NJ Holdings (TSE:9421) Cyclically Adjusted Revenue per Share: 円2,243.78 (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:9421 NJ Holdings Inc TSE:9421
50 GF Score
Price 円509.00
GF Value 円469.78
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is NJ Holdings Cyclically Adjusted Revenue per Share?

NJ Holdings TSE:9421 +0.59% 50 Cyclically Adjusted Revenue per Share is 円2,243.78 as of Dec. 2025. GuruFocus rates TSE:9421 with a GF Score™ of 50/100 and a GF Value™ of 円469.78 (Fairly Valued). 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.

NJ Holdings's adjusted revenue per share for the three months ended in Dec. 2025 was 円477.000. 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2,243.78 for the trailing ten years ended in Dec. 2025.

During the past 12 months, NJ Holdings's average Cyclically Adjusted Revenue Growth Rate was -100.00% 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 NJ Holdings was -2.70% per year. The lowest was -4.20% per year. And the median was -3.35% per year.

As of today (2026-08-15), NJ Holdings's current stock price is 円509.00. NJ Holdings's Cyclically Adjusted Revenue per Share for the quarter that ended in Dec. 2025 was 円2,243.78. NJ Holdings's Cyclically Adjusted PS Ratio of today is 0.23.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of NJ Holdings was 0.79. The lowest was 0.19. And the median was 0.32.


NJ Holdings  (TSE:9421) 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.

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

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=509.00/2243.78
=0.23

* 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 NJ Holdings was 0.79. The lowest was 0.19. And the median was 0.32.


Be Aware

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


NJ Holdings Cyclically Adjusted Revenue per Share Related Terms


NJ Holdings Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for NJ Holdings'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.

NJ Holdings Cyclically Adjusted Revenue per Share Chart

NJ Holdings Annual Data
Trend Mar16 Mar17 Mar18 Mar19 Mar20 Jun21 Jun22 Jun23 Jun24 Jun25
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2,476.86 2,404.19 2,289.77 2,174.65 0.00

NJ Holdings Quarterly Data
Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Dec24 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 0.00 0.00 2,213.25 2,243.78 0.00

TSE:9421 vs VZ, TMUS, T: Cyclically Adjusted Revenue per Share Comparison

For the Telecom Services subindustry, NJ Holdings'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.


NJ Holdings Cyclically Adjusted PS Ratio vs Telecommunication Services Industry

For the Telecommunication Services industry and Communication Services sector, NJ Holdings's Cyclically Adjusted PS Ratio distribution charts can be found below:

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


TSE:9421
50GF Score
NJ Holdings Inc TSE:9421
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

NJ Holdings 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, NJ Holdings'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)
=477/113.0000*113.0000
=477.000

Current CPI (Dec. 2025) = 113.0000.

NJ Holdings Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201509 321.410 98.500 368.724
201512 448.823 98.100 516.993
201603 606.316 97.900 699.834
201606 420.278 98.100 484.112
201609 425.493 98.000 490.619
201612 456.005 98.400 523.664
201703 485.068 98.100 558.743
201706 500.152 98.500 573.778
201709 494.624 98.800 565.714
201712 592.598 99.400 673.678
201803 558.064 99.200 635.698
201806 497.181 99.200 566.345
201809 461.243 99.900 521.726
201812 576.840 99.700 653.791
201903 555.098 99.700 629.148
201906 573.409 99.800 649.251
201909 569.311 100.100 642.679
201912 498.371 100.500 560.357
202003 576.370 100.300 649.350
202006 0.000 99.900 0.000
202009 541.033 99.900 611.979
202012 578.358 99.300 658.152
202103 585.188 99.900 661.924
202106 560.418 99.500 636.455
202109 567.996 100.100 641.194
202112 521.464 100.100 588.666
202203 478.712 101.100 535.059
202206 444.413 101.800 493.307
202209 456.331 103.100 500.149
202212 479.997 104.100 521.034
202303 514.855 104.400 557.266
202306 462.935 105.200 497.259
202309 522.856 106.200 556.335
202312 453.922 106.800 480.273
202403 468.101 107.200 493.427
202406 387.377 108.200 404.562
202412 0.000 110.700 0.000
202506 0.000 111.700 0.000
202509 472.455 112.000 476.673
202512 477.000 113.000 477.000

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2,243.78 mean?
NJ Holdings (TSE:9421) has a Cyclically Adjusted Revenue per Share of 円2,243.78 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 NJ Holdings and its competitors.
Is NJ Holdings' Cyclically Adjusted Revenue per Share too high?
NJ Holdings' current Cyclically Adjusted Revenue per Share is 円2,243.78. Overall, NJ Holdings has a GF Score™ of 50/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does NJ Holdings' Cyclically Adjusted Revenue per Share compare to VZ and TMUS?
NJ Holdings' Cyclically Adjusted Revenue per Share of 円2,243.78 can be compared against companies in the Telecommunication Services 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 Telecommunication Services company?
A good Cyclically Adjusted Revenue per Share depends on the Telecommunication Services 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 NJ Holdings and its competitors. NJ Holdings's current Cyclically Adjusted Revenue per Share is 円2,243.78. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is NJ Holdings stock overvalued right now?
Based on GuruFocus' analysis, NJ Holdings (TSE:9421) is currently considered Fairly Valued. The stock's GF Value™ is 円469.78, compared to a current price of 円509.00 — trading 8.3% above its estimated fair value. The current Cyclically Adjusted Revenue per Share is 円2,243.78. NJ Holdings' overall GF Score™ is 50/100 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 NJ Holdings (TSE:9421), the current Cyclically Adjusted Revenue per Share is 円2,243.78 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 NJ Holdings (TSE:9421) Overvalued in 2026?

Based on GuruFocus' analysis, NJ Holdings stock appears to be overvalued. The current stock price of 円509.00 is trading 8.3% above its estimated GF Value™ of 円469.78. GuruFocus considers NJ Holdings to be Fairly Valued.

Key valuation signals for TSE:9421:

  • Cyclically Adjusted Revenue per Share: 円2,243.78
  • GF Value™: 円469.78 vs. price of 円509.00 (8.3% above fair value)
  • GF Score™: 50/100 with 5 warning signs

No single metric tells the full story. See the TSE:9421 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


NJ Holdings Business Description

Address 3 Chome-8-2 Shiba, Minato-ku, Tokyo, JPN, 105-0014
NJ Holdings Inc is a Japanese company engaged in the development and operation of games, the dispatch of technical personnel, and the sale of mobile phones.
50GF Score

Get the complete analysis for TSE:9421

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

円509.00
Price
円469.78
GF Value