KeyHolder (TSE:4712) Cyclically Adjusted Revenue per Share: 円1,261.41 (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:4712 KeyHolder Inc TSE:4712
73 GF Score
Price 円743.00
GF Value 円745.30
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is KeyHolder Cyclically Adjusted Revenue per Share?

KeyHolder TSE:4712 +0.54% 73 Cyclically Adjusted Revenue per Share is 円1,261.41 as of Mar. 2026. GuruFocus rates TSE:4712 with a GF Score™ of 73/100 and a GF Value™ of 円745.30 (Fairly Valued). 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.

KeyHolder's adjusted revenue per share for the three months ended in Mar. 2026 was 円442.487. 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1,261.41 for the trailing ten years ended in Mar. 2026.

During the past 12 months, KeyHolder's average Cyclically Adjusted Revenue Growth Rate was 2.70% 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 KeyHolder was -3.40% per year. The lowest was -13.70% per year. And the median was -10.60% per year.

As of today (2026-08-05), KeyHolder's current stock price is 円743.00. KeyHolder's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2026 was 円1,261.41. KeyHolder's Cyclically Adjusted PS Ratio of today is 0.59.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of KeyHolder was 1.12. The lowest was 0.32. And the median was 0.65.


KeyHolder  (TSE:4712) 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.

KeyHolder's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=743.00/1261.41
=0.59

* 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 KeyHolder was 1.12. The lowest was 0.32. And the median was 0.65.


Be Aware

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


KeyHolder Cyclically Adjusted Revenue per Share Related Terms


KeyHolder Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for KeyHolder'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.

KeyHolder Cyclically Adjusted Revenue per Share Chart

KeyHolder Annual Data
Trend Mar16 Mar17 Mar18 Mar19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 1,231.83 1,224.07 1,217.27 0.00 0.00

KeyHolder Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 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 1,227.74 1,279.74 0.00 0.00 1,261.41

TSE:4712 vs NFLX, DIS, WBD: Cyclically Adjusted Revenue per Share Comparison

For the Entertainment subindustry, KeyHolder'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.


KeyHolder Cyclically Adjusted PS Ratio vs Media - Diversified Industry

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

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


TSE:4712
73GF Score
KeyHolder Inc TSE:4712
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

KeyHolder 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, KeyHolder'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)
=442.487/112.7000*112.7000
=442.487

Current CPI (Mar. 2026) = 112.7000.

KeyHolder Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201603 418.687 97.900 481.982
201606 403.063 98.100 463.050
201609 411.821 98.000 473.594
201612 386.003 98.400 442.099
201703 404.731 98.100 464.966
201706 132.483 98.500 151.582
201709 139.781 98.800 159.447
201712 118.754 99.400 134.644
201803 213.003 99.200 241.990
201806 102.605 99.200 116.568
201809 229.237 99.900 258.609
201812 196.726 99.700 222.377
201903 233.615 99.700 264.076
201906 200.630 99.800 226.563
201909 181.602 100.100 204.461
201912 105.429 100.500 118.227
202003 110.230 100.300 123.858
202006 77.028 99.900 86.897
202009 197.250 99.900 222.523
202012 266.474 99.300 302.433
202103 213.478 99.900 240.831
202106 238.516 99.500 270.158
202109 216.327 100.100 243.557
202112 295.118 100.100 332.266
202203 221.354 101.100 246.752
202206 246.933 101.800 273.373
202209 402.946 103.100 440.466
202212 301.853 104.100 326.790
202303 372.218 104.400 401.810
202306 384.977 105.200 412.423
202309 389.691 106.200 413.542
202312 324.681 106.800 342.617
202403 365.889 107.200 384.661
202406 387.196 108.200 403.299
202412 0.000 110.700 0.000
202503 424.860 111.100 430.979
202506 894.047 111.700 902.051
202509 0.000 112.000 0.000
202512 0.000 113.000 0.000
202603 442.487 112.700 442.487

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1,261.41 mean?
KeyHolder (TSE:4712) has a Cyclically Adjusted Revenue per Share of 円1,261.41 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 KeyHolder and its competitors.
Is KeyHolder's Cyclically Adjusted Revenue per Share too high?
KeyHolder's current Cyclically Adjusted Revenue per Share is 円1,261.41. Overall, KeyHolder has a GF Score™ of 73/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does KeyHolder's Cyclically Adjusted Revenue per Share compare to NFLX and DIS?
KeyHolder's Cyclically Adjusted Revenue per Share of 円1,261.41 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 KeyHolder and its competitors. KeyHolder's current Cyclically Adjusted Revenue per Share is 円1,261.41. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is KeyHolder stock overvalued right now?
Based on GuruFocus' analysis, KeyHolder (TSE:4712) is currently considered Fairly Valued. The stock's GF Value™ is 円745.30, compared to a current price of 円743.00 — trading 0.3% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is 円1,261.41. KeyHolder's overall GF Score™ is 73/100 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 KeyHolder (TSE:4712), the current Cyclically Adjusted Revenue per Share is 円1,261.41 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 KeyHolder (TSE:4712) Overvalued in 2026?

Based on GuruFocus' analysis, KeyHolder stock appears to be undervalued. The current stock price of 円743.00 is trading 0.3% below its estimated GF Value™ of 円745.30. GuruFocus considers KeyHolder to be Fairly Valued.

Key valuation signals for TSE:4712:

  • Cyclically Adjusted Revenue per Share: 円1,261.41
  • GF Value™: 円745.30 vs. price of 円743.00 (0.3% below fair value)
  • GF Score™: 73/100 with 4 warning signs

No single metric tells the full story. See the TSE:4712 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


KeyHolder Business Description

Address 16-3 Higashi 3-chome, Shibuya-ku, Tokyo, JPN, 150-0011
KeyHolder Inc, through its subsidiaries is engaged in various businesses including advertising agency, casting, operation of the live music club, management, operation business and others. Its segments include: General Entertainment Business; Video Production Business; Video Production Business; and Logistics business.
73GF Score

Get the complete analysis for TSE:4712

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

円743.00
Price
円745.30
GF Value