Cosmo Energy Holdings Co (TSE:5021) Cyclically Adjusted Revenue per Share: 円16,037.54 (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:5021 Cosmo Energy Holdings Co Ltd TSE:5021
71 GF Score
Price 円4,083.00
GF Value 円3,573.14
Valuation Modestly Overvalued
! 3 Warning Signs
View Full Analysis

What is Cosmo Energy Holdings Co Cyclically Adjusted Revenue per Share?

Cosmo Energy Holdings Co TSE:5021 +1.42% 71 Cyclically Adjusted Revenue per Share is 円16,037.54 as of Dec. 2025. GuruFocus rates TSE:5021 with a GF Score™ of 71/100 and a GF Value™ of 円3,573.14 (Modestly Overvalued). 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.

Cosmo Energy Holdings Co's adjusted revenue per share for the three months ended in Dec. 2025 was 円4,107.612. 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16,037.54 for the trailing ten years ended in Dec. 2025.

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 (2026-08-13), Cosmo Energy Holdings Co's current stock price is 円4083.00. Cosmo Energy Holdings Co's Cyclically Adjusted Revenue per Share for the quarter that ended in Dec. 2025 was 円16,037.54. Cosmo Energy Holdings Co's Cyclically Adjusted PS Ratio of today is 0.25.

During the past 11 years, the highest Cyclically Adjusted PS Ratio of Cosmo Energy Holdings Co was 0.30. The lowest was 0.22. And the median was 0.25.


Cosmo Energy Holdings Co  (TSE:5021) 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.

Cosmo Energy Holdings Co's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=4083.00/16037.54
=0.25

* 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 11 years, the highest Cyclically Adjusted PS Ratio of Cosmo Energy Holdings Co was 0.30. The lowest was 0.22. And the median was 0.25.


Be Aware

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


Cosmo Energy Holdings Co Cyclically Adjusted Revenue per Share Related Terms


Cosmo Energy Holdings Co Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Cosmo Energy 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.

Cosmo Energy Holdings Co Cyclically Adjusted Revenue per Share Chart

Cosmo Energy Holdings Co 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 0.00

Cosmo Energy Holdings Co 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 0.00 15,885.63 16,037.54 0.00

TSE:5021 vs XOM, CVX: Cyclically Adjusted Revenue per Share Comparison

For the Oil & Gas Integrated subindustry, Cosmo Energy 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.


Cosmo Energy Holdings Co Cyclically Adjusted PS Ratio vs Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Cosmo Energy Holdings Co's Cyclically Adjusted PS Ratio distribution charts can be found below:

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


TSE:5021
71GF Score
Cosmo Energy Holdings Co Ltd TSE:5021
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Cosmo Energy 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, Cosmo Energy Holdings Co'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)
=4107.612/113.0000*113.0000
=4,107.612

Current CPI (Dec. 2025) = 113.0000.

Cosmo Energy Holdings Co Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201603 3,024.903 97.900 3,491.461
201606 2,848.961 98.100 3,281.678
201609 3,215.311 98.000 3,707.450
201612 3,549.301 98.400 4,075.925
201703 3,964.193 98.100 4,566.298
201706 3,347.283 98.500 3,840.030
201709 3,396.738 98.800 3,884.933
201712 4,056.289 99.400 4,611.274
201803 4,200.366 99.200 4,784.691
201806 3,751.013 99.200 4,272.827
201809 4,168.309 99.900 4,714.904
201812 4,489.460 99.700 5,088.355
201903 3,403.212 99.700 3,857.201
201906 3,292.512 99.800 3,727.995
201909 3,322.887 100.100 3,751.111
201912 3,588.457 100.500 4,034.782
202003 4,163.738 100.300 4,690.951
202006 2,623.642 99.900 2,967.683
202009 3,148.819 99.900 3,561.727
202012 3,577.149 99.300 4,070.673
202103 3,321.909 99.900 3,757.515
202106 2,651.376 99.500 3,011.110
202109 2,830.745 100.100 3,195.546
202112 3,265.016 100.100 3,685.782
202203 3,458.969 101.100 3,866.108
202206 3,339.790 101.800 3,707.233
202209 3,704.999 103.100 4,060.765
202212 3,977.502 104.100 4,317.557
202303 3,952.740 104.400 4,278.349
202306 3,486.954 105.200 3,745.492
202309 3,995.153 106.200 4,250.963
202312 4,023.034 106.800 4,256.581
202403 4,089.459 107.200 4,310.717
202406 3,744.980 108.200 3,911.116
202409 3,826.396 108.900 3,970.457
202412 4,150.807 110.700 4,237.048
202503 4,441.875 111.100 4,517.839
202506 3,948.902 111.700 3,994.861
202509 4,173.496 112.000 4,210.759
202512 4,107.612 113.000 4,107.612

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16,037.54 mean?
Cosmo Energy Holdings Co (TSE:5021) has a Cyclically Adjusted Revenue per Share of 円16,037.54 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 Cosmo Energy Holdings Co and its competitors.
Is Cosmo Energy Holdings Co's Cyclically Adjusted Revenue per Share too high?
Cosmo Energy Holdings Co's current Cyclically Adjusted Revenue per Share is 円16,037.54. Overall, Cosmo Energy Holdings Co has a GF Score™ of 71/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Cosmo Energy Holdings Co's Cyclically Adjusted Revenue per Share compare to XOM and CVX?
Cosmo Energy Holdings Co's Cyclically Adjusted Revenue per Share of 円16,037.54 can be compared against companies in the Oil & Gas 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 Oil & Gas company?
A good Cyclically Adjusted Revenue per Share depends on the Oil & Gas 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 Cosmo Energy Holdings Co and its competitors. Cosmo Energy Holdings Co's current Cyclically Adjusted Revenue per Share is 円16,037.54. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Cosmo Energy Holdings Co stock overvalued right now?
Based on GuruFocus' analysis, Cosmo Energy Holdings Co (TSE:5021) is currently considered Modestly Overvalued. The stock's GF Value™ is 円3,573.14, compared to a current price of 円4,083.00 — trading 14.3% above its estimated fair value. The current Cyclically Adjusted Revenue per Share is 円16,037.54. Cosmo Energy Holdings Co's overall GF Score™ is 71/100 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 Cosmo Energy Holdings Co (TSE:5021), the current Cyclically Adjusted Revenue per Share is 円16,037.54 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 Cosmo Energy Holdings Co (TSE:5021) Overvalued in 2026?

Based on GuruFocus' analysis, Cosmo Energy Holdings Co stock appears to be overvalued. The current stock price of 円4,083.00 is trading 14.3% above its estimated GF Value™ of 円3,573.14. GuruFocus considers Cosmo Energy Holdings Co to be Modestly Overvalued.

Key valuation signals for TSE:5021:

  • Cyclically Adjusted Revenue per Share: 円16,037.54
  • GF Value™: 円3,573.14 vs. price of 円4,083.00 (14.3% above fair value)
  • GF Score™: 71/100 with 3 warning signs

No single metric tells the full story. See the TSE:5021 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Cosmo Energy Holdings Co Business Description

Industry EnergyOil & Gas
Other Exchanges 2LW:Germany
Address 1-1-1 Shibaura, Minato-ku, Tokyo, JPN, 105-0023
Cosmo Energy Holdings Co Ltd is engaged in the oil, petrochemical, oil exploration and development, and renewable energy businesses. The group operates through four reportable segments: the Petroleum Business, which produces and sells gasoline, naphtha, kerosene, diesel, heavy oil, crude oil, lubricants, LPG, asphalt, and related products; the Petrochemical Business, which manufactures and sells petrochemical products such as ethylene, mixed xylene, paraxylene, benzene, toluene, and solvents; the Oil E&P Business, which develops, produces, and sells crude oil; and the Renewable Energy Business, which generates and supplies electricity produced from wind power. It generates the majority of its revenue from the Petroleum business segment.
71GF Score

Get the complete analysis for TSE:5021

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

円4,083.00
Price
円3,573.14
GF Value