Itoki (TSE:7972) Cyclically Adjusted Revenue per Share: 円2,871.61 (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:7972 Itoki Corp TSE:7972
74 GF Score
Price 円2,862.00
GF Value 円1,938.25
Valuation Significantly Overvalued
! 1 Warning Sign
View Full Analysis

What is Itoki Cyclically Adjusted Revenue per Share?

Itoki TSE:7972 +0.56% 74 Cyclically Adjusted Revenue per Share is 円2,871.61 as of Dec. 2025. GuruFocus rates TSE:7972 with a GF Score™ of 74/100 and a GF Value™ of 円1,938.25 (Significantly Overvalued). The stock has 1 warning sign 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.

Itoki's adjusted revenue per share for the three months ended in Dec. 2025 was 円835.509. 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2,871.61 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Itoki's average Cyclically Adjusted Revenue Growth Rate was 4.60% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 4.60% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 4.70% 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 Itoki was 5.00% per year. The lowest was 3.80% per year. And the median was 4.10% per year.

As of today (2026-07-25), Itoki's current stock price is 円2862.00. Itoki's Cyclically Adjusted Revenue per Share for the quarter that ended in Dec. 2025 was 円2,871.61. Itoki's Cyclically Adjusted PS Ratio of today is 1.00.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Itoki was 1.26. The lowest was 0.12. And the median was 0.27.


Itoki  (TSE:7972) 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.

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

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=2862.00/2871.61
=1.00

* 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 Itoki was 1.26. The lowest was 0.12. And the median was 0.27.


Be Aware

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


Itoki Cyclically Adjusted Revenue per Share Related Terms


Itoki Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Itoki'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.

Itoki Cyclically Adjusted Revenue per Share Chart

Itoki Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2,373.80 2,506.48 2,593.56 2,746.21 2,871.61

Itoki 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 2,777.73 2,806.42 2,824.51 2,871.61 0.00

TSE:7972 vs SN, SGI, MHK: Cyclically Adjusted Revenue per Share Comparison

For the Furnishings, Fixtures & Appliances subindustry, Itoki'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.


Itoki Cyclically Adjusted PS Ratio vs Furnishings, Fixtures & Appliances Industry

For the Furnishings, Fixtures & Appliances industry and Consumer Cyclical sector, Itoki's Cyclically Adjusted PS Ratio distribution charts can be found below:

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


TSE:7972
74GF Score
Itoki Corp TSE:7972
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Itoki 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, Itoki'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)
=835.509/113.0000*113.0000
=835.509

Current CPI (Dec. 2025) = 113.0000.

Itoki Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201603 614.771 97.900 709.593
201606 536.364 98.100 617.830
201609 445.307 98.000 513.466
201612 544.402 98.400 625.177
201703 690.832 98.100 795.760
201706 606.929 98.500 696.274
201709 481.108 98.800 550.255
201712 607.236 99.400 690.319
201803 713.505 99.200 812.763
201806 616.694 99.200 702.484
201809 538.888 99.900 609.553
201812 734.843 99.700 832.871
201903 743.274 99.700 842.427
201906 652.045 99.800 738.287
201909 623.344 100.100 703.675
201912 659.270 100.500 741.269
202003 827.634 100.300 932.429
202006 591.780 99.900 669.381
202009 471.012 99.900 532.776
202012 664.873 99.300 756.603
202103 710.261 99.900 803.398
202106 644.419 99.500 731.853
202109 493.450 100.100 557.041
202112 703.982 100.100 794.705
202203 781.865 101.100 873.895
202206 627.784 101.800 696.853
202209 578.707 103.100 634.276
202212 685.086 104.100 743.657
202303 759.269 104.400 821.814
202306 572.894 105.200 615.371
202309 525.152 106.200 558.778
202312 663.155 106.800 701.653
202403 855.148 107.200 901.415
202406 642.049 108.200 670.532
202409 607.583 108.900 630.458
202412 743.742 110.700 759.195
202503 868.710 111.100 883.566
202506 740.786 111.700 749.408
202509 673.562 112.000 679.576
202512 835.509 113.000 835.509

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2,871.61 mean?
Itoki (TSE:7972) has a Cyclically Adjusted Revenue per Share of 円2,871.61 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 Itoki and its competitors.
Is Itoki's Cyclically Adjusted Revenue per Share too high?
Itoki's current Cyclically Adjusted Revenue per Share is 円2,871.61. Overall, Itoki has a GF Score™ of 74/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Itoki's Cyclically Adjusted Revenue per Share compare to SN and SGI?
Itoki's Cyclically Adjusted Revenue per Share of 円2,871.61 can be compared against companies in the Furnishings, Fixtures & Appliances 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 Furnishings, Fixtures & Appliances company?
A good Cyclically Adjusted Revenue per Share depends on the Furnishings, Fixtures & Appliances 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 Itoki and its competitors. Itoki's current Cyclically Adjusted Revenue per Share is 円2,871.61. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Itoki stock overvalued right now?
Based on GuruFocus' analysis, Itoki (TSE:7972) is currently considered Significantly Overvalued. The stock's GF Value™ is 円1,938.25, compared to a current price of 円2,862.00 — trading 47.7% above its estimated fair value. The current Cyclically Adjusted Revenue per Share is 円2,871.61. Itoki's overall GF Score™ is 74/100 with 1 warning sign 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 Itoki (TSE:7972), the current Cyclically Adjusted Revenue per Share is 円2,871.61 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 Itoki (TSE:7972) Overvalued in 2026?

Based on GuruFocus' analysis, Itoki stock appears to be overvalued. The current stock price of 円2,862.00 is trading 47.7% above its estimated GF Value™ of 円1,938.25. GuruFocus considers Itoki to be Significantly Overvalued.

Key valuation signals for TSE:7972:

  • Cyclically Adjusted Revenue per Share: 円2,871.61
  • GF Value™: 円1,938.25 vs. price of 円2,862.00 (47.7% above fair value)
  • GF Score™: 74/100 with 1 warning sign

No single metric tells the full story. See the TSE:7972 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Itoki Business Description

Address 2-5-1 Nihonbashi, Nihonbashi Takashimaya Mitsui Building, Chuo-ku, Tokyo, JPN, 103-6113
Itoki Corp is engaged in the manufacturing and selling of office furniture, facilities equipment, and other related products. Its product portfolio consists of steel and wooden furniture, iron doors, and safe-deposit boxes, as well as office supplies and equipment, and store furniture and equipment. The company is also involved in the provision of maintenance services and the execution and management of construction projects.
74GF Score

Get the complete analysis for TSE:7972

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

円2,862.00
Price
円1,938.25
GF Value