Kose Holdings (TSE:4922) Cyclically Adjusted Revenue per Share: 円5,880.17 (As of Dec. 2025)

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:4922 Kose Holdings Corp TSE:4922
71 GF Score
Price 円6,039.00
GF Value 円8,963.90
Valuation Significantly Undervalued
! 5 Warning Signs
View Full Analysis

What is Kose Holdings Cyclically Adjusted Revenue per Share?

Kose Holdings TSE:4922 +4.21% 71 Cyclically Adjusted Revenue per Share is 円5,880.17 as of Dec. 2025. GuruFocus rates TSE:4922 with a GF Score™ of 71/100 and a GF Value™ of 円8,963.90 (Significantly Undervalued). The stock has 5 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.

Kose Holdings's adjusted revenue per share for the three months ended in Dec. 2025 was 円1,571.429. 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5,880.17 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Kose Holdings's average Cyclically Adjusted Revenue Growth Rate was 4.00% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 5.70% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 7.10% 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.

During the past 13 years, the highest 3-Year average Cyclically Adjusted Revenue Growth Rate of Kose Holdings was 8.50% per year. The lowest was 5.70% per year. And the median was 7.40% per year.

As of today (2026-07-29), Kose Holdings's current stock price is 円6039.00. Kose Holdings's Cyclically Adjusted Revenue per Share for the quarter that ended in Dec. 2025 was 円5,880.17. Kose Holdings's Cyclically Adjusted PS Ratio of today is 1.03.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Kose Holdings was 6.94. The lowest was 0.85. And the median was 2.98.


Kose Holdings  (TSE:4922) 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.

Kose Holdings's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=6039.00/5880.17
=1.03

* 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 Kose Holdings was 6.94. The lowest was 0.85. And the median was 2.98.


Be Aware

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


Kose Holdings Cyclically Adjusted Revenue per Share Related Terms


Kose Holdings Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Kose 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.

Kose Holdings Cyclically Adjusted Revenue per Share Chart

Kose Holdings Annual Data
Trend Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 4,431.41 4,984.85 5,290.01 5,656.64 5,880.17

Kose Holdings 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 5,699.14 5,760.36 5,798.56 5,880.17 0.00

TSE:4922 vs PG, CL, KVUE: Cyclically Adjusted Revenue per Share Comparison

For the Household & Personal Products subindustry, Kose 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.


Kose Holdings Cyclically Adjusted PS Ratio vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Kose Holdings's Cyclically Adjusted PS Ratio distribution charts can be found below:

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


TSE:4922
71GF Score
Kose Holdings Corp TSE:4922
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Kose 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, Kose Holdings's adjusted Revenue per Share data for the three months ended in Dec. 2025 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=1571.429/113.0000*113.0000
=1,571.429

Current CPI (Dec. 2025) = 113.0000.

Kose Holdings Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201603 1,138.277 97.900 1,313.844
201606 1,094.226 98.100 1,260.423
201609 1,110.860 98.000 1,280.890
201612 1,166.518 98.400 1,339.599
201703 1,304.759 98.100 1,502.933
201706 1,239.201 98.500 1,421.621
201709 1,295.924 98.800 1,482.180
201712 1,384.013 99.400 1,573.375
201803 1,399.474 99.200 1,594.159
201806 1,410.725 99.200 1,606.975
201809 1,411.587 99.900 1,596.690
201812 1,523.131 99.700 1,726.317
201903 1,492.041 99.700 1,691.080
201906 1,432.621 99.800 1,622.106
201909 1,561.111 100.100 1,762.293
201912 1,371.941 100.500 1,542.580
202003 1,379.461 100.300 1,554.129
202006 1,052.837 99.900 1,190.897
202009 1,231.186 99.900 1,392.633
202012 1,294.459 99.300 1,473.050
202103 1,319.089 99.900 1,492.063
202106 1,030.203 99.500 1,169.979
202109 1,124.700 100.100 1,269.641
202112 1,788.844 100.100 2,019.374
202203 1,034.427 101.100 1,156.184
202206 1,254.816 101.800 1,392.870
202209 1,231.868 103.100 1,350.156
202212 1,546.736 104.100 1,678.974
202303 1,194.916 104.400 1,293.348
202306 1,334.098 105.200 1,433.014
202309 1,308.598 106.200 1,392.388
202312 1,427.382 106.800 1,510.245
202403 1,359.793 107.200 1,433.364
202406 1,429.072 108.200 1,492.469
202409 1,394.980 108.900 1,447.500
202412 1,472.661 110.700 1,503.258
202503 1,384.545 111.100 1,408.223
202506 1,428.576 111.700 1,445.202
202509 1,401.689 112.000 1,414.204
202512 1,571.429 113.000 1,571.429

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5,880.17 mean?
Kose Holdings (TSE:4922) has a Cyclically Adjusted Revenue per Share of 円5,880.17 as of Dec. 2025. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on Kose Holdings and its competitors.
Is Kose Holdings' Cyclically Adjusted Revenue per Share too high?
Kose Holdings' current Cyclically Adjusted Revenue per Share is 円5,880.17. Overall, Kose Holdings has a GF Score™ of 71/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Kose Holdings' Cyclically Adjusted Revenue per Share compare to PG and CL?
Kose Holdings' Cyclically Adjusted Revenue per Share of 円5,880.17 can be compared against companies in the Consumer Packaged Goods 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 Consumer Packaged Goods company?
A good Cyclically Adjusted Revenue per Share depends on the Consumer Packaged Goods 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 Kose Holdings and its competitors. Kose Holdings's current Cyclically Adjusted Revenue per Share is 円5,880.17. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Kose Holdings stock overvalued right now?
Based on GuruFocus' analysis, Kose Holdings (TSE:4922) is currently considered Significantly Undervalued. The stock's GF Value™ is 円8,963.90, compared to a current price of 円6,039.00 — trading 32.6% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is 円5,880.17. Kose Holdings' overall GF Score™ is 71/100 with 5 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 Kose Holdings (TSE:4922), the current Cyclically Adjusted Revenue per Share is 円5,880.17 as of Dec. 2025. 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 Kose Holdings (TSE:4922) Overvalued in 2026?

Based on GuruFocus' analysis, Kose Holdings stock appears to be undervalued. The current stock price of 円6,039.00 is trading 32.6% below its estimated GF Value™ of 円8,963.90. GuruFocus considers Kose Holdings to be Significantly Undervalued.

Key valuation signals for TSE:4922:

  • Cyclically Adjusted Revenue per Share: 円5,880.17
  • GF Value™: 円8,963.90 vs. price of 円6,039.00 (32.6% below fair value)
  • GF Score™: 71/100 with 5 warning signs

No single metric tells the full story. See the TSE:4922 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Kose Holdings Business Description

Other Exchanges KSRYY:USA49K:Germany
Address 3-6-2 Nihonbashi, Chuo-ku, Tokyo, JPN, 103-8251
Kose is Japan's second-largest beauty company, best known for its prestige skincare brands such as Decorte and Albion. Founded in 1946, the company remains under the management of the Kobayashi family. Albion, a fully consolidated subsidiary in which Kose holds a 79.5% stake, operates independently under a separate brand of the Kobayashi family. With a portfolio of 37 brands spanning multiple price points, the group captured approximately 15% of Japan's premium beauty segment in 2024, according to Euromonitor. Japan remains its core market, contributing over 60% of sales, followed by North America (19%) and Asia (13%). The company distributes its products through a diversified channel mix of department stores, specialty retailers, drugstores, travel retail, and e-commerce platforms.
71GF Score

Get the complete analysis for TSE:4922

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

円6,039.00
Price
円8,963.90
GF Value