Members Co (TSE:2130) Cyclically Adjusted Revenue per Share: 円1,249.65 (As of Jun. 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.

TSE:2130 Members Co Ltd TSE:2130
80 GF Score
Price 円942.00
GF Value 円1,239.38
Valuation Modestly Undervalued
! 2 Warning Signs
View Full Analysis

What is Members Co Cyclically Adjusted Revenue per Share?

Members Co TSE:2130 +2.28% 80 Cyclically Adjusted Revenue per Share is 円1,249.65 as of Jun. 2026. GuruFocus rates TSE:2130 with a GF Score™ of 80/100 and a GF Value™ of 円1,239.38 (Modestly Undervalued). The stock has 2 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.

Members Co's adjusted revenue per share for the three months ended in Jun. 2026 was 円448.622. 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1,249.65 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Members Co's average Cyclically Adjusted Revenue Growth Rate was 14.40% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 15.70% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 15.60% 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 Members Co was 16.40% per year. The lowest was -62.80% per year. And the median was 15.20% per year.

As of today (2026-08-14), Members Co's current stock price is 円942.00. Members Co's Cyclically Adjusted Revenue per Share for the quarter that ended in Jun. 2026 was 円1,249.65. Members Co's Cyclically Adjusted PS Ratio of today is 0.75.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Members Co was 5.77. The lowest was 0.07. And the median was 1.02.


Members Co  (TSE:2130) 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.

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

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=942.00/1249.65
=0.75

* 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 Members Co was 5.77. The lowest was 0.07. And the median was 1.02.


Be Aware

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


Members Co Cyclically Adjusted Revenue per Share Related Terms


Members Co Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Members 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.

Members Co Cyclically Adjusted Revenue per Share Chart

Members Co Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 669.35 780.23 905.16 1,055.28 1,207.80

Members Co Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 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 1,092.63 1,126.40 1,177.31 1,207.80 1,249.65

TSE:2130 vs APP, OMC, TTD: Cyclically Adjusted Revenue per Share Comparison

For the Advertising Agencies subindustry, Members 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.


Members Co Cyclically Adjusted PS Ratio vs Media - Diversified Industry

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

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


TSE:2130
80GF Score
Members Co Ltd TSE:2130
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Members 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, Members Co's adjusted Revenue per Share data for the three months ended in Jun. 2026 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=448.622/113.6000*113.6000
=448.622

Current CPI (Jun. 2026) = 113.6000.

Members Co Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201609 145.920 98.000 169.148
201612 116.822 98.400 134.868
201703 154.859 98.100 179.327
201706 122.739 98.500 141.555
201709 153.193 98.800 176.141
201712 141.189 99.400 161.359
201803 171.093 99.200 195.929
201806 141.637 99.200 162.197
201809 165.158 99.900 187.807
201812 168.945 99.700 192.499
201903 207.060 99.700 235.928
201906 171.688 99.800 195.428
201909 204.888 100.100 232.520
201912 194.101 100.500 219.402
202003 238.756 100.300 270.416
202006 193.751 99.900 220.321
202009 221.928 99.900 252.363
202012 228.849 99.300 261.805
202103 274.864 99.900 312.558
202106 232.943 99.500 265.953
202109 276.741 100.100 314.064
202112 285.578 100.100 324.093
202203 326.148 101.100 366.473
202206 289.910 101.800 323.514
202209 327.955 103.100 361.355
202212 329.579 104.100 359.656
202303 382.719 104.400 416.445
202306 343.133 105.200 370.531
202309 389.057 106.200 416.166
202312 378.100 106.800 402.174
202403 460.673 107.200 488.176
202406 394.333 108.200 414.013
202409 418.986 108.900 437.069
202412 441.663 110.700 453.233
202503 493.646 111.100 504.754
202506 428.703 111.700 435.995
202509 466.845 112.000 473.514
202512 483.798 113.000 486.367
202603 528.503 112.700 532.724
202606 448.622 113.600 448.622

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1,249.65 mean?
Members Co (TSE:2130) has a Cyclically Adjusted Revenue per Share of 円1,249.65 as of Jun. 2026. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on Members Co and its competitors.
Is Members Co's Cyclically Adjusted Revenue per Share too high?
Members Co's current Cyclically Adjusted Revenue per Share is 円1,249.65. Overall, Members Co has a GF Score™ of 80/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Members Co's Cyclically Adjusted Revenue per Share compare to APP and OMC?
Members Co's Cyclically Adjusted Revenue per Share of 円1,249.65 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 Members Co and its competitors. Members Co's current Cyclically Adjusted Revenue per Share is 円1,249.65. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Members Co stock overvalued right now?
Based on GuruFocus' analysis, Members Co (TSE:2130) is currently considered Modestly Undervalued. The stock's GF Value™ is 円1,239.38, compared to a current price of 円942.00 — trading 24% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is 円1,249.65. Members Co's overall GF Score™ is 80/100 with 2 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 Members Co (TSE:2130), the current Cyclically Adjusted Revenue per Share is 円1,249.65 as of Jun. 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 Members Co (TSE:2130) Overvalued in 2026?

Based on GuruFocus' analysis, Members Co stock appears to be undervalued. The current stock price of 円942.00 is trading 24% below its estimated GF Value™ of 円1,239.38. GuruFocus considers Members Co to be Modestly Undervalued.

Key valuation signals for TSE:2130:

  • Cyclically Adjusted Revenue per Share: 円1,249.65
  • GF Value™: 円1,239.38 vs. price of 円942.00 (24% below fair value)
  • GF Score™: 80/100 with 2 warning signs

No single metric tells the full story. See the TSE:2130 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Members Co Business Description

Address Lexington Plaza 5-2-4 Nishi-Gotanda, Shinagawa-ku, Tokyo, JPN
Members Co Ltd is engaged in providing marketing strategy, web video production business, web content planning, web creator dispatch business, web media management, system development service business, and freelance support project.
80GF Score

Get the complete analysis for TSE:2130

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

円942.00
Price
円1,239.38
GF Value