Raccoon Holdings (TSE:3031) Cyclically Adjusted Revenue per Share: 円231.67 (As of Apr. 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:3031 Raccoon Holdings Inc TSE:3031
90 GF Score
Price 円642.00
GF Value 円846.28
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is Raccoon Holdings Cyclically Adjusted Revenue per Share?

Raccoon Holdings TSE:3031 -0.93% 90 Cyclically Adjusted Revenue per Share is 円231.67 as of Apr. 2026. GuruFocus rates TSE:3031 with a GF Score™ of 90/100 and a GF Value™ of 円846.28 (Modestly Undervalued). 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.

Raccoon Holdings's adjusted revenue per share for the three months ended in Apr. 2026 was 円86.790. 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231.67 for the trailing ten years ended in Apr. 2026.

During the past 12 months, Raccoon Holdings's average Cyclically Adjusted Revenue Growth Rate was 9.90% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 11.00% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 0.50% 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 Raccoon Holdings was 11.00% per year. The lowest was -15.60% per year. And the median was -9.20% per year.

As of today (2026-08-02), Raccoon Holdings's current stock price is 円642.00. Raccoon Holdings's Cyclically Adjusted Revenue per Share for the quarter that ended in Apr. 2026 was 円231.67. Raccoon Holdings's Cyclically Adjusted PS Ratio of today is 2.77.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Raccoon Holdings was 13.83. The lowest was 1.21. And the median was 3.69.


Raccoon Holdings  (TSE:3031) 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.

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

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=642.00/231.67
=2.77

* 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 Raccoon Holdings was 13.83. The lowest was 1.21. And the median was 3.69.


Be Aware

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


Raccoon Holdings Cyclically Adjusted Revenue per Share Related Terms


Raccoon Holdings Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Raccoon Holdings'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.

Raccoon Holdings Cyclically Adjusted Revenue per Share Chart

Raccoon Holdings Annual Data
Trend Apr17 Apr18 Apr19 Apr20 Apr21 Apr22 Apr23 Apr24 Apr25 Apr26
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 203.13 169.26 187.94 210.75 231.67

Raccoon Holdings Quarterly Data
Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Oct24 Jan25 Apr25 Jul25 Oct25 Jan26 Apr26
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 210.75 215.76 221.75 226.52 231.67

TSE:3031 vs AMZN, BABA, PDD: Cyclically Adjusted Revenue per Share Comparison

For the Internet Retail subindustry, Raccoon Holdings'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.


Raccoon Holdings Cyclically Adjusted PS Ratio vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Raccoon Holdings's Cyclically Adjusted PS Ratio distribution charts can be found below:

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


TSE:3031
90GF Score
Raccoon Holdings Inc TSE:3031
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Raccoon Holdings 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, Raccoon Holdings's adjusted Revenue per Share data for the three months ended in Apr. 2026 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Apr. 2026 (Change)*Current CPI (Apr. 2026)
=86.79/113.0000*113.0000
=86.790

Current CPI (Apr. 2026) = 113.0000.

Raccoon Holdings Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201607 31.316 97.900 36.146
201610 31.698 98.600 36.327
201701 32.933 98.200 37.896
201704 33.926 98.500 38.920
201707 33.826 98.300 38.884
201710 34.629 98.800 39.606
201801 35.706 99.500 40.551
201804 36.313 99.100 41.406
201807 36.912 99.200 42.047
201810 37.581 100.200 42.382
201901 44.054 99.700 49.931
201904 43.696 100.000 49.376
201907 43.696 99.800 49.475
201910 45.341 100.400 51.031
202001 44.687 100.500 50.245
202004 42.665 100.200 48.115
202007 50.845 100.000 57.455
202010 47.719 99.800 54.031
202101 48.845 99.800 55.305
202104 49.871 99.100 56.866
202107 50.851 99.700 57.635
202110 51.928 99.900 58.737
202201 54.767 100.300 61.702
202204 56.909 101.500 63.357
202207 57.226 102.300 63.212
202210 59.058 103.700 64.354
202301 59.945 104.700 64.697
202304 63.408 105.100 68.174
202307 63.414 105.700 67.794
202310 66.479 107.100 70.141
202401 68.638 106.900 72.555
202404 70.033 107.700 73.479
202407 70.703 108.600 73.568
202410 70.938 109.500 73.205
202501 70.709 111.200 71.854
202504 72.846 111.500 73.826
202507 76.078 111.900 76.826
202510 76.837 112.800 76.973
202601 81.757 112.900 81.829
202604 86.790 113.000 86.790

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231.67 mean?
Raccoon Holdings (TSE:3031) has a Cyclically Adjusted Revenue per Share of 円231.67 as of Apr. 2026. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on Raccoon Holdings and its competitors.
Is Raccoon Holdings' Cyclically Adjusted Revenue per Share too high?
Raccoon Holdings' current Cyclically Adjusted Revenue per Share is 円231.67. Overall, Raccoon Holdings has a GF Score™ of 90/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Raccoon Holdings' Cyclically Adjusted Revenue per Share compare to AMZN and BABA?
Raccoon Holdings' Cyclically Adjusted Revenue per Share of 円231.67 can be compared against companies in the Retail - Cyclical 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 Retail - Cyclical company?
A good Cyclically Adjusted Revenue per Share depends on the Retail - Cyclical 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 Raccoon Holdings and its competitors. Raccoon Holdings's current Cyclically Adjusted Revenue per Share is 円231.67. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Raccoon Holdings stock overvalued right now?
Based on GuruFocus' analysis, Raccoon Holdings (TSE:3031) is currently considered Modestly Undervalued. The stock's GF Value™ is 円846.28, compared to a current price of 円642.00 — trading 24.1% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is 円231.67. Raccoon Holdings' overall GF Score™ is 90/100 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 Raccoon Holdings (TSE:3031), the current Cyclically Adjusted Revenue per Share is 円231.67 as of Apr. 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 Raccoon Holdings (TSE:3031) Overvalued in 2026?

Based on GuruFocus' analysis, Raccoon Holdings stock appears to be undervalued. The current stock price of 円642.00 is trading 24.1% below its estimated GF Value™ of 円846.28. GuruFocus considers Raccoon Holdings to be Modestly Undervalued.

Key valuation signals for TSE:3031:

  • Cyclically Adjusted Revenue per Share: 円231.67
  • GF Value™: 円846.28 vs. price of 円642.00 (24.1% below fair value)
  • GF Score™: 90/100 with 5 warning signs

No single metric tells the full story. See the TSE:3031 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Raccoon Holdings Business Description

Other Exchanges R8C:Germany
Address Nihonbashikakigara-cho 1-14-14, Yubinbango, Chuo-ku, Tokyo, JPN, 103-0014
Raccoon Holdings Inc operates as an online discount wholesaler. It primarily offers apparel goods.
90GF Score

Get the complete analysis for TSE:3031

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

円642.00
Price
円846.28
GF Value