Workman Co (TSE:7564) Cyclically Adjusted Revenue per Share: 円1,392.70 (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:7564 Workman Co Ltd TSE:7564
95 GF Score
Price 円5,890.00
GF Value 円5,831.14
Valuation Fairly Valued
! 2 Warning Signs
View Full Analysis

What is Workman Co Cyclically Adjusted Revenue per Share?

Workman Co TSE:7564 +0.34% 95 Cyclically Adjusted Revenue per Share is 円1,392.70 as of Mar. 2026. GuruFocus rates TSE:7564 with a GF Score™ of 95/100 and a GF Value™ of 円5,831.14 (Fairly Valued). The stock has 2 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.

Workman Co's adjusted revenue per share for the three months ended in Mar. 2026 was 円447.839. 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1,392.70 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Workman Co's average Cyclically Adjusted Revenue Growth Rate was 11.70% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 12.40% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 13.00% 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 Workman Co was 13.40% per year. The lowest was 10.20% per year. And the median was 12.70% per year.

As of today (2026-07-30), Workman Co's current stock price is 円5890.00. Workman Co's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2026 was 円1,392.70. Workman Co's Cyclically Adjusted PS Ratio of today is 4.23.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Workman Co was 16.19. The lowest was 0.50. And the median was 5.35.


Workman Co  (TSE:7564) 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.

Workman Co's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=5890.00/1392.70
=4.23

* 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 Workman Co was 16.19. The lowest was 0.50. And the median was 5.35.


Be Aware

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


Workman Co Cyclically Adjusted Revenue per Share Related Terms


Workman Co Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Workman 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.

Workman Co Cyclically Adjusted Revenue per Share Chart

Workman 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 854.03 979.56 1,103.40 1,246.79 1,392.70

Workman 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 1,246.79 1,286.82 1,317.36 1,366.99 1,392.70

TSE:7564 vs TJX, ROST, BURL: Cyclically Adjusted Revenue per Share Comparison

For the Apparel Retail subindustry, Workman 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.


Workman Co Cyclically Adjusted PS Ratio vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Workman Co's Cyclically Adjusted PS Ratio distribution charts can be found below:

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


TSE:7564
95GF Score
Workman Co Ltd TSE:7564
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Workman 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, Workman Co'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)
=447.839/112.7000*112.7000
=447.839

Current CPI (Mar. 2026) = 112.7000.

Workman Co Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201606 162.449 98.100 186.626
201609 137.917 98.000 158.605
201612 195.025 98.400 223.367
201703 142.726 98.100 163.968
201706 171.979 98.500 196.772
201709 147.042 98.800 167.729
201712 213.995 99.400 242.628
201803 154.185 99.200 175.168
201806 182.552 99.200 207.395
201809 170.956 99.900 192.860
201812 266.801 99.700 301.589
201903 200.285 99.700 226.400
201906 252.261 99.800 284.868
201909 260.973 100.100 293.823
201912 363.607 100.500 407.746
202003 254.221 100.300 285.650
202006 314.471 99.900 354.764
202009 282.429 99.900 318.616
202012 421.370 99.300 478.232
202103 278.311 99.900 313.970
202106 361.892 99.500 409.902
202109 315.648 100.100 355.380
202112 447.041 100.100 503.312
202203 299.996 101.100 334.417
202206 408.357 101.800 452.081
202209 329.384 103.100 360.054
202212 497.929 104.100 539.064
202303 336.295 104.400 363.031
202306 432.606 105.200 463.448
202309 370.959 106.200 393.664
202312 497.280 106.800 524.751
202403 324.556 107.200 341.208
202406 459.540 108.200 478.652
202409 352.236 108.900 364.527
202412 512.334 110.700 521.590
202503 359.368 111.100 364.543
202506 509.252 111.700 513.811
202509 423.693 112.000 426.341
202512 590.221 113.000 588.654
202603 447.839 112.700 447.839

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1,392.70 mean?
Workman Co (TSE:7564) has a Cyclically Adjusted Revenue per Share of 円1,392.70 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 Workman Co and its competitors.
Is Workman Co's Cyclically Adjusted Revenue per Share too high?
Workman Co's current Cyclically Adjusted Revenue per Share is 円1,392.70. Overall, Workman Co has a GF Score™ of 95/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Workman Co's Cyclically Adjusted Revenue per Share compare to TJX and ROST?
Workman Co's Cyclically Adjusted Revenue per Share of 円1,392.70 can be compared against companies in the Retail - Cyclical 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 Retail - Cyclical company?
A good Cyclically Adjusted Revenue per Share depends on the Retail - Cyclical 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 Workman Co and its competitors. Workman Co's current Cyclically Adjusted Revenue per Share is 円1,392.70. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Workman Co stock overvalued right now?
Based on GuruFocus' analysis, Workman Co (TSE:7564) is currently considered Fairly Valued. The stock's GF Value™ is 円5,831.14, compared to a current price of 円5,890.00 — trading 1% above its estimated fair value. The current Cyclically Adjusted Revenue per Share is 円1,392.70. Workman Co's overall GF Score™ is 95/100 with 2 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 Workman Co (TSE:7564), the current Cyclically Adjusted Revenue per Share is 円1,392.70 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 Workman Co (TSE:7564) Overvalued in 2026?

Based on GuruFocus' analysis, Workman Co stock appears to be overvalued. The current stock price of 円5,890.00 is trading 1% above its estimated GF Value™ of 円5,831.14. GuruFocus considers Workman Co to be Fairly Valued.

Key valuation signals for TSE:7564:

  • Cyclically Adjusted Revenue per Share: 円1,392.70
  • GF Value™: 円5,831.14 vs. price of 円5,890.00 (1% above fair value)
  • GF Score™: 95/100 with 2 warning signs

No single metric tells the full story. See the TSE:7564 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Workman Co Business Description

Address 4-8-1 Higashi Ueno, Tixtower UENO, Taito-ku, Tokyo, JPN, 110 0015
Workman Co Ltd is a Japan based company engaged in operating franchise stores and directly-operated stores providing working wear, casual wear, family clothing, footwear and working-related items. The company provides family clothing, including inner wears, socks, soldier socks, hats, towels and aprons; casual wear, including polo shirts, T-shirts, high neck shirts and blouses; working wear, including working jumpers, working pants, boiler suits and tobifuku; footwear, including safety shoes, safety sneakers, rubber-soled socks, boots and cloth shoes.
95GF Score

Get the complete analysis for TSE:7564

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

円5,890.00
Price
円5,831.14
GF Value