Suntory Beverage & Food (TSE:2587) Cyclically Adjusted Revenue per Share: 円4,947.32 (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:2587 Suntory Beverage & Food Ltd TSE:2587
84 GF Score
Price 円4,600.00
GF Value 円5,365.52
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Suntory Beverage & Food Cyclically Adjusted Revenue per Share?

Suntory Beverage & Food TSE:2587 -5.97% 84 Cyclically Adjusted Revenue per Share is 円4,947.32 as of Mar. 2026. GuruFocus rates TSE:2587 with a GF Score™ of 84/100 and a GF Value™ of 円5,365.52 (Modestly Undervalued). The stock has 3 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.

Suntory Beverage & Food's adjusted revenue per share for the three months ended in Mar. 2026 was 円1,316.679. 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4,947.32 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Suntory Beverage & Food'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 4.00% 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 Suntory Beverage & Food was 4.00% per year. The lowest was 4.00% per year. And the median was 4.00% per year.

As of today (2026-08-01), Suntory Beverage & Food's current stock price is 円4600.00. Suntory Beverage & Food's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2026 was 円4,947.32. Suntory Beverage & Food's Cyclically Adjusted PS Ratio of today is 0.93.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Suntory Beverage & Food was 1.26. The lowest was 0.84. And the median was 1.04.


Suntory Beverage & Food  (TSE:2587) 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.

Suntory Beverage & Food's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=4600.00/4947.32
=0.93

* 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 Suntory Beverage & Food was 1.26. The lowest was 0.84. And the median was 1.04.


Be Aware

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


Suntory Beverage & Food Cyclically Adjusted Revenue per Share Related Terms


Suntory Beverage & Food Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Suntory Beverage & Food'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.

Suntory Beverage & Food Cyclically Adjusted Revenue per Share Chart

Suntory Beverage & Food 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 4,390.87 4,535.79 4,798.78 4,944.69

Suntory Beverage & Food 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 4,834.42 4,874.62 4,893.67 4,944.69 4,947.32

TSE:2587 vs KO, PEP, MNST: Cyclically Adjusted Revenue per Share Comparison

For the Beverages - Non-Alcoholic subindustry, Suntory Beverage & Food'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.


Suntory Beverage & Food Cyclically Adjusted PS Ratio vs Beverages - Non-Alcoholic Industry

For the Beverages - Non-Alcoholic industry and Consumer Defensive sector, Suntory Beverage & Food's Cyclically Adjusted PS Ratio distribution charts can be found below:

* The bar in red indicates where Suntory Beverage & Food's Cyclically Adjusted PS Ratio falls into.


TSE:2587
84GF Score
Suntory Beverage & Food Ltd TSE:2587
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Suntory Beverage & Food 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, Suntory Beverage & Food'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)
=1316.679/112.7000*112.7000
=1,316.679

Current CPI (Mar. 2026) = 112.7000.

Suntory Beverage & Food Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201606 1,190.683 98.100 1,367.890
201609 1,251.686 98.000 1,439.439
201612 463.854 98.400 531.264
201703 868.353 98.100 997.588
201706 1,043.612 98.500 1,194.062
201709 1,159.207 98.800 1,322.294
201712 847.735 99.400 961.164
201803 896.871 99.200 1,018.925
201806 1,089.738 99.200 1,238.039
201809 1,159.207 99.900 1,307.734
201812 1,042.712 99.700 1,178.672
201903 924.647 99.700 1,045.213
201906 1,106.968 99.800 1,250.053
201909 1,141.799 100.100 1,285.522
201912 1,031.712 100.500 1,156.955
202003 897.230 100.300 1,008.154
202006 890.887 99.900 1,005.035
202009 1,079.835 99.900 1,218.192
202012 944.783 99.300 1,072.276
202103 873.110 99.900 984.980
202106 1,081.045 99.500 1,224.460
202109 1,093.806 100.100 1,231.488
202112 1,058.563 100.100 1,191.809
202203 957.961 101.100 1,067.875
202206 1,239.479 101.800 1,372.193
202209 1,302.214 103.100 1,423.468
202212 1,194.184 104.100 1,292.839
202303 1,091.317 104.400 1,178.079
202306 1,333.120 105.200 1,428.162
202309 1,437.751 106.200 1,525.749
202312 1,289.065 106.800 1,360.277
202403 1,202.773 107.200 1,264.482
202406 1,442.367 108.200 1,502.355
202409 1,489.657 108.900 1,541.638
202412 1,356.314 110.700 1,380.818
202503 1,183.921 111.100 1,200.971
202506 1,425.984 111.700 1,438.750
202509 1,526.437 112.000 1,535.977
202512 1,415.398 113.000 1,411.640
202603 1,316.679 112.700 1,316.679

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4,947.32 mean?
Suntory Beverage & Food (TSE:2587) has a Cyclically Adjusted Revenue per Share of 円4,947.32 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 Suntory Beverage & Food and its competitors.
Is Suntory Beverage & Food's Cyclically Adjusted Revenue per Share too high?
Suntory Beverage & Food's current Cyclically Adjusted Revenue per Share is 円4,947.32. Overall, Suntory Beverage & Food has a GF Score™ of 84/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Suntory Beverage & Food's Cyclically Adjusted Revenue per Share compare to KO and PEP?
Suntory Beverage & Food's Cyclically Adjusted Revenue per Share of 円4,947.32 can be compared against companies in the Beverages - Non-Alcoholic 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 Beverages - Non-Alcoholic company?
A good Cyclically Adjusted Revenue per Share depends on the Beverages - Non-Alcoholic 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 Suntory Beverage & Food and its competitors. Suntory Beverage & Food's current Cyclically Adjusted Revenue per Share is 円4,947.32. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Suntory Beverage & Food stock overvalued right now?
Based on GuruFocus' analysis, Suntory Beverage & Food (TSE:2587) is currently considered Modestly Undervalued. The stock's GF Value™ is 円5,365.52, compared to a current price of 円4,600.00 — trading 14.3% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is 円4,947.32. Suntory Beverage & Food's overall GF Score™ is 84/100 with 3 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 Suntory Beverage & Food (TSE:2587), the current Cyclically Adjusted Revenue per Share is 円4,947.32 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 Suntory Beverage & Food (TSE:2587) Overvalued in 2026?

Based on GuruFocus' analysis, Suntory Beverage & Food stock appears to be undervalued. The current stock price of 円4,600.00 is trading 14.3% below its estimated GF Value™ of 円5,365.52. GuruFocus considers Suntory Beverage & Food to be Modestly Undervalued.

Key valuation signals for TSE:2587:

  • Cyclically Adjusted Revenue per Share: 円4,947.32
  • GF Value™: 円5,365.52 vs. price of 円4,600.00 (14.3% below fair value)
  • GF Score™: 84/100 with 3 warning signs

No single metric tells the full story. See the TSE:2587 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Suntory Beverage & Food Business Description

Other Exchanges STBFY:USA7SN:Germany
Address 1-1, Shibaura 3-chome, Kita-ku, Osaka, JPN, 530-8203
Suntory Beverage & Food Ltd mainly sells nonalcoholic beverages throughout the world. The majority of the company's sales are in Japan, where its products include Tennensui and Green Dakara bottled waters; Boss canned coffee; Pepsi, Orangina, and C.C. Lemon carbonated soft drinks; Suntory Oolong and Iyemon teas; Natchan juices; and Dekavita energy drinks. The group operates in a single business, the beverage and food business. Geographically, the group operates in Japan, Asia Pacific, the Americas, and Europe.
84GF Score

Get the complete analysis for TSE:2587

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

円4,600.00
Price
円5,365.52
GF Value