Cyclically Adjusted Revenue per Share is kr65.55. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is North Media AS stock overvalued right now?
Based on GuruFocus' analysis, North Media AS (OCSE:NORTHM) is currently considered Modestly Undervalued. The stock's GF Value™ is kr55.14, compared to a current price of kr45.90 — trading 16.8% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is kr65.55. North Media AS's overall GF Score™ is 80/100 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 North Media AS (OCSE:NORTHM), the current Cyclically Adjusted Revenue per Share is kr65.55 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 North Media AS (OCSE:NORTHM) Overvalued in 2026?

Based on GuruFocus' analysis, North Media AS stock appears to be undervalued. The current stock price of kr45.90 is trading 16.8% below its estimated GF Value™ of kr55.14. GuruFocus considers North Media AS to be Modestly Undervalued.

Key valuation signals for OCSE:NORTHM:

  • Cyclically Adjusted Revenue per Share: kr65.55
  • GF Value™: kr55.14 vs. price of kr45.90 (16.8% below fair value)
  • GF Score™: 80/100 with 6 warning signs

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


North Media AS Business Description

Other Exchanges 0MQ0:UK
Address Gladsaxe Mollevej 28, Soborg, DNK, DK-2860
North Media AS develops and operates platforms for transactions. These platforms help consumers find the right products, whether looking for groceries, rental housing or digital access management solutions. The company has two core business areas: Last Mile: FK Distribution and SDR Svensk Direktreklam Svensk Direktreklam are the distributors of leaflets and local newspapers in Denmark and Sweden, respectively. Digital Services includes three businesses: BoligPortal is Denmark's home rentals platform, offering services to both landlords and tenants. (Dayli) MineTilbudis a digital offer platform. Bekey provides digital access solutions for secured stairwells and private homes for the use of home care services and companies delivering parcels, groceries, meal services.
80GF Score

Get the complete analysis for OCSE:NORTHM

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

kr45.90
Price
kr55.14
GF Value