Spin Master (TSX:TOY) Cyclically Adjusted Revenue per Share: C$26.28 (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.

TSX:TOY Spin Master Corp TSX:TOY
74 GF Score
Price C$21.67
GF Value C$33.92
Valuation Significantly Undervalued
! 6 Warning Signs
View Full Analysis

What is Spin Master Cyclically Adjusted Revenue per Share?

Spin Master TSX:TOY -0.37% 74 Cyclically Adjusted Revenue per Share is C$26.28 as of Mar. 2026. GuruFocus rates TSX:TOY with a GF Score™ of 74/100 and a GF Value™ of C$33.92 (Significantly Undervalued). The stock has 6 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.

Spin Master's adjusted revenue per share for the three months ended in Mar. 2026 was C$4.393. 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 C$26.28 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Spin Master's average Cyclically Adjusted Revenue Growth Rate was 7.00% 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.

As of today (2026-07-15), Spin Master's current stock price is C$21.67. Spin Master's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2026 was C$26.28. Spin Master's Cyclically Adjusted PS Ratio of today is 0.82.

During the past 12 years, the highest Cyclically Adjusted PS Ratio of Spin Master was 1.54. The lowest was 0.67. And the median was 0.97.


Spin Master  (TSX:TOY) 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.

Spin Master's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=21.67/26.28
=0.82

* 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 12 years, the highest Cyclically Adjusted PS Ratio of Spin Master was 1.54. The lowest was 0.67. And the median was 0.97.


Be Aware

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


Spin Master Cyclically Adjusted Revenue per Share Related Terms


Spin Master Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Spin Master'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.

Spin Master Cyclically Adjusted Revenue per Share Chart

Spin Master 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 0.00 0.00 0.00 23.92 25.75

Spin Master Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 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 24.57 25.02 25.37 25.75 26.28

TSX:TOY vs AS, HAS, LTH: Cyclically Adjusted Revenue per Share Comparison

For the Leisure subindustry, Spin Master'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.


Spin Master Cyclically Adjusted PS Ratio vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Spin Master's Cyclically Adjusted PS Ratio distribution charts can be found below:

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


TSX:TOY
74GF Score
Spin Master Corp TSX:TOY
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Spin Master 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, Spin Master'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)
=4.393/132.2623*132.2623
=4.393

Current CPI (Mar. 2026) = 132.2623.

Spin Master Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201606 2.314 102.002 3.000
201609 6.120 101.765 7.954
201612 4.433 101.449 5.779
201703 2.995 102.634 3.860
201706 3.612 103.029 4.637
201709 7.306 103.345 9.350
201712 5.523 103.345 7.068
201803 3.624 105.004 4.565
201806 4.012 105.557 5.027
201809 7.887 105.636 9.875
201812 5.410 105.399 6.789
201903 3.112 106.979 3.847
201906 4.154 107.690 5.102
201909 6.978 107.611 8.576
201912 6.042 107.769 7.415
202003 3.081 107.927 3.776
202006 3.663 108.401 4.469
202009 7.271 108.164 8.891
202012 5.996 108.559 7.305
202103 3.812 110.298 4.571
202106 4.540 111.720 5.375
202109 8.606 112.905 10.081
202112 7.521 113.774 8.743
202203 5.090 117.646 5.722
202206 6.098 120.806 6.676
202209 7.830 120.648 8.584
202212 5.931 120.964 6.485
202303 3.484 122.702 3.755
202306 5.209 124.203 5.547
202309 8.956 125.230 9.459
202312 6.308 125.072 6.671
202403 4.026 126.258 4.217
202406 5.327 127.522 5.525
202409 11.329 127.285 11.772
202412 8.816 127.364 9.155
202503 4.936 129.181 5.054
202506 5.241 129.892 5.337
202509 9.801 130.287 9.950
202512 8.304 130.366 8.425
202603 4.393 132.262 4.393

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 C$26.28 mean?
Spin Master (TSX:TOY) has a Cyclically Adjusted Revenue per Share of C$26.28 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 Spin Master and its competitors.
Is Spin Master's Cyclically Adjusted Revenue per Share too high?
Spin Master's current Cyclically Adjusted Revenue per Share is C$26.28. Overall, Spin Master has a GF Score™ of 74/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Spin Master's Cyclically Adjusted Revenue per Share compare to AS and HAS?
Spin Master's Cyclically Adjusted Revenue per Share of C$26.28 can be compared against companies in the Travel & Leisure 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 Travel & Leisure company?
A good Cyclically Adjusted Revenue per Share depends on the Travel & Leisure 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 Spin Master and its competitors. Spin Master's current Cyclically Adjusted Revenue per Share is C$26.28. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Spin Master stock overvalued right now?
Based on GuruFocus' analysis, Spin Master (TSX:TOY) is currently considered Significantly Undervalued. The stock's GF Value™ is C$33.92, compared to a current price of C$21.67 — trading 36.1% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is C$26.28. Spin Master's overall GF Score™ is 74/100 with 6 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 Spin Master (TSX:TOY), the current Cyclically Adjusted Revenue per Share is C$26.28 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 Spin Master (TSX:TOY) Overvalued in 2026?

Based on GuruFocus' analysis, Spin Master stock appears to be undervalued. The current stock price of C$21.67 is trading 36.1% below its estimated GF Value™ of C$33.92. GuruFocus considers Spin Master to be Significantly Undervalued.

Key valuation signals for TSX:TOY:

  • Cyclically Adjusted Revenue per Share: C$26.28
  • GF Value™: C$33.92 vs. price of C$21.67 (36.1% below fair value)
  • GF Score™: 74/100 with 6 warning signs

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


Spin Master Business Description

Other Exchanges SNMSF:USASP9:Germany
Address 225 King Street West, Suite 200, Toronto, ON, CAN, M5V 3M2
Spin Master is a children's entertainment company operating in the nearly $120 billion global toy industry. The company creates, designs, manufactures, and markets a portfolio of products, brands, and entertainment properties across four key categories (outdoor, wheels & action, infant, toddler, preschool & plush, and activities, games & puzzles, dolls, and interactive). Spin Master has increased brand awareness via homegrown brands including Paw Patrol, Hatchimals, and Bakugan but has leaned on a robust acquisition strategy to reach adjacent markets through tie-ups like Rubik's, Gund, and Melissa & Doug. The company has global reach, with 29 offices in nearly 20 countries and sales in over 100 markets.
74GF Score

Get the complete analysis for TSX:TOY

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

C$21.67
Price
C$33.92
GF Value