U-Next Holdings Co (TSE:9418) Cyclically Adjusted Revenue per Share: 円 (As of May. 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:9418 U-Next Holdings Co Ltd TSE:9418
79 GF Score
Price 円1,760.00
GF Value 円2,366.72
Valuation Modestly Undervalued
! 1 Warning Sign
View Full Analysis

What is U-Next Holdings Co Cyclically Adjusted Revenue per Share?

U-Next Holdings Co TSE:9418 -1.79% 79 Cyclically Adjusted Revenue per Share is 円 as of May. 2026. GuruFocus rates TSE:9418 with a GF Score™ of 79/100 and a GF Value™ of 円2,366.72 (Modestly Undervalued). 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.

U-Next Holdings Co's adjusted revenue per share for the three months ended in May. 2026 was 円662.492. 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 for the trailing ten years ended in May. 2026.

During the past 12 months, U-Next Holdings Co's average Cyclically Adjusted Revenue Growth Rate was 12.30% 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 (2026-09-20), U-Next Holdings Co's current stock price is 円1760.00. U-Next Holdings Co's Cyclically Adjusted Revenue per Share for the quarter that ended in May. 2026 was . U-Next Holdings Co's Cyclically Adjusted PS Ratio of today is .

During the past 13 years, the highest Cyclically Adjusted PS Ratio of U-Next Holdings Co was 1.62. The lowest was 0.99. And the median was 1.29.


U-Next Holdings Co  (TSE:9418) 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.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of U-Next Holdings Co was 1.62. The lowest was 0.99. And the median was 1.29.


Be Aware

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


U-Next Holdings Co Cyclically Adjusted Revenue per Share Related Terms


U-Next Holdings Co Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for U-Next 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.

U-Next Holdings Co Cyclically Adjusted Revenue per Share Chart

U-Next Holdings Co Annual Data
Trend Dec16 Dec17 Aug18 Aug19 Aug20 Aug21 Aug22 Aug23 Aug24 Aug25
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - - -

U-Next Holdings Co Quarterly Data
Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25 May25 Aug25 Nov25 Feb26 May26
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 - - - - -

TSE:9418 vs MMM, HON: Cyclically Adjusted Revenue per Share Comparison

For the Conglomerates subindustry, U-Next 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.


U-Next Holdings Co Cyclically Adjusted PS Ratio vs Conglomerates Industry

For the Conglomerates industry and Industrials sector, U-Next Holdings Co's Cyclically Adjusted PS Ratio distribution charts can be found below:

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


TSE:9418
79GF Score
U-Next Holdings Co Ltd TSE:9418
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

U-Next 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, U-Next Holdings Co's adjusted Revenue per Share data for the three months ended in May. 2026 was:

Adj_RevenuePerShare= Revenue per Share /CPI of May. 2026 (Change)*Current CPI (May. 2026)
=662.492/113.5000*113.5000
=662.492

Current CPI (May. 2026) = 113.5000.

U-Next Holdings Co Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201603 198.415 97.900 230.032
201606 235.173 98.100 272.091
201609 235.741 98.000 273.027
201612 259.640 98.400 299.483
201703 261.133 98.100 302.126
201706 659.750 98.500 760.220
201709 692.899 98.800 795.992
201712 370.399 99.400 422.941
201806 205.189 99.200 234.768
201811 220.435 100.000 250.194
201902 242.952 99.700 276.580
201905 248.499 100.000 282.046
201908 262.707 100.000 298.172
201911 263.078 100.500 297.108
202002 265.478 100.300 300.416
202005 266.680 100.100 302.379
202008 275.909 100.100 312.844
202011 277.520 99.500 316.568
202102 283.607 99.800 322.539
202105 291.965 99.400 333.381
202108 302.045 99.700 343.853
202111 307.622 100.100 348.802
202202 324.489 100.700 365.735
202205 336.505 101.800 375.180
202208 350.472 102.700 387.328
202211 354.528 103.900 387.285
202302 388.093 104.000 423.544
202305 379.214 105.100 409.522
202308 411.454 105.900 440.982
202311 408.827 106.900 434.068
202402 435.342 106.900 462.220
202405 461.749 108.100 484.815
202408 505.707 109.100 526.102
202411 509.649 110.000 525.865
202502 525.871 110.800 538.686
202505 535.861 111.800 544.009
202508 593.043 112.100 600.449
202511 580.308 113.200 581.846
202602 599.584 112.200 606.531
202605 662.492 113.500 662.492

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 mean?
U-Next Holdings Co (TSE:9418) has a Cyclically Adjusted Revenue per Share of 円 as of May. 2026. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on U-Next Holdings Co and its competitors.
Is U-Next Holdings Co's Cyclically Adjusted Revenue per Share too high?
U-Next Holdings Co's current Cyclically Adjusted Revenue per Share is 円. Overall, U-Next Holdings Co has a GF Score™ of 79/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does U-Next Holdings Co's Cyclically Adjusted Revenue per Share compare to MMM and HON?
U-Next Holdings Co's Cyclically Adjusted Revenue per Share of 円 can be compared against companies in the Conglomerates 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 Conglomerates company?
A good Cyclically Adjusted Revenue per Share depends on the Conglomerates 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 U-Next Holdings Co and its competitors. U-Next Holdings Co's current Cyclically Adjusted Revenue per Share is 円. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is U-Next Holdings Co stock overvalued right now?
Based on GuruFocus' analysis, U-Next Holdings Co (TSE:9418) is currently considered Modestly Undervalued. The stock's GF Value™ is 円2,366.72, compared to a current price of 円1,760.00 — trading 25.6% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is 円. U-Next Holdings Co's overall GF Score™ is 79/100 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 U-Next Holdings Co (TSE:9418), the current Cyclically Adjusted Revenue per Share is 円 as of May. 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 U-Next Holdings Co (TSE:9418) Overvalued in 2026?

Based on GuruFocus' analysis, U-Next Holdings Co stock appears to be undervalued. The current stock price of 円1,760.00 is trading 25.6% below its estimated GF Value™ of 円2,366.72. GuruFocus considers U-Next Holdings Co to be Modestly Undervalued.

Key valuation signals for TSE:9418:

  • Cyclically Adjusted Revenue per Share:
  • GF Value™: 円2,366.72 vs. price of 円1,760.00 (25.6% below fair value)
  • GF Score™: 79/100 with 1 warning sign

No single metric tells the full story. See the TSE:9418 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


U-Next Holdings Co Business Description

Address No.1, Shin-Osaki 3-chome, Meguro Central Square, Shinagawa-ku, Tokyo, JPN, 141-0021
U-Next Holdings Co Ltd is a social Dx company whose business domain through management integration, it has expanded its business into five segments that includes store service business, communications business, commercial systems business, content distribution business, and energy business.
79GF Score

Get the complete analysis for TSE:9418

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

円1,760.00
Price
円2,366.72
GF Value