Disruptors (TSE:6538) Cyclically Adjusted Revenue per Share: 円160.07 (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:6538 Disruptors Inc TSE:6538
88 GF Score
Price 円253.00
GF Value 円299.25
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Disruptors Cyclically Adjusted Revenue per Share?

Disruptors TSE:6538 +0.80% 88 Cyclically Adjusted Revenue per Share is 円160.07 as of Mar. 2026. GuruFocus rates TSE:6538 with a GF Score™ of 88/100 and a GF Value™ of 円299.25 (Modestly 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.

Disruptors's adjusted revenue per share for the three months ended in Mar. 2026 was 円64.729. 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160.07 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Disruptors's average Cyclically Adjusted Revenue Growth Rate was 13.60% 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.

As of today (2026-08-09), Disruptors's current stock price is 円253.00. Disruptors's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2026 was 円160.07. Disruptors's Cyclically Adjusted PS Ratio of today is 1.58.

During the past 12 years, the highest Cyclically Adjusted PS Ratio of Disruptors was 1.59. The lowest was 1.00. And the median was 1.43.


Disruptors  (TSE:6538) 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.

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

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=253.00/160.07
=1.58

* 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 Disruptors was 1.59. The lowest was 1.00. And the median was 1.43.


Be Aware

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


Disruptors Cyclically Adjusted Revenue per Share Related Terms


Disruptors Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Disruptors'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.

Disruptors Cyclically Adjusted Revenue per Share Chart

Disruptors 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 0.00 160.07

Disruptors Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 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 0.00 0.00 160.07

TSE:6538 vs KFY, RHI, TNET: Cyclically Adjusted Revenue per Share Comparison

For the Staffing & Employment Services subindustry, Disruptors'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.


Disruptors Cyclically Adjusted PS Ratio vs Business Services Industry

For the Business Services industry and Industrials sector, Disruptors's Cyclically Adjusted PS Ratio distribution charts can be found below:

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


TSE:6538
88GF Score
Disruptors Inc TSE:6538
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Disruptors 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, Disruptors'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)
=64.729/112.7000*112.7000
=64.729

Current CPI (Mar. 2026) = 112.7000.

Disruptors Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201503 0.000 97.900 0.000
201603 0.000 97.900 0.000
201609 0.000 98.000 0.000
201612 20.517 98.400 23.499
201703 23.404 98.100 26.887
201706 13.168 98.500 15.066
201709 27.240 98.800 31.072
201712 28.058 99.400 31.812
201803 33.029 99.200 37.524
201806 30.027 99.200 34.113
201809 27.316 99.900 30.816
201812 26.507 99.700 29.963
201903 28.431 99.700 32.138
201906 28.808 99.800 32.532
201909 26.228 100.100 29.529
201912 22.850 100.500 25.624
202003 34.848 100.300 39.156
202006 23.498 99.900 26.509
202009 24.034 99.900 27.113
202012 27.052 99.300 30.703
202103 38.058 99.900 42.934
202106 32.597 99.500 36.921
202109 36.610 100.100 41.218
202112 35.254 100.100 39.692
202203 43.363 101.100 48.338
202206 36.960 101.800 40.917
202209 41.115 103.100 44.943
202212 38.024 104.100 41.165
202303 45.306 104.400 48.908
202306 43.660 105.200 46.773
202309 38.871 106.200 41.250
202312 46.715 106.800 49.296
202403 55.496 107.200 58.343
202406 54.372 108.200 56.633
202409 48.431 108.900 50.121
202503 0.000 111.100 0.000
202506 64.827 111.700 65.407
202509 57.678 112.000 58.038
202512 61.114 113.000 60.952
202603 64.729 112.700 64.729

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160.07 mean?
Disruptors (TSE:6538) has a Cyclically Adjusted Revenue per Share of 円160.07 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 Disruptors and its competitors.
Is Disruptors' Cyclically Adjusted Revenue per Share too high?
Disruptors' current Cyclically Adjusted Revenue per Share is 円160.07. Overall, Disruptors has a GF Score™ of 88/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Disruptors' Cyclically Adjusted Revenue per Share compare to KFY and RHI?
Disruptors' Cyclically Adjusted Revenue per Share of 円160.07 can be compared against companies in the Business Services 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 Business Services company?
A good Cyclically Adjusted Revenue per Share depends on the Business Services 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 Disruptors and its competitors. Disruptors's current Cyclically Adjusted Revenue per Share is 円160.07. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Disruptors stock overvalued right now?
Based on GuruFocus' analysis, Disruptors (TSE:6538) is currently considered Modestly Undervalued. The stock's GF Value™ is 円299.25, compared to a current price of 円253.00 — trading 15.5% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is 円160.07. Disruptors' overall GF Score™ is 88/100 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 Disruptors (TSE:6538), the current Cyclically Adjusted Revenue per Share is 円160.07 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 Disruptors (TSE:6538) Overvalued in 2026?

Based on GuruFocus' analysis, Disruptors stock appears to be undervalued. The current stock price of 円253.00 is trading 15.5% below its estimated GF Value™ of 円299.25. GuruFocus considers Disruptors to be Modestly Undervalued.

Key valuation signals for TSE:6538:

  • Cyclically Adjusted Revenue per Share: 円160.07
  • GF Value™: 円299.25 vs. price of 円253.00 (15.5% below fair value)
  • GF Score™: 88/100 with 3 warning signs

No single metric tells the full story. See the TSE:6538 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Disruptors Business Description

Address 1-8-1 Shimomeguro, 15th Floor, Ark Tower, Tokyo, JPN, 153-0064
Disruptors Inc operates internet-based platforms for customer acquisition and operates in two segments: the "DX Business" for digital transformation, and a marketing platform for rental property information.
88GF Score

Get the complete analysis for TSE:6538

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

円253.00
Price
円299.25
GF Value