Heiwa (TSE:6412) Cyclically Adjusted Revenue per Share: 円1,681.80 (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:6412 Heiwa Corp TSE:6412
66 GF Score
Price 円2,140.00
GF Value 円3,998.50
Valuation Possible Value Trap
! 6 Warning Signs
View Full Analysis

What is Heiwa Cyclically Adjusted Revenue per Share?

Heiwa TSE:6412 -1.79% 66 Cyclically Adjusted Revenue per Share is 円1,681.80 as of Mar. 2026. GuruFocus rates TSE:6412 with a GF Score™ of 66/100 and a GF Value™ of 円3,998.50 (Possible Value Trap). The stock has 6 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.

Heiwa's adjusted revenue per share for the three months ended in Mar. 2026 was 円522.707. 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1,681.80 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Heiwa's average Cyclically Adjusted Revenue Growth Rate was 1.50% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was -1.50% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was -1.30% 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 Heiwa was 3.50% per year. The lowest was -2.40% per year. And the median was -0.40% per year.

As of today (2026-07-31), Heiwa's current stock price is 円2140.00. Heiwa's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2026 was 円1,681.80. Heiwa's Cyclically Adjusted PS Ratio of today is 1.27.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Heiwa was 1.76. The lowest was 0.82. And the median was 1.25.


Heiwa  (TSE:6412) 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.

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

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=2140.00/1681.80
=1.27

* 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 Heiwa was 1.76. The lowest was 0.82. And the median was 1.25.


Be Aware

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


Heiwa Cyclically Adjusted Revenue per Share Related Terms


Heiwa Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Heiwa'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.

Heiwa Cyclically Adjusted Revenue per Share Chart

Heiwa 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 1,783.87 1,758.76 1,707.21 1,657.29 1,681.80

Heiwa 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 1,657.29 1,674.71 1,654.46 1,682.55 1,681.80

TSE:6412 vs AS, HAS, LTH: Cyclically Adjusted Revenue per Share Comparison

For the Leisure subindustry, Heiwa'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.


Heiwa Cyclically Adjusted PS Ratio vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Heiwa's Cyclically Adjusted PS Ratio distribution charts can be found below:

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


TSE:6412
66GF Score
Heiwa Corp TSE:6412
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Heiwa 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, Heiwa'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)
=522.707/112.7000*112.7000
=522.707

Current CPI (Mar. 2026) = 112.7000.

Heiwa Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201606 500.710 98.100 575.230
201609 449.135 98.000 516.505
201612 566.611 98.400 648.954
201703 372.305 98.100 427.714
201706 309.792 98.500 354.452
201709 320.768 98.800 365.896
201712 385.999 99.400 437.647
201803 329.845 99.200 374.733
201806 422.024 99.200 479.457
201809 391.146 99.900 441.263
201812 316.685 99.700 357.978
201903 339.913 99.700 384.235
201906 373.173 99.800 421.409
201909 376.139 100.100 423.485
201912 409.807 100.500 459.555
202003 306.569 100.300 344.470
202006 163.967 99.900 184.976
202009 219.068 99.900 247.137
202012 388.580 99.300 441.017
202103 320.725 99.900 361.819
202106 324.952 99.500 368.061
202109 270.731 100.100 304.809
202112 340.880 100.100 383.788
202203 295.861 101.100 329.807
202206 352.131 101.800 389.835
202209 367.011 103.100 401.185
202212 459.516 104.100 497.478
202303 263.989 104.400 284.977
202306 354.270 105.200 379.527
202309 322.150 106.200 341.867
202312 365.907 106.800 386.121
202403 340.441 107.200 357.908
202406 360.854 108.200 375.862
202409 367.080 108.900 379.889
202412 476.471 110.700 485.079
202503 274.621 111.100 278.576
202506 712.277 111.700 718.654
202509 620.743 112.000 624.623
202512 761.306 113.000 759.285
202603 522.707 112.700 522.707

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1,681.80 mean?
Heiwa (TSE:6412) has a Cyclically Adjusted Revenue per Share of 円1,681.80 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 Heiwa and its competitors.
Is Heiwa's Cyclically Adjusted Revenue per Share too high?
Heiwa's current Cyclically Adjusted Revenue per Share is 円1,681.80. Overall, Heiwa has a GF Score™ of 66/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Heiwa's Cyclically Adjusted Revenue per Share compare to AS and HAS?
Heiwa's Cyclically Adjusted Revenue per Share of 円1,681.80 can be compared against companies in the Travel & Leisure 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 Travel & Leisure company?
A good Cyclically Adjusted Revenue per Share depends on the Travel & Leisure 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 Heiwa and its competitors. Heiwa's current Cyclically Adjusted Revenue per Share is 円1,681.80. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Heiwa stock overvalued right now?
Based on GuruFocus' analysis, Heiwa (TSE:6412) is currently considered Possible Value Trap. The stock's GF Value™ is 円3,998.50, compared to a current price of 円2,140.00 — trading 46.5% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is 円1,681.80. Heiwa's overall GF Score™ is 66/100 with 6 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 Heiwa (TSE:6412), the current Cyclically Adjusted Revenue per Share is 円1,681.80 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 Heiwa (TSE:6412) Overvalued in 2026?

Based on GuruFocus' analysis, Heiwa stock appears to be undervalued. The current stock price of 円2,140.00 is trading 46.5% below its estimated GF Value™ of 円3,998.50. GuruFocus considers Heiwa to be Possible Value Trap.

Key valuation signals for TSE:6412:

  • Cyclically Adjusted Revenue per Share: 円1,681.80
  • GF Value™: 円3,998.50 vs. price of 円2,140.00 (46.5% below fair value)
  • GF Score™: 66/100 with 6 warning signs

No single metric tells the full story. See the TSE:6412 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Heiwa Business Description

Address 1 Chome-16-1 Higashiueno, Taito-ku, Tokyo, JPN, 110-0015
Heiwa Corp is a gambling company involved in the manufacturing and sales of pachinko and pachislot machines. The company operates in two business segments: game machines and golf. The game machine business develops pachinko machines, a gambling device with pinball-like characteristics, which are sold to pachinko parlors throughout Japan. Pachinko parlors allow users to purchase small steel balls, which are utilized in pachinko machines under the objective of winning more balls, which can then be exchanged for prizes. Pachislot machines, which are a similar gambling device with characteristics of pachinko and slot machines, are developed in a similar manner. The company's golf segment operates a number of golf courses. Heiwa generates the vast majority of its revenue in Japan.
66GF Score

Get the complete analysis for TSE:6412

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

円2,140.00
Price
円3,998.50
GF Value