Open Door (TSE:3926) Cyclically Adjusted Revenue per Share: 円102.22 (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:3926 Open Door Inc TSE:3926
69 GF Score
Price 円387.00
GF Value 円652.23
Valuation Significantly Undervalued
! 3 Warning Signs
View Full Analysis

What is Open Door Cyclically Adjusted Revenue per Share?

Open Door TSE:3926 +2.93% 69 Cyclically Adjusted Revenue per Share is 円102.22 as of Mar. 2026. GuruFocus rates TSE:3926 with a GF Score™ of 69/100 and a GF Value™ of 円652.23 (Significantly 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.

Open Door's adjusted revenue per share for the three months ended in Mar. 2026 was 円20.270. 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102.22 for the trailing ten years ended in Mar. 2026.

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 (2026-08-04), Open Door's current stock price is 円387.00. Open Door's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2026 was 円102.22. Open Door's Cyclically Adjusted PS Ratio of today is 3.79.

During the past 12 years, the highest Cyclically Adjusted PS Ratio of Open Door was 5.03. The lowest was 2.35. And the median was 3.27.


Open Door  (TSE:3926) 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.

Open Door's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=387.00/102.22
=3.79

* 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 12 years, the highest Cyclically Adjusted PS Ratio of Open Door was 5.03. The lowest was 2.35. And the median was 3.27.


Be Aware

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


Open Door Cyclically Adjusted Revenue per Share Related Terms


Open Door Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Open Door'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.

Open Door Cyclically Adjusted Revenue per Share Chart

Open Door Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 102.22

Open Door 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 0.00 102.36 102.25 102.83 102.22

TSE:3926 vs GOOGL, META, SPOT: Cyclically Adjusted Revenue per Share Comparison

For the Internet Content & Information subindustry, Open Door'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.


Open Door Cyclically Adjusted PS Ratio vs Interactive Media Industry

For the Interactive Media industry and Communication Services sector, Open Door's Cyclically Adjusted PS Ratio distribution charts can be found below:

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


TSE:3926
69GF Score
Open Door Inc TSE:3926
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Open Door 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, Open Door'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)
=20.27/112.7000*112.7000
=20.270

Current CPI (Mar. 2026) = 112.7000.

Open Door Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201606 20.894 98.100 24.004
201609 24.804 98.000 28.525
201612 22.888 98.400 26.214
201703 28.279 98.100 32.488
201706 28.558 98.500 32.675
201709 38.082 98.800 43.440
201712 29.230 99.400 33.141
201803 33.445 99.200 37.996
201806 35.922 99.200 40.811
201809 44.806 99.900 50.547
201812 35.817 99.700 40.487
201903 43.684 99.700 49.380
201906 41.802 99.800 47.205
201909 48.037 100.100 54.084
201912 37.304 100.500 41.832
202003 32.057 100.300 36.020
202006 3.806 99.900 4.294
202009 11.020 99.900 12.432
202012 13.883 99.300 15.756
202103 7.483 99.900 8.442
202106 7.507 99.500 8.503
202109 9.567 100.100 10.771
202112 11.509 100.100 12.958
202203 10.160 101.100 11.326
202206 14.221 101.800 15.744
202209 16.889 103.100 18.462
202212 16.139 104.100 17.472
202303 19.027 104.400 20.540
202306 21.033 105.200 22.533
202309 24.207 106.200 25.689
202312 17.345 106.800 18.303
202403 19.991 107.200 21.017
202406 19.066 108.200 19.859
202409 21.807 108.900 22.568
202412 17.792 110.700 18.113
202503 18.882 111.100 19.154
202506 18.337 111.700 18.501
202509 21.748 112.000 21.884
202512 18.764 113.000 18.714
202603 20.270 112.700 20.270

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102.22 mean?
Open Door (TSE:3926) has a Cyclically Adjusted Revenue per Share of 円102.22 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 Open Door and its competitors.
Is Open Door's Cyclically Adjusted Revenue per Share too high?
Open Door's current Cyclically Adjusted Revenue per Share is 円102.22. Overall, Open Door has a GF Score™ of 69/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Open Door's Cyclically Adjusted Revenue per Share compare to GOOGL and META?
Open Door's Cyclically Adjusted Revenue per Share of 円102.22 can be compared against companies in the Interactive Media 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 an Interactive Media company?
A good Cyclically Adjusted Revenue per Share depends on the Interactive Media 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 Open Door and its competitors. Open Door's current Cyclically Adjusted Revenue per Share is 円102.22. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Open Door stock overvalued right now?
Based on GuruFocus' analysis, Open Door (TSE:3926) is currently considered Significantly Undervalued. The stock's GF Value™ is 円652.23, compared to a current price of 円387.00 — trading 40.7% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is 円102.22. Open Door's overall GF Score™ is 69/100 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 Open Door (TSE:3926), the current Cyclically Adjusted Revenue per Share is 円102.22 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 Open Door (TSE:3926) Overvalued in 2026?

Based on GuruFocus' analysis, Open Door stock appears to be undervalued. The current stock price of 円387.00 is trading 40.7% below its estimated GF Value™ of 円652.23. GuruFocus considers Open Door to be Significantly Undervalued.

Key valuation signals for TSE:3926:

  • Cyclically Adjusted Revenue per Share: 円102.22
  • GF Value™: 円652.23 vs. price of 円387.00 (40.7% below fair value)
  • GF Score™: 69/100 with 3 warning signs

No single metric tells the full story. See the TSE:3926 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Open Door Business Description

Other Exchanges OPNDF:USA
Address 2-17-7 Akasaka, Akasaka Tameike Tower, 6th Floor, Minato-ku, Chikusei-cho, Tokyo, JPN, 107-0052
Open Door Inc is engaged in the planning and operation of game content for mobile phones, software development, and content delivery. It is also involved in development and provision of online systems for the internet and mobile phones. The company operates in two sites Travelko, a travel comparison site and GALLERY JAPAN, a japanese traditional art crafts site.
69GF Score

Get the complete analysis for TSE:3926

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

円387.00
Price
円652.23
GF Value