GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Education » With us Corp (TSE:9696) » Definitions » Cyclically Adjusted Revenue per Share

With us (TSE:9696) Cyclically Adjusted Revenue per Share : 円1,838.40 (As of Mar. 2024)


View and export this data going back to 1990. Start your Free Trial

What is With us Cyclically Adjusted Revenue per Share?

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.

With us's adjusted revenue per share for the three months ended in Mar. 2024 was 円619.040. 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1,838.40 for the trailing ten years ended in Mar. 2024.

During the past 12 months, With us's average Cyclically Adjusted Revenue Growth Rate was 6.80% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 5.10% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 3.60% 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 With us was 5.10% per year. The lowest was 1.80% per year. And the median was 2.60% per year.

As of today (2024-09-21), With us's current stock price is 円1404.00. With us's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2024 was 円1,838.40. With us's Cyclically Adjusted PS Ratio of today is 0.76.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of With us was 0.97. The lowest was 0.23. And the median was 0.41.


With us Cyclically Adjusted Revenue per Share Historical Data

The historical data trend for With us'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.

* Premium members only.

With us Cyclically Adjusted Revenue per Share Chart

With us Annual Data
Trend Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 1,575.36 1,582.71 1,624.31 1,721.58 1,838.40

With us Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 1,721.58 1,753.58 1,786.55 1,812.98 1,838.40

Competitive Comparison of With us's Cyclically Adjusted Revenue per Share

For the Education & Training Services subindustry, With us'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.


With us's Cyclically Adjusted PS Ratio Distribution in the Education Industry

For the Education industry and Consumer Defensive sector, With us's Cyclically Adjusted PS Ratio distribution charts can be found below:

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



With us 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, With us's adjusted Revenue per Share data for the three months ended in Mar. 2024 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Mar. 2024 (Change)*Current CPI (Mar. 2024)
=619.04/107.2000*107.2000
=619.040

Current CPI (Mar. 2024) = 107.2000.

With us Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201406 278.267 98.000 304.390
201409 359.203 98.500 390.930
201412 361.754 97.900 396.119
201503 374.253 97.900 409.805
201506 267.732 98.400 291.676
201509 351.545 98.500 382.595
201512 360.842 98.100 394.315
201603 376.361 97.900 412.113
201606 280.756 98.100 306.800
201609 362.744 98.000 396.798
201612 371.365 98.400 404.577
201703 403.441 98.100 440.865
201706 329.628 98.500 358.742
201709 412.422 98.800 447.486
201712 430.832 99.400 464.640
201803 435.495 99.200 470.616
201806 347.804 99.200 375.853
201809 424.070 99.900 455.058
201812 444.913 99.700 478.382
201903 468.845 99.700 504.114
201906 398.505 99.800 428.053
201909 471.952 100.100 505.427
201912 485.181 100.500 517.526
202003 484.910 100.300 518.269
202006 354.104 99.900 379.979
202009 404.189 99.900 433.724
202012 461.487 99.300 498.201
202103 482.666 99.900 517.936
202106 400.113 99.500 431.077
202109 452.436 100.100 484.527
202112 484.211 100.100 518.556
202203 510.787 101.100 541.606
202206 465.450 101.800 490.140
202209 527.443 103.100 548.418
202212 553.775 104.100 570.266
202303 597.621 104.400 613.649
202306 504.939 105.200 514.539
202309 575.248 106.200 580.665
202312 584.318 106.800 586.506
202403 619.040 107.200 619.040

Add all the adjusted revenue per share together and divide 10 will get our Cyclically Adjusted Revenue per Share.


With us  (TSE:9696) 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.

With us's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=1404.00/1838.4
=0.76

* 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 With us was 0.97. The lowest was 0.23. And the median was 0.41.


Be Aware

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


With us Cyclically Adjusted Revenue per Share Related Terms

Thank you for viewing the detailed overview of With us's Cyclically Adjusted Revenue per Share provided by GuruFocus.com. Please click on the following links to see related term pages.


With us Business Description

Industry
GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Education » With us Corp (TSE:9696) » Definitions » Cyclically Adjusted Revenue per Share
Traded in Other Exchanges
N/A
Address
3-6-2 Bingomachi, Chuo-ku, KF Center Building 4th Floor, Osaka, JPN
With us Corp is a comprehensive education service company. Its main business includes Cram school business that provides subject learning guidance, entrance examination guidance, ability development guidance and academic ability guidance using the original plus cycle learning method for infants to high school students; Wide-area communication system Credit system for managing high schools, providing learning opportunities outside the school for junior high school students using ICT, and acquiring various qualifications and skills for working adults; and Others including ICT education/skill development.

With us Headlines

No Headlines