Media Do Co (TSE:3678) Cyclically Adjusted Revenue per Share: 円5,632.01 (As of Feb. 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:3678 Media Do Co Ltd TSE:3678
66 GF Score
Price 円1,290.00
GF Value 円1,723.37
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is Media Do Co Cyclically Adjusted Revenue per Share?

Media Do Co TSE:3678 -0.77% 66 Cyclically Adjusted Revenue per Share is 円5,632.01 as of Feb. 2026. GuruFocus rates TSE:3678 with a GF Score™ of 66/100 and a GF Value™ of 円1,723.37 (Modestly Undervalued). The stock has 4 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.

Media Do Co's adjusted revenue per share for the three months ended in Feb. 2026 was 円1,847.782. 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5,632.01 for the trailing ten years ended in Feb. 2026.

During the past 12 months, Media Do Co's average Cyclically Adjusted Revenue Growth Rate was 13.10% 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.

As of today (2026-08-02), Media Do Co's current stock price is 円1290.00. Media Do Co's Cyclically Adjusted Revenue per Share for the quarter that ended in Feb. 2026 was 円5,632.01. Media Do Co's Cyclically Adjusted PS Ratio of today is 0.23.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Media Do Co was 0.40. The lowest was 0.21. And the median was 0.33.


Media Do Co  (TSE:3678) 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.

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

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=1290.00/5632.01
=0.23

* 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 Media Do Co was 0.40. The lowest was 0.21. And the median was 0.33.


Be Aware

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


Media Do Co Cyclically Adjusted Revenue per Share Related Terms


Media Do Co Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Media Do 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.

Media Do Co Cyclically Adjusted Revenue per Share Chart

Media Do Co Annual Data
Trend Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23 Feb24 Feb25 Feb26
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 4,238.33 4,980.15 5,632.01

Media Do Co Quarterly Data
Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25 May25 Aug25 Nov25 Feb26 May26
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 5,167.28 5,333.32 5,530.02 5,632.01 0.00

TSE:3678 vs NYT, WLY: Cyclically Adjusted Revenue per Share Comparison

For the Publishing subindustry, Media Do 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.


Media Do Co Cyclically Adjusted PS Ratio vs Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Media Do Co's Cyclically Adjusted PS Ratio distribution charts can be found below:

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


TSE:3678
66GF Score
Media Do Co Ltd TSE:3678
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Media Do 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, Media Do Co's adjusted Revenue per Share data for the three months ended in Feb. 2026 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Feb. 2026 (Change)*Current CPI (Feb. 2026)
=1847.782/112.2000*112.2000
=1,847.782

Current CPI (Feb. 2026) = 112.2000.

Media Do Co Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201605 340.923 98.200 389.527
201608 373.405 97.900 427.947
201611 383.008 98.600 435.837
201702 352.119 98.100 402.729
201705 770.839 98.600 877.162
201708 889.861 98.500 1,013.628
201711 743.388 99.100 841.656
201802 591.121 99.500 666.571
201805 794.332 99.300 897.523
201808 1,092.676 99.800 1,228.439
201811 1,063.922 100.000 1,193.720
201902 1,166.286 99.700 1,312.510
201905 1,068.372 100.000 1,198.713
201908 1,127.531 100.000 1,265.090
201911 1,104.884 100.500 1,233.512
202002 1,232.555 100.300 1,378.790
202005 1,395.598 100.100 1,564.297
202008 1,462.121 100.100 1,638.861
202011 1,372.951 99.500 1,548.192
202102 1,422.729 99.800 1,599.501
202105 1,817.065 99.400 2,051.053
202108 1,689.977 99.700 1,901.860
202111 1,482.737 100.100 1,661.969
202202 1,635.785 100.700 1,822.593
202205 1,680.356 101.800 1,852.023
202208 1,812.565 102.700 1,980.232
202211 1,547.972 103.900 1,671.631
202302 1,532.132 104.000 1,652.935
202305 1,482.607 105.100 1,582.764
202308 1,572.487 105.900 1,666.034
202311 1,516.443 106.900 1,591.627
202402 1,635.852 106.900 1,716.956
202405 1,661.792 108.100 1,724.820
202408 1,713.946 109.100 1,762.647
202411 1,612.018 110.000 1,644.258
202502 1,748.712 110.800 1,770.808
202505 1,716.784 111.800 1,722.926
202508 1,837.390 112.100 1,839.029
202511 1,757.520 113.200 1,741.994
202602 1,847.782 112.200 1,847.782

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5,632.01 mean?
Media Do Co (TSE:3678) has a Cyclically Adjusted Revenue per Share of 円5,632.01 as of Feb. 2026. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on Media Do Co and its competitors.
Is Media Do Co's Cyclically Adjusted Revenue per Share too high?
Media Do Co's current Cyclically Adjusted Revenue per Share is 円5,632.01. Overall, Media Do Co has a GF Score™ of 66/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Media Do Co's Cyclically Adjusted Revenue per Share compare to NYT and WLY?
Media Do Co's Cyclically Adjusted Revenue per Share of 円5,632.01 can be compared against companies in the Media - Diversified 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 Media - Diversified company?
A good Cyclically Adjusted Revenue per Share depends on the Media - Diversified 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 Media Do Co and its competitors. Media Do Co's current Cyclically Adjusted Revenue per Share is 円5,632.01. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Media Do Co stock overvalued right now?
Based on GuruFocus' analysis, Media Do Co (TSE:3678) is currently considered Modestly Undervalued. The stock's GF Value™ is 円1,723.37, compared to a current price of 円1,290.00 — trading 25.1% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is 円5,632.01. Media Do Co's overall GF Score™ is 66/100 with 4 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 Media Do Co (TSE:3678), the current Cyclically Adjusted Revenue per Share is 円5,632.01 as of Feb. 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 Media Do Co (TSE:3678) Overvalued in 2026?

Based on GuruFocus' analysis, Media Do Co stock appears to be undervalued. The current stock price of 円1,290.00 is trading 25.1% below its estimated GF Value™ of 円1,723.37. GuruFocus considers Media Do Co to be Modestly Undervalued.

Key valuation signals for TSE:3678:

  • Cyclically Adjusted Revenue per Share: 円5,632.01
  • GF Value™: 円1,723.37 vs. price of 円1,290.00 (25.1% below fair value)
  • GF Score™: 66/100 with 4 warning signs

No single metric tells the full story. See the TSE:3678 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Media Do Co Business Description

Address 1-1-1 Hitotsubashi Chiyoda-ku, 5th & 8th Floor, Palaceside Building, Tokyo, JPN, 100-0003
Media Do Co Ltd is engaged in the business of distributing eBooks. The company provides all kinds of trade eBooks, from comics, fiction, and nonfiction books to photo-books and magazines. The group operates two segments: E-book Distribution Business and Strategic Investment Business. The majority of its revenue is generated from the E-book Distribution Business, which mainly involves acting as an intermediary for domestic e-bookstores, and the intermediary business. Strategic Investment Projects is a group of businesses that aims to create a second revenue stream by utilizing the various networks cultivated within the company.
66GF Score

Get the complete analysis for TSE:3678

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

円1,290.00
Price
円1,723.37
GF Value