Estelle Holdings Co (TSE:7872) Cyclically Adjusted Revenue per Share: 円3,248.34 (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:7872 Estelle Holdings Co Ltd TSE:7872
61 GF Score
Price 円618.00
GF Value 円696.19
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is Estelle Holdings Co Cyclically Adjusted Revenue per Share?

Estelle Holdings Co TSE:7872 +0.49% 61 Cyclically Adjusted Revenue per Share is 円3,248.34 as of Mar. 2026. GuruFocus rates TSE:7872 with a GF Score™ of 61/100 and a GF Value™ of 円696.19 (Modestly 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.

Estelle Holdings Co's adjusted revenue per share for the three months ended in Mar. 2026 was 円978.142. 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3,248.34 for the trailing ten years ended in Mar. 2026.

During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 1.60% 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.

During the past 13 years, the highest 3-Year average Cyclically Adjusted Revenue Growth Rate of Estelle Holdings Co was 1.80% per year. The lowest was -2.70% per year. And the median was 1.30% per year.

As of today (2026-09-14), Estelle Holdings Co's current stock price is 円618.00. Estelle Holdings Co's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2026 was 円3,248.34. Estelle Holdings Co's Cyclically Adjusted PS Ratio of today is 0.19.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Estelle Holdings Co was 0.31. The lowest was 0.18. And the median was 0.21.


Estelle Holdings Co  (TSE:7872) 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.

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

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=618.00/3248.34
=0.19

* 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 Estelle Holdings Co was 0.31. The lowest was 0.18. And the median was 0.21.


Be Aware

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


Estelle Holdings Co Cyclically Adjusted Revenue per Share Related Terms


Estelle Holdings Co Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Estelle 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.

Estelle Holdings Co Cyclically Adjusted Revenue per Share Chart

Estelle 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 3,010.65 3,094.44 3,134.89 0.00 3,248.34

Estelle Holdings Co Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 3,214.74 3,221.22 3,244.74 3,248.34 0.00

TSE:7872 vs TPR: Cyclically Adjusted Revenue per Share Comparison

For the Luxury Goods subindustry, Estelle 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.


Estelle Holdings Co Cyclically Adjusted PS Ratio vs Retail - Cyclical Industry

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

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


TSE:7872
61GF Score
Estelle Holdings Co Ltd TSE:7872
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Estelle 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, Estelle Holdings 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)
=978.142/112.7000*112.7000
=978.142

Current CPI (Mar. 2026) = 112.7000.

Estelle Holdings Co Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201603 837.397 97.900 963.990
201606 647.365 98.100 743.711
201609 756.006 98.000 869.407
201612 756.902 98.400 866.899
201703 760.039 98.100 873.154
201706 639.701 98.500 731.922
201709 763.715 98.800 871.161
201712 799.762 99.400 906.772
201803 772.277 99.200 877.375
201806 684.608 99.200 777.775
201809 782.179 99.900 882.398
201812 806.172 99.700 911.290
201903 779.304 99.700 880.918
201906 691.823 99.800 781.247
201909 833.365 100.100 938.264
201912 751.035 100.500 842.205
202003 750.941 100.300 843.779
202006 399.737 99.900 450.955
202009 745.578 99.900 841.108
202012 753.575 99.300 855.266
202103 732.217 99.900 826.035
202106 603.933 99.500 684.053
202109 719.138 100.100 809.659
202112 759.691 100.100 855.316
202203 738.615 101.100 823.362
202206 617.296 101.800 683.392
202209 694.110 103.100 758.741
202212 740.779 104.100 801.977
202303 735.372 104.400 793.835
202306 667.582 105.200 715.176
202309 763.791 106.200 810.539
202312 777.248 106.800 820.186
202403 811.128 107.200 852.744
202406 664.153 108.200 691.775
202409 761.023 108.900 787.578
202503 0.000 111.100 0.000
202506 661.195 111.700 667.114
202509 772.667 112.000 777.496
202512 826.780 113.000 824.585
202603 978.142 112.700 978.142

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3,248.34 mean?
Estelle Holdings Co (TSE:7872) has a Cyclically Adjusted Revenue per Share of 円3,248.34 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 Estelle Holdings Co and its competitors.
Is Estelle Holdings Co's Cyclically Adjusted Revenue per Share too high?
Estelle Holdings Co's current Cyclically Adjusted Revenue per Share is 円3,248.34. Overall, Estelle Holdings Co has a GF Score™ of 61/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Estelle Holdings Co's Cyclically Adjusted Revenue per Share compare to TPR?
Estelle Holdings Co's Cyclically Adjusted Revenue per Share of 円3,248.34 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 Estelle Holdings Co and its competitors. Estelle Holdings Co's current Cyclically Adjusted Revenue per Share is 円3,248.34. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Estelle Holdings Co stock overvalued right now?
Based on GuruFocus' analysis, Estelle Holdings Co (TSE:7872) is currently considered Modestly Undervalued. The stock's GF Value™ is 円696.19, compared to a current price of 円618.00 — trading 11.2% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is 円3,248.34. Estelle Holdings Co's overall GF Score™ is 61/100 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 Estelle Holdings Co (TSE:7872), the current Cyclically Adjusted Revenue per Share is 円3,248.34 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 Estelle Holdings Co (TSE:7872) Overvalued in 2026?

Based on GuruFocus' analysis, Estelle Holdings Co stock appears to be undervalued. The current stock price of 円618.00 is trading 11.2% below its estimated GF Value™ of 円696.19. GuruFocus considers Estelle Holdings Co to be Modestly Undervalued.

Key valuation signals for TSE:7872:

  • Cyclically Adjusted Revenue per Share: 円3,248.34
  • GF Value™: 円696.19 vs. price of 円618.00 (11.2% below fair value)
  • GF Score™: 61/100 with 5 warning signs

No single metric tells the full story. See the TSE:7872 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Estelle Holdings Co Business Description

Address 1-19-7 Ginza, 6th Floor, JRE Ginza 1-chome East Building, Chuo-ku, Tokyo, JPN, 104-0061
Estelle Holdings Co Ltd manufactures, processes and sells precious metals and gems. The company offers rings, bracelets, piercing jewelry, earrings, and accessories and eyeglasses, among others. It operates chain of stores. It also engaged in the cosmetics business, accessory, clothing, and eye wear business.
61GF Score

Get the complete analysis for TSE:7872

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

円618.00
Price
円696.19
GF Value