&Do Holdings Co (TSE:3457) Cyclically Adjusted Revenue per Share: 円2,257.08 (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:3457 &Do Holdings Co Ltd TSE:3457
66 GF Score
Price 円916.00
GF Value 円912.93
Valuation Fairly Valued
! 8 Warning Signs
View Full Analysis

What is &Do Holdings Co Cyclically Adjusted Revenue per Share?

&Do Holdings Co TSE:3457 -0.65% 66 Cyclically Adjusted Revenue per Share is 円2,257.08 as of Mar. 2026. GuruFocus rates TSE:3457 with a GF Score™ of 66/100 and a GF Value™ of 円912.93 (Fairly Valued). 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.

&Do Holdings Co's adjusted revenue per share for the three months ended in Mar. 2026 was 円663.742. 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2,257.08 for the trailing ten years ended in Mar. 2026.

During the past 12 months, &Do Holdings Co'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.

As of today (2026-09-16), &Do Holdings Co's current stock price is 円916.00. &Do Holdings Co's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2026 was 円2,257.08. &Do Holdings Co's Cyclically Adjusted PS Ratio of today is 0.41.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of &Do Holdings Co was 0.71. The lowest was 0.43. And the median was 0.52.


&Do Holdings Co  (TSE:3457) 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.

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

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=916.00/2257.083
=0.41

* 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 &Do Holdings Co was 0.71. The lowest was 0.43. And the median was 0.52.


Be Aware

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


&Do Holdings Co Cyclically Adjusted Revenue per Share Related Terms


&Do Holdings Co Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for &Do 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.

&Do Holdings Co Cyclically Adjusted Revenue per Share Chart

&Do Holdings Co 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 1,554.99 1,571.00 1,847.80 2,122.87 2,290.97

&Do Holdings Co Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 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 2,128.14 2,166.81 2,224.79 2,257.08 2,304.05

TSE:3457 vs CBRE, BEKE, JLL: Cyclically Adjusted Revenue per Share Comparison

For the Real Estate Services subindustry, &Do 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.


&Do Holdings Co Cyclically Adjusted PS Ratio vs Real Estate Industry

For the Real Estate industry and Real Estate sector, &Do Holdings Co's Cyclically Adjusted PS Ratio distribution charts can be found below:

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


TSE:3457
66GF Score
&Do Holdings Co Ltd TSE:3457
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

&Do 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, &Do 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)
=663.742/112.7000*112.7000
=663.742

Current CPI (Mar. 2026) = 112.7000.

&Do Holdings Co Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201603 244.780 97.900 281.785
201606 247.522 98.100 284.360
201609 233.164 98.000 268.139
201612 263.228 98.400 301.482
201703 247.324 98.100 284.133
201706 229.520 98.500 262.608
201709 268.579 98.800 306.365
201712 278.905 99.400 316.223
201803 305.538 99.200 347.118
201806 392.402 99.200 445.803
201809 298.934 99.900 337.236
201812 328.616 99.700 371.465
201903 444.919 99.700 502.933
201906 499.370 99.800 563.918
201909 303.181 100.100 341.344
201912 422.101 100.500 473.341
202003 424.986 100.300 477.527
202006 502.085 99.900 566.416
202009 380.481 99.900 429.231
202012 565.447 99.300 641.751
202103 338.874 99.900 382.293
202106 690.485 99.500 782.087
202109 558.743 100.100 629.074
202112 566.454 100.100 637.756
202203 351.261 101.100 391.564
202206 618.037 101.800 684.212
202209 486.051 103.100 531.309
202212 800.248 104.100 866.359
202303 531.069 104.400 573.290
202306 686.573 105.200 735.521
202309 773.856 106.200 821.220
202312 1,001.649 106.800 1,056.984
202403 687.513 107.200 722.787
202406 918.187 108.200 956.374
202412 1,070.539 110.700 1,089.880
202503 561.113 111.100 569.194
202506 888.696 111.700 896.652
202509 598.583 112.000 602.324
202512 702.512 113.000 700.647
202603 663.742 112.700 663.742

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2,257.08 mean?
&Do Holdings Co (TSE:3457) has a Cyclically Adjusted Revenue per Share of 円2,257.08 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 &Do Holdings Co and its competitors.
Is &Do Holdings Co's Cyclically Adjusted Revenue per Share too high?
&Do Holdings Co's current Cyclically Adjusted Revenue per Share is 円2,257.08. Overall, &Do Holdings Co has a GF Score™ of 66/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does &Do Holdings Co's Cyclically Adjusted Revenue per Share compare to CBRE and BEKE?
&Do Holdings Co's Cyclically Adjusted Revenue per Share of 円2,257.08 can be compared against companies in the Real Estate 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 Real Estate company?
A good Cyclically Adjusted Revenue per Share depends on the Real Estate 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 &Do Holdings Co and its competitors. &Do Holdings Co's current Cyclically Adjusted Revenue per Share is 円2,257.08. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is &Do Holdings Co stock overvalued right now?
Based on GuruFocus' analysis, &Do Holdings Co (TSE:3457) is currently considered Fairly Valued. The stock's GF Value™ is 円912.93, compared to a current price of 円916.00 — trading 0.3% above its estimated fair value. The current Cyclically Adjusted Revenue per Share is 円2,257.08. &Do Holdings Co's overall GF Score™ is 66/100 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 &Do Holdings Co (TSE:3457), the current Cyclically Adjusted Revenue per Share is 円2,257.08 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 &Do Holdings Co (TSE:3457) Overvalued in 2026?

Based on GuruFocus' analysis, &Do Holdings Co stock appears to be overvalued. The current stock price of 円916.00 is trading 0.3% above its estimated GF Value™ of 円912.93. GuruFocus considers &Do Holdings Co to be Fairly Valued.

Key valuation signals for TSE:3457:

  • Cyclically Adjusted Revenue per Share: 円2,257.08
  • GF Value™: 円912.93 vs. price of 円916.00 (0.3% above fair value)
  • GF Score™: 66/100 with 8 warning signs

No single metric tells the full story. See the TSE:3457 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


&Do Holdings Co Business Description

Address 670, Tearamizucho, Karasuma-dori Nishiki-koji, Nakagyo-ku, Kyoto, JPN, 604-8152
&Do Holdings Co Ltd provides various services and consulting to franchised shops for buying and selling real estate. The company is also involved in the renovation business, which includes general refurbishment, planning, design, and construction of extensions and alterations; acquisition, renovation, and resale of pre-owned housing and real estate; planning and sale of newly constructed houses; sale and development of building lots; and acquisition and sale of revenue-generating and investment real estate. In addition, it engages in the planning and management of house leases, house leasebacks, and asset leasebacks; and management of leasing on blocks of revenue-generating condominiums, buildings, classified-ownership condominiums, and detached houses.
66GF Score

Get the complete analysis for TSE:3457

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

円916.00
Price
円912.93
GF Value