SHMDF (Shimano) Cyclically Adjusted Revenue per Share: $33.22 (As of Dec. 2025)


SHMDF Shimano Inc SHMDF
67 GF Score
Price $105.47
GF Value $129.77
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is Shimano Cyclically Adjusted Revenue per Share?

Shimano SHMDF -2.67% 67 Cyclically Adjusted Revenue per Share is $33.22 as of Dec. 2025. GuruFocus rates SHMDF with a GF Score™ of 67/100 and a GF Value™ of $129.77 (Modestly Undervalued). 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.

Shimano's adjusted revenue per share for the three months ended in Dec. 2025 was $8.439. 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 $33.22 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Shimano's average Cyclically Adjusted Revenue Growth Rate was 3.40% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 5.40% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 8.40% 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 Shimano was 10.70% per year. The lowest was 4.30% per year. And the median was 8.05% per year.

As of today (2026-07-02), Shimano's current stock price is $105.47. Shimano's Cyclically Adjusted Revenue per Share for the quarter that ended in Dec. 2025 was $33.22. Shimano's Cyclically Adjusted PS Ratio of today is 3.17.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Shimano was 9.67. The lowest was 2.97. And the median was 5.10.


Shimano  (OTCPK:SHMDF) 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.

Shimano's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=105.47/33.22
=3.17

* 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 Shimano was 9.67. The lowest was 2.97. And the median was 5.10.


Be Aware

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


Shimano Cyclically Adjusted Revenue per Share Related Terms


Shimano Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Shimano'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.

Shimano Cyclically Adjusted Revenue per Share Chart

Shimano 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 34.50 32.94 32.57 31.62 33.22

Shimano 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 34.46 36.43 33.70 33.22 0.00

SHMDF vs AS, HAS, LTH: Cyclically Adjusted Revenue per Share Comparison

For the Leisure subindustry, Shimano'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.


Shimano Cyclically Adjusted PS Ratio vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Shimano's Cyclically Adjusted PS Ratio distribution charts can be found below:

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


SHMDF
67GF Score
Shimano Inc SHMDF
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Shimano 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, Shimano's adjusted Revenue per Share data for the three months ended in Dec. 2025 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=8.439/113.0000*113.0000
=8.439

Current CPI (Dec. 2025) = 113.0000.

Shimano Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201603 7.849 97.900 9.060
201606 8.627 98.100 9.937
201609 7.975 98.000 9.196
201612 7.562 98.400 8.684
201703 7.635 98.100 8.795
201706 8.088 98.500 9.279
201709 8.072 98.800 9.232
201712 8.580 99.400 9.754
201803 8.670 99.200 9.876
201806 8.771 99.200 9.991
201809 7.621 99.900 8.620
201812 9.048 99.700 10.255
201903 8.513 99.700 9.649
201906 9.406 99.800 10.650
201909 8.784 100.100 9.916
201912 9.265 100.500 10.417
202003 7.707 100.300 8.683
202006 8.356 99.900 9.452
202009 10.617 99.900 12.009
202012 11.834 99.300 13.467
202103 12.547 99.900 14.192
202106 13.546 99.500 15.384
202109 12.794 100.100 14.443
202112 14.413 100.100 16.270
202203 13.274 101.100 14.836
202206 13.075 101.800 14.514
202209 12.604 103.100 13.814
202212 13.187 104.100 14.314
202303 10.416 104.400 11.274
202306 10.734 105.200 11.530
202309 8.386 106.200 8.923
202312 7.640 106.800 8.084
202403 7.472 107.200 7.876
202406 8.236 108.200 8.601
202409 9.218 108.900 9.565
202412 8.440 110.700 8.615
202503 8.578 111.100 8.725
202506 9.717 111.700 9.830
202509 8.738 112.000 8.816
202512 8.439 113.000 8.439

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 $33.22 mean?
Shimano (SHMDF) has a Cyclically Adjusted Revenue per Share of $33.22 as of Dec. 2025. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on Shimano and its competitors.
Is Shimano's Cyclically Adjusted Revenue per Share too high?
Shimano's current Cyclically Adjusted Revenue per Share is $33.22. Overall, Shimano has a GF Score™ of 67/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Shimano's Cyclically Adjusted Revenue per Share compare to AS and HAS?
Shimano's Cyclically Adjusted Revenue per Share of $33.22 can be compared against companies in the Travel & Leisure 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 Travel & Leisure company?
A good Cyclically Adjusted Revenue per Share depends on the Travel & Leisure 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 Shimano and its competitors. Shimano's current Cyclically Adjusted Revenue per Share is $33.22. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shimano stock overvalued right now?
Based on GuruFocus' analysis, Shimano (SHMDF) is currently considered Modestly Undervalued. The stock's GF Value™ is $129.77, compared to a current price of $105.47 — trading 18.7% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is $33.22. Shimano's overall GF Score™ is 67/100 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 Shimano (SHMDF), the current Cyclically Adjusted Revenue per Share is $33.22 as of Dec. 2025. 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 Shimano (SHMDF) Overvalued in 2026?

Based on GuruFocus' analysis, Shimano stock appears to be undervalued. The current stock price of $105.47 is trading 18.7% below its estimated GF Value™ of $129.77. GuruFocus considers Shimano to be Modestly Undervalued.

Key valuation signals for SHMDF:

  • Cyclically Adjusted Revenue per Share: $33.22
  • GF Value™: $129.77 vs. price of $105.47 (18.7% below fair value)
  • GF Score™: 67/100 with 4 warning signs

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


Shimano Business Description

Address 3-77 Oimatsu-cho, Sakai-ku, Sakai, JPN, 590-8577
Shimano, founded in 1921 and headquartered in Osaka, Japan, is a global leader in the development, production, and distribution of bicycle components, fishing tackle, and rowing equipment. The company also offers lifestyle gear, including apparel, shoes, and bags. With a strong international presence across Japan, Asia, Europe, the Americas, and Oceania, Shimano serves a diverse range of recreational and sporting markets worldwide.
67GF Score

Get the complete analysis for SHMDF

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

$105.47
Price
$129.77
GF Value