Open Up Group (TSE:2154) Cyclically Adjusted Revenue per Share: 円1,967.47 (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:2154 Open Up Group Inc TSE:2154
81 GF Score
Price 円2,013.00
GF Value 円1,900.41
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is Open Up Group Cyclically Adjusted Revenue per Share?

Open Up Group TSE:2154 -0.69% 81 Cyclically Adjusted Revenue per Share is 円1,967.47 as of Jun. 2026. GuruFocus rates TSE:2154 with a GF Score™ of 81/100 and a GF Value™ of 円1,900.41 (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.

Open Up Group's adjusted revenue per share for the three months ended in Jun. 2026 was 円495.336. 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1,967.47 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Open Up Group's average Cyclically Adjusted Revenue Growth Rate was 7.60% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 11.30% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 12.70% 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 Open Up Group was 18.30% per year. The lowest was 11.30% per year. And the median was 13.85% per year.

As of today (2026-08-19), Open Up Group's current stock price is 円2013.00. Open Up Group's Cyclically Adjusted Revenue per Share for the quarter that ended in Jun. 2026 was 円1,967.47. Open Up Group's Cyclically Adjusted PS Ratio of today is 1.02.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Open Up Group was 3.72. The lowest was 0.45. And the median was 1.29.


Open Up Group  (TSE:2154) 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.

Open Up Group's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=2013.00/1967.47
=1.02

* 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 Open Up Group was 3.72. The lowest was 0.45. And the median was 1.29.


Be Aware

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


Open Up Group Cyclically Adjusted Revenue per Share Related Terms


Open Up Group Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Open Up Group'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.

Open Up Group Cyclically Adjusted Revenue per Share Chart

Open Up Group Annual Data
Trend Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25 Jun26
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 1,250.58 1,425.41 1,618.89 1,828.69 1,967.47

Open Up Group 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 1,828.69 1,861.11 1,905.02 1,925.87 1,967.47

TSE:2154 vs KFY, RHI, TNET: Cyclically Adjusted Revenue per Share Comparison

For the Staffing & Employment Services subindustry, Open Up Group'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.


Open Up Group Cyclically Adjusted PS Ratio vs Business Services Industry

For the Business Services industry and Industrials sector, Open Up Group's Cyclically Adjusted PS Ratio distribution charts can be found below:

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


TSE:2154
81GF Score
Open Up Group Inc TSE:2154
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Open Up Group 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, Open Up Group'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)
=495.336/113.6000*113.6000
=495.336

Current CPI (Jun. 2026) = 113.6000.

Open Up Group Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201609 263.757 98.000 305.743
201612 262.399 98.400 302.932
201703 274.994 98.100 318.444
201706 305.188 98.500 351.973
201709 308.035 98.800 354.178
201712 450.953 99.400 515.375
201803 433.966 99.200 496.961
201806 422.518 99.200 483.851
201809 440.587 99.900 501.008
201812 504.641 99.700 574.997
201903 497.139 99.700 566.449
201906 475.403 99.800 541.140
201909 479.810 100.100 544.520
201912 477.435 100.500 539.668
202003 506.248 100.300 573.378
202006 446.023 99.900 507.189
202009 412.897 99.900 469.521
202012 460.245 99.300 526.524
202103 507.877 99.900 577.526
202106 434.640 99.500 496.232
202109 402.528 100.100 456.815
202112 423.102 100.100 480.164
202203 409.159 101.100 459.747
202206 427.790 101.800 477.377
202209 439.472 103.100 484.229
202212 437.336 104.100 477.247
202303 424.399 104.400 461.798
202306 449.441 105.200 485.328
202309 506.925 106.200 542.247
202312 503.652 106.800 535.720
202403 479.148 107.200 507.754
202406 535.951 108.200 562.699
202409 556.808 108.900 580.839
202412 606.110 110.700 621.988
202503 526.643 111.100 538.494
202506 472.938 111.700 480.983
202509 479.782 112.000 486.636
202512 496.337 113.000 498.972
202603 488.833 112.700 492.737
202606 495.336 113.600 495.336

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1,967.47 mean?
Open Up Group (TSE:2154) has a Cyclically Adjusted Revenue per Share of 円1,967.47 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 Open Up Group and its competitors.
Is Open Up Group's Cyclically Adjusted Revenue per Share too high?
Open Up Group's current Cyclically Adjusted Revenue per Share is 円1,967.47. Overall, Open Up Group has a GF Score™ of 81/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Open Up Group's Cyclically Adjusted Revenue per Share compare to KFY and RHI?
Open Up Group's Cyclically Adjusted Revenue per Share of 円1,967.47 can be compared against companies in the Business Services 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 Business Services company?
A good Cyclically Adjusted Revenue per Share depends on the Business Services 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 Open Up Group and its competitors. Open Up Group's current Cyclically Adjusted Revenue per Share is 円1,967.47. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Open Up Group stock overvalued right now?
Based on GuruFocus' analysis, Open Up Group (TSE:2154) is currently considered Fairly Valued. The stock's GF Value™ is 円1,900.41, compared to a current price of 円2,013.00 — trading 5.9% above its estimated fair value. The current Cyclically Adjusted Revenue per Share is 円1,967.47. Open Up Group's overall GF Score™ is 81/100 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 Open Up Group (TSE:2154), the current Cyclically Adjusted Revenue per Share is 円1,967.47 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 Open Up Group (TSE:2154) Overvalued in 2026?

Based on GuruFocus' analysis, Open Up Group stock appears to be overvalued. The current stock price of 円2,013.00 is trading 5.9% above its estimated GF Value™ of 円1,900.41. GuruFocus considers Open Up Group to be Fairly Valued.

Key valuation signals for TSE:2154:

  • Cyclically Adjusted Revenue per Share: 円1,967.47
  • GF Value™: 円1,900.41 vs. price of 円2,013.00 (5.9% above fair value)
  • GF Score™: 81/100 with 4 warning signs

No single metric tells the full story. See the TSE:2154 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Open Up Group Business Description

Address 2-14-1 Higashi Shimbashi, NBF Commodio Shiodome, Minato-ku, Tokyo, JPN, 105-0021
Open Up Group Inc provides human resource services and outsourcing or contracting services for manufacturing companies in Japan and overseas. The business segments of the company include: Mechatronics/IT field: it includes workers dispatching, contracting, consignment business such as development design engineers. Construction area segment includes construction management engineer business / CAD operator dispatch business for customers in construction industry. Manufacturing Area segment includes manufacturing site contracting and dispatch business for customers in manufacturing industry Temporary staffing, outsourcing and referral business for technology and manufacturing fields.
81GF Score

Get the complete analysis for TSE:2154

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

円2,013.00
Price
円1,900.41
GF Value