Horai Co (TSE:9679) Cyclically Adjusted Revenue per Share: 円1,392.07 (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:9679 Horai Co Ltd TSE:9679
73 GF Score
Price 円2,370.00
GF Value 円1,972.01
Valuation Modestly Overvalued
! 4 Warning Signs
View Full Analysis

What is Horai Co Cyclically Adjusted Revenue per Share?

Horai Co TSE:9679 +0.25% 73 Cyclically Adjusted Revenue per Share is 円1,392.07 as of Mar. 2026. GuruFocus rates TSE:9679 with a GF Score™ of 73/100 and a GF Value™ of 円1,972.01 (Modestly Overvalued). 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.

Horai Co's adjusted revenue per share for the three months ended in Mar. 2026 was 円340.275. 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1,392.07 for the trailing ten years ended in Mar. 2026.

During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 2.90% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 2.10% 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 Horai Co was 2.90% per year. The lowest was -1.30% per year. And the median was 1.30% per year.

As of today (2026-08-06), Horai Co's current stock price is 円2370.00. Horai Co's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2026 was 円1,392.07. Horai Co's Cyclically Adjusted PS Ratio of today is 1.70.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Horai Co was 1.72. The lowest was 0.60. And the median was 0.81.


Horai Co  (TSE:9679) 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.

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

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=2370.00/1392.07
=1.70

* 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 Horai Co was 1.72. The lowest was 0.60. And the median was 0.81.


Be Aware

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


Horai Co Cyclically Adjusted Revenue per Share Related Terms


Horai Co Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Horai 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.

Horai Co Cyclically Adjusted Revenue per Share Chart

Horai Co Annual Data
Trend Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23 Sep24 Sep25
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 1,249.91 1,276.48 1,304.95 1,335.34 1,391.40

Horai 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 1,378.70 1,391.40 1,399.16 1,392.07 0.00

TSE:9679 vs BRK.A, AIG, HIG: Cyclically Adjusted Revenue per Share Comparison

For the Insurance - Diversified subindustry, Horai 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.


Horai Co Cyclically Adjusted PS Ratio vs Insurance Industry

For the Insurance industry and Financial Services sector, Horai Co's Cyclically Adjusted PS Ratio distribution charts can be found below:

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


TSE:9679
73GF Score
Horai Co Ltd TSE:9679
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Horai 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, Horai 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)
=340.275/112.7000*112.7000
=340.275

Current CPI (Mar. 2026) = 112.7000.

Horai Co Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201603 278.562 97.900 320.674
201606 313.157 98.100 359.763
201609 346.946 98.000 398.988
201612 308.726 98.400 353.592
201703 268.291 98.100 308.220
201706 327.636 98.500 374.869
201709 364.726 98.800 416.039
201712 303.669 99.400 344.301
201803 279.141 99.200 317.129
201806 325.458 99.200 369.749
201809 364.651 99.900 411.373
201812 315.015 99.700 356.090
201903 280.397 99.700 316.958
201906 328.237 99.800 370.664
201909 365.111 100.100 411.069
201912 302.381 100.500 339.088
202003 274.306 100.300 308.218
202006 241.676 99.900 272.641
202009 307.956 99.900 347.414
202012 313.622 99.300 355.944
202103 252.843 99.900 285.239
202106 282.635 99.500 320.130
202109 307.845 100.100 346.595
202112 280.980 100.100 316.348
202203 244.734 101.100 272.814
202206 308.083 101.800 341.070
202209 344.892 103.100 377.006
202212 307.400 104.100 332.795
202303 260.207 104.400 280.894
202306 308.747 105.200 330.758
202309 361.681 106.200 383.818
202312 314.204 106.800 331.562
202403 280.232 107.200 294.610
202406 340.428 108.200 354.586
202409 373.614 108.900 386.651
202503 0.000 111.100 0.000
202506 383.884 111.700 387.321
202509 447.468 112.000 450.265
202512 388.229 113.000 387.198
202603 340.275 112.700 340.275

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1,392.07 mean?
Horai Co (TSE:9679) has a Cyclically Adjusted Revenue per Share of 円1,392.07 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 Horai Co and its competitors.
Is Horai Co's Cyclically Adjusted Revenue per Share too high?
Horai Co's current Cyclically Adjusted Revenue per Share is 円1,392.07. Overall, Horai Co has a GF Score™ of 73/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Horai Co's Cyclically Adjusted Revenue per Share compare to BRK.A and AIG?
Horai Co's Cyclically Adjusted Revenue per Share of 円1,392.07 can be compared against companies in the Insurance 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 an Insurance company?
A good Cyclically Adjusted Revenue per Share depends on the Insurance 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 Horai Co and its competitors. Horai Co's current Cyclically Adjusted Revenue per Share is 円1,392.07. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Horai Co stock overvalued right now?
Based on GuruFocus' analysis, Horai Co (TSE:9679) is currently considered Modestly Overvalued. The stock's GF Value™ is 円1,972.01, compared to a current price of 円2,370.00 — trading 20.2% above its estimated fair value. The current Cyclically Adjusted Revenue per Share is 円1,392.07. Horai Co's overall GF Score™ is 73/100 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 Horai Co (TSE:9679), the current Cyclically Adjusted Revenue per Share is 円1,392.07 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 Horai Co (TSE:9679) Overvalued in 2026?

Based on GuruFocus' analysis, Horai Co stock appears to be overvalued. The current stock price of 円2,370.00 is trading 20.2% above its estimated GF Value™ of 円1,972.01. GuruFocus considers Horai Co to be Modestly Overvalued.

Key valuation signals for TSE:9679:

  • Cyclically Adjusted Revenue per Share: 円1,392.07
  • GF Value™: 円1,972.01 vs. price of 円2,370.00 (20.2% above fair value)
  • GF Score™: 73/100 with 4 warning signs

No single metric tells the full story. See the TSE:9679 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Horai Co Business Description

Address 1-8-12, Nihonbashi-Horidome-cho, Chuo-ku, Tokyo, JPN, 103-0012
Horai Co Ltd is engaged in the insurance agency business, rental property operation and management, real estate buying and selling and brokerage, feed production, dairy cow breeding, production and sales of milk and dairy products, operation of restaurants and tourist facilities, and operation of golf courses. The company is mainly engaged in Insurance business.
73GF Score

Get the complete analysis for TSE:9679

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

円2,370.00
Price
円1,972.01
GF Value