Ai Holdings (TSE:3076) Cyclically Adjusted Revenue per Share: 円 (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:3076 Ai Holdings Corp TSE:3076
92 GF Score
Price 円3,010.00
GF Value 円3,343.54
Valuation Modestly Undervalued
! 8 Warning Signs
View Full Analysis

What is Ai Holdings Cyclically Adjusted Revenue per Share?

Ai Holdings TSE:3076 -0.66% 92 Cyclically Adjusted Revenue per Share is 円 as of Jun. 2026. GuruFocus rates TSE:3076 with a GF Score™ of 92/100 and a GF Value™ of 円3,343.54 (Modestly Undervalued). The stock has 8 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.

Ai Holdings's adjusted revenue per share for the three months ended in Jun. 2026 was 円380.886. 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 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Ai Holdings's average Cyclically Adjusted Revenue Growth Rate was -100.00% 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 Ai Holdings was 6.30% per year. The lowest was 5.40% per year. And the median was 5.80% per year.

As of today (2026-09-20), Ai Holdings's current stock price is 円3010.00. Ai Holdings's Cyclically Adjusted Revenue per Share for the quarter that ended in Jun. 2026 was . Ai Holdings's Cyclically Adjusted PS Ratio of today is .

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Ai Holdings was 3.99. The lowest was 1.20. And the median was 2.24.


Ai Holdings  (TSE:3076) 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.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Ai Holdings was 3.99. The lowest was 1.20. And the median was 2.24.


Be Aware

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


Ai Holdings Cyclically Adjusted Revenue per Share Related Terms


Ai Holdings Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Ai 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.

Ai Holdings Cyclically Adjusted Revenue per Share Chart

Ai Holdings 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 - - - - -

Ai Holdings 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 - - - - -

TSE:3076 vs MMM, HON: Cyclically Adjusted Revenue per Share Comparison

For the Conglomerates subindustry, Ai 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.


Ai Holdings Cyclically Adjusted PS Ratio vs Conglomerates Industry

For the Conglomerates industry and Industrials sector, Ai Holdings's Cyclically Adjusted PS Ratio distribution charts can be found below:

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


TSE:3076
92GF Score
Ai Holdings Corp TSE:3076
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Ai 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, Ai Holdings'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)
=380.886/113.6000*113.6000
=380.886

Current CPI (Jun. 2026) = 113.6000.

Ai Holdings Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201609 261.734 98.000 303.398
201612 264.439 98.400 305.287
201703 291.741 98.100 337.837
201706 240.327 98.500 277.169
201709 287.838 98.800 330.955
201712 317.674 99.400 363.056
201803 297.003 99.200 340.116
201806 249.517 99.200 285.737
201809 315.357 99.900 358.604
201812 280.135 99.700 319.191
201903 240.650 99.700 274.201
201906 241.392 99.800 274.771
201909 238.777 100.100 270.980
201912 241.267 100.500 272.716
202003 231.428 100.300 262.116
202006 200.282 99.900 227.748
202009 232.316 99.900 264.175
202012 259.557 99.300 296.935
202103 248.683 99.900 282.787
202106 235.403 99.500 268.762
202109 242.815 100.100 275.562
202112 241.951 100.100 274.582
202203 256.014 101.100 287.668
202206 252.869 101.800 282.180
202209 227.956 103.100 251.172
202212 264.399 104.100 288.528
202303 264.146 104.400 287.423
202306 223.142 105.200 240.959
202309 252.814 106.200 270.430
202312 270.082 106.800 287.278
202403 273.482 107.200 289.809
202406 255.408 108.200 268.155
202409 227.681 108.900 237.507
202412 396.006 110.700 406.380
202503 342.343 111.100 350.046
202506 293.578 111.700 298.572
202509 380.488 112.000 385.924
202512 384.957 113.000 387.001
202603 449.663 112.700 453.254
202606 380.886 113.600 380.886

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 mean?
Ai Holdings (TSE:3076) has a Cyclically Adjusted Revenue per Share of 円 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 Ai Holdings and its competitors.
Is Ai Holdings' Cyclically Adjusted Revenue per Share too high?
Ai Holdings' current Cyclically Adjusted Revenue per Share is 円. Overall, Ai Holdings has a GF Score™ of 92/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Ai Holdings' Cyclically Adjusted Revenue per Share compare to MMM and HON?
Ai Holdings' Cyclically Adjusted Revenue per Share of 円 can be compared against companies in the Conglomerates 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 Conglomerates company?
A good Cyclically Adjusted Revenue per Share depends on the Conglomerates 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 Ai Holdings and its competitors. Ai Holdings's current Cyclically Adjusted Revenue per Share is 円. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Ai Holdings stock overvalued right now?
Based on GuruFocus' analysis, Ai Holdings (TSE:3076) is currently considered Modestly Undervalued. The stock's GF Value™ is 円3,343.54, compared to a current price of 円3,010.00 — trading 10% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is 円. Ai Holdings' overall GF Score™ is 92/100 with 8 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 Ai Holdings (TSE:3076), the current Cyclically Adjusted Revenue per Share is 円 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 Ai Holdings (TSE:3076) Overvalued in 2026?

Based on GuruFocus' analysis, Ai Holdings stock appears to be undervalued. The current stock price of 円3,010.00 is trading 10% below its estimated GF Value™ of 円3,343.54. GuruFocus considers Ai Holdings to be Modestly Undervalued.

Key valuation signals for TSE:3076:

  • Cyclically Adjusted Revenue per Share:
  • GF Value™: 円3,343.54 vs. price of 円3,010.00 (10% below fair value)
  • GF Score™: 92/100 with 8 warning signs

No single metric tells the full story. See the TSE:3076 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Ai Holdings Business Description

Address 12-8 Nihonbashi Hisamatsucho, Chuo-ku, Tokyo, JPN, 103-0005
Ai Holdings Corp is mainly engaged in information equipment and security equipment businesses. The company has several business segments: security equipment, card equipment, maintenance service, information equipment, measuring device and environmental testing equipment, design, leasing, and installment. The security equipment sector offers surveillance cameras and recorders, as well as services. The card equipment segment offers card-issuing system equipment. The information equipment segment's main products are cutting machines and scanners. The measurement equipment segment offers environmental test equipment that accomodates a wide range of data such as voltage, temperature, humidity, and pulse. The design segment is mainly focused on the earthquake-resistant structural design.
92GF Score

Get the complete analysis for TSE:3076

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

円3,010.00
Price
円3,343.54
GF Value