Tokai Kisen Co (TSE:9173) Cyclically Adjusted Revenue per Share: 円5,963.21 (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:9173 Tokai Kisen Co Ltd TSE:9173
62 GF Score
Price 円2,850.00
GF Value 円2,781.32
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is Tokai Kisen Co Cyclically Adjusted Revenue per Share?

Tokai Kisen Co TSE:9173 -0.04% 62 Cyclically Adjusted Revenue per Share is 円5,963.21 as of Dec. 2025. GuruFocus rates TSE:9173 with a GF Score™ of 62/100 and a GF Value™ of 円2,781.32 (Fairly Valued). The stock has 4 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.

Tokai Kisen Co's adjusted revenue per share for the three months ended in Dec. 2025 was 円1,500.897. 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5,963.21 for the trailing ten years ended in Dec. 2025.

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 Tokai Kisen Co was 2.70% per year. The lowest was -0.80% per year. And the median was 0.70% per year.

As of today (2026-08-14), Tokai Kisen Co's current stock price is 円2850.00. Tokai Kisen Co's Cyclically Adjusted Revenue per Share for the quarter that ended in Dec. 2025 was 円5,963.21. Tokai Kisen Co's Cyclically Adjusted PS Ratio of today is 0.48.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Tokai Kisen Co was 0.56. The lowest was 0.37. And the median was 0.45.


Tokai Kisen Co  (TSE:9173) 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.

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

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=2850.00/5963.21
=0.48

* 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 Tokai Kisen Co was 0.56. The lowest was 0.37. And the median was 0.45.


Be Aware

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


Tokai Kisen Co Cyclically Adjusted Revenue per Share Related Terms


Tokai Kisen Co Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Tokai Kisen 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.

Tokai Kisen Co Cyclically Adjusted Revenue per Share Chart

Tokai Kisen Co 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 5,177.28 5,450.21 5,601.70 0.00 5,963.21

Tokai Kisen Co Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 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 5,813.32 5,867.39 5,953.31 5,963.21 0.00

Tokai Kisen Co Cyclically Adjusted Revenue per Share Competitor Comparison

For the Marine Shipping subindustry, Tokai Kisen 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.


Tokai Kisen Co Cyclically Adjusted PS Ratio vs Transportation Industry

For the Transportation industry and Industrials sector, Tokai Kisen Co's Cyclically Adjusted PS Ratio distribution charts can be found below:

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


TSE:9173
62GF Score
Tokai Kisen Co Ltd TSE:9173
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Tokai Kisen 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, Tokai Kisen Co'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)
=1500.897/113.0000*113.0000
=1,500.897

Current CPI (Dec. 2025) = 113.0000.

Tokai Kisen Co Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201512 1,163.454 98.100 1,340.166
201603 1,118.372 97.900 1,290.869
201606 1,132.019 98.100 1,303.957
201609 1,633.347 98.000 1,883.349
201612 1,207.192 98.400 1,386.308
201703 1,171.063 98.100 1,348.931
201706 1,185.247 98.500 1,359.725
201709 1,684.114 98.800 1,926.163
201712 1,172.630 99.400 1,333.070
201803 1,114.348 99.200 1,269.368
201806 1,211.413 99.200 1,379.936
201809 1,699.240 99.900 1,922.063
201812 1,195.825 99.700 1,355.348
201903 1,097.199 99.700 1,243.566
201906 1,242.195 99.800 1,406.493
201909 1,602.570 100.100 1,809.095
201912 1,121.657 100.500 1,261.167
202003 992.288 100.300 1,117.932
202006 759.932 99.900 859.583
202009 1,342.306 99.900 1,518.324
202012 992.442 99.300 1,129.365
202103 914.343 99.900 1,034.242
202106 929.818 99.500 1,055.974
202109 1,862.181 100.100 2,102.162
202112 1,218.692 100.100 1,375.746
202203 1,285.266 101.100 1,436.549
202206 1,411.511 101.800 1,566.805
202209 2,246.495 103.100 2,462.211
202212 1,402.954 104.100 1,522.899
202303 1,366.074 104.400 1,478.605
202306 1,412.250 105.200 1,516.961
202309 1,839.784 106.200 1,957.586
202312 1,384.770 106.800 1,465.159
202403 1,427.962 107.200 1,505.221
202406 1,557.781 108.200 1,626.888
202412 0.000 110.700 0.000
202503 1,510.609 111.100 1,536.443
202506 1,533.357 111.700 1,551.203
202509 1,983.272 112.000 2,000.980
202512 1,500.897 113.000 1,500.897

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5,963.21 mean?
Tokai Kisen Co (TSE:9173) has a Cyclically Adjusted Revenue per Share of 円5,963.21 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 Tokai Kisen Co and its competitors.
Is Tokai Kisen Co's Cyclically Adjusted Revenue per Share too high?
Tokai Kisen Co's current Cyclically Adjusted Revenue per Share is 円5,963.21. Overall, Tokai Kisen Co has a GF Score™ of 62/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Tokai Kisen Co's Cyclically Adjusted Revenue per Share compare to competitors?
Tokai Kisen Co's Cyclically Adjusted Revenue per Share of 円5,963.21 can be compared against companies in the Transportation 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 Transportation company?
A good Cyclically Adjusted Revenue per Share depends on the Transportation 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 Tokai Kisen Co and its competitors. Tokai Kisen Co's current Cyclically Adjusted Revenue per Share is 円5,963.21. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Tokai Kisen Co stock overvalued right now?
Based on GuruFocus' analysis, Tokai Kisen Co (TSE:9173) is currently considered Fairly Valued. The stock's GF Value™ is 円2,781.32, compared to a current price of 円2,850.00 — trading 2.5% above its estimated fair value. The current Cyclically Adjusted Revenue per Share is 円5,963.21. Tokai Kisen Co's overall GF Score™ is 62/100 with 4 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 Tokai Kisen Co (TSE:9173), the current Cyclically Adjusted Revenue per Share is 円5,963.21 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 Tokai Kisen Co (TSE:9173) Overvalued in 2026?

Based on GuruFocus' analysis, Tokai Kisen Co stock appears to be overvalued. The current stock price of 円2,850.00 is trading 2.5% above its estimated GF Value™ of 円2,781.32. GuruFocus considers Tokai Kisen Co to be Fairly Valued.

Key valuation signals for TSE:9173:

  • Cyclically Adjusted Revenue per Share: 円5,963.21
  • GF Value™: 円2,781.32 vs. price of 円2,850.00 (2.5% above fair value)
  • GF Score™: 62/100 with 4 warning signs

No single metric tells the full story. See the TSE:9173 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Tokai Kisen Co Business Description

Address 1-16-1 Kaigan, Minato-ku, Tokyo, JPN, 105-6891
Tokai Kisen Co Ltd is a Japan-based company mainly engaged in the marine transportation business. Its services include fleet service, trade, food and beverage, restaurant and hotel management and general passenger automobile carrier services.
62GF Score

Get the complete analysis for TSE:9173

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

円2,850.00
Price
円2,781.32
GF Value