WDB Holdings Co (TSE:2475) Cyclically Adjusted Revenue per Share: 円2,458.67 (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.

TSE:2475 WDB Holdings Co Ltd TSE:2475
82 GF Score
Price 円1,770.00
GF Value 円1,798.44
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is WDB Holdings Co Cyclically Adjusted Revenue per Share?

WDB Holdings Co TSE:2475 +0.11% 82 Cyclically Adjusted Revenue per Share is 円2,458.67 as of Mar. 2026. GuruFocus rates TSE:2475 with a GF Score™ of 82/100 and a GF Value™ of 円1,798.44 (Fairly Valued). The stock has 5 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.

WDB Holdings Co's adjusted revenue per share for the three months ended in Mar. 2026 was 円626.342. 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2,458.67 for the trailing ten years ended in Mar. 2026.

During the past 12 months, WDB Holdings Co's average Cyclically Adjusted Revenue Growth Rate was 5.20% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 7.30% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 8.10% 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 WDB Holdings Co was 8.70% per year. The lowest was 7.30% per year. And the median was 8.10% per year.

As of today (2026-08-06), WDB Holdings Co's current stock price is 円1770.00. WDB Holdings Co's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2026 was 円2,458.67. WDB Holdings Co's Cyclically Adjusted PS Ratio of today is 0.72.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of WDB Holdings Co was 2.93. The lowest was 0.61. And the median was 1.34.


WDB Holdings Co  (TSE:2475) 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.

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

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=1770.00/2458.67
=0.72

* 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 WDB Holdings Co was 2.93. The lowest was 0.61. And the median was 1.34.


Be Aware

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


WDB Holdings Co Cyclically Adjusted Revenue per Share Related Terms


WDB Holdings Co Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for WDB Holdings 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.

WDB Holdings Co Cyclically Adjusted Revenue per Share Chart

WDB Holdings 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 1,822.24 1,989.84 2,151.51 2,337.32 2,458.67

WDB Holdings Co 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 2,337.32 2,375.10 2,403.13 2,446.85 2,458.67

TSE:2475 vs KFY, RHI, TNET: Cyclically Adjusted Revenue per Share Comparison

For the Staffing & Employment Services subindustry, WDB Holdings 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.


WDB Holdings Co Cyclically Adjusted PS Ratio vs Business Services Industry

For the Business Services industry and Industrials sector, WDB Holdings Co's Cyclically Adjusted PS Ratio distribution charts can be found below:

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


TSE:2475
82GF Score
WDB Holdings Co Ltd TSE:2475
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

WDB Holdings 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, WDB Holdings 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)
=626.342/112.7000*112.7000
=626.342

Current CPI (Mar. 2026) = 112.7000.

WDB Holdings Co Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201606 394.195 98.100 452.862
201609 397.871 98.000 457.552
201612 409.487 98.400 468.996
201703 428.432 98.100 492.195
201706 449.839 98.500 514.689
201709 470.034 98.800 536.162
201712 495.867 99.400 562.215
201803 484.861 99.200 550.845
201806 518.838 99.200 589.446
201809 510.507 99.900 575.917
201812 544.746 99.700 615.776
201903 521.266 99.700 589.234
201906 539.816 99.800 609.592
201909 540.582 100.100 608.627
201912 553.818 100.500 621.048
202003 538.693 100.300 605.291
202006 546.051 99.900 616.015
202009 542.350 99.900 611.840
202012 569.082 99.300 645.877
202103 568.565 99.900 641.414
202106 593.315 99.500 672.026
202109 583.817 100.100 657.304
202112 610.989 100.100 687.897
202203 586.668 101.100 653.981
202206 600.863 101.800 665.199
202209 600.457 103.100 656.368
202212 611.084 104.100 661.567
202303 604.264 104.400 652.304
202306 634.946 105.200 680.213
202309 620.460 106.200 658.435
202312 643.196 106.800 678.728
202403 611.605 107.200 642.984
202406 656.718 108.200 684.031
202409 648.630 108.900 671.264
202412 672.383 110.700 684.531
202503 626.202 111.100 635.220
202506 660.653 111.700 666.568
202509 632.096 112.000 636.047
202512 651.806 113.000 650.076
202603 626.342 112.700 626.342

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2,458.67 mean?
WDB Holdings Co (TSE:2475) has a Cyclically Adjusted Revenue per Share of 円2,458.67 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 WDB Holdings Co and its competitors.
Is WDB Holdings Co's Cyclically Adjusted Revenue per Share too high?
WDB Holdings Co's current Cyclically Adjusted Revenue per Share is 円2,458.67. Overall, WDB Holdings Co has a GF Score™ of 82/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does WDB Holdings Co's Cyclically Adjusted Revenue per Share compare to KFY and RHI?
WDB Holdings Co's Cyclically Adjusted Revenue per Share of 円2,458.67 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 WDB Holdings Co and its competitors. WDB Holdings Co's current Cyclically Adjusted Revenue per Share is 円2,458.67. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is WDB Holdings Co stock overvalued right now?
Based on GuruFocus' analysis, WDB Holdings Co (TSE:2475) is currently considered Fairly Valued. The stock's GF Value™ is 円1,798.44, compared to a current price of 円1,770.00 — trading 1.6% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is 円2,458.67. WDB Holdings Co's overall GF Score™ is 82/100 with 5 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 WDB Holdings Co (TSE:2475), the current Cyclically Adjusted Revenue per Share is 円2,458.67 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 WDB Holdings Co (TSE:2475) Overvalued in 2026?

Based on GuruFocus' analysis, WDB Holdings Co stock appears to be undervalued. The current stock price of 円1,770.00 is trading 1.6% below its estimated GF Value™ of 円1,798.44. GuruFocus considers WDB Holdings Co to be Fairly Valued.

Key valuation signals for TSE:2475:

  • Cyclically Adjusted Revenue per Share: 円2,458.67
  • GF Value™: 円1,798.44 vs. price of 円1,770.00 (1.6% below fair value)
  • GF Score™: 82/100 with 5 warning signs

No single metric tells the full story. See the TSE:2475 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


WDB Holdings Co Business Description

Address 79 Toyosawa-cho, Hyogo, Himeji, JPN, 670-0964
WDB Holdings Co Ltd is a Japan based holding company engaged in providing human resource services. It specializes in temporary staffing and permanent employee introductions in fields such as biotechnology and chemistry research and development. The company operates in the businesses of Human resource services, CRO business, Contract research business, and Interaction business. In Human resource services, the company provides temporary staffing and recruiting services. In the CRO business, it offers support from basic research to clinical trials in the pharmaceutical, medical and other industries. The company operates contract research business in the fields of new materials, marine organism and industrial machinery.
82GF Score

Get the complete analysis for TSE:2475

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

円1,770.00
Price
円1,798.44
GF Value