GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Retail - Defensive » O'will Corp (TSE:3143) » Definitions » E10

O'will (TSE:3143) E10 : 円125.65 (As of Dec. 2023)


View and export this data going back to 2008. Start your Free Trial

What is O'will E10?

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller P/E calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years.

O'will's adjusted earnings per share data for the three months ended in Dec. 2023 was 円56.380. Add all the adjusted EPS for the past 10 years together and divide 10 will get our e10, which is 円125.65 for the trailing ten years ended in Dec. 2023.

During the past 12 months, O'will's average E10 Growth Rate was 15.80% per year. During the past 3 years, the average E10 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 E10 growth rate using E10 data.

During the past 13 years, the highest 3-Year average E10 Growth Rate of O'will was 12.80% per year. The lowest was 12.30% per year. And the median was 12.55% per year.

As of today (2024-05-17), O'will's current stock price is 円1565.00. O'will's E10 for the quarter that ended in Dec. 2023 was 円125.65. O'will's Shiller PE Ratio of today is 12.46.

During the past 13 years, the highest Shiller PE Ratio of O'will was 23.15. The lowest was 0.95. And the median was 11.81.


O'will E10 Historical Data

The historical data trend for O'will's E10 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.

O'will E10 Chart

O'will Annual Data
Trend Mar14 Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23
E10
Get a 7-Day Free Trial Premium Member Only Premium Member Only 67.62 78.29 82.93 97.05 110.96

O'will Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
E10 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 108.50 110.96 114.95 119.49 125.65

Competitive Comparison of O'will's E10

For the Food Distribution subindustry, O'will's Shiller PE Ratio, along with its competitors' market caps and Shiller PE 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.


O'will's Shiller PE Ratio Distribution in the Retail - Defensive Industry

For the Retail - Defensive industry and Consumer Defensive sector, O'will's Shiller PE Ratio distribution charts can be found below:

* The bar in red indicates where O'will's Shiller PE Ratio falls into.



O'will E10 Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller P/E calculation. When we calculate the today's Shiller P/E ratio of a stock, we use today's price divided by E10.

What is E10? How do we calculate E10?

E10 is the average of the inflation adjusted earnings of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the E10 of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the earnings from 2001 through 2010.

We adjusted the earnings of 2001 earnings data with the total inflation from 2001 through 2010 to the equivalent earnings in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart earned $1 a share in 2001, then the 2001's equivalent earnings in 2010 is $1.4 a share. If Wal-Mart earns $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 earnings in 2010 is $1.35. So on and so forth, you get the equivalent earnings of past 10 years. Then you add them together and divided the sum by 10 to get E10.

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, O'will's adjusted earnings per share data for the three months ended in Dec. 2023 was:

Adj_EPS= Earnings per Share (Diluted) /CPI of Dec. 2023 (Change)*Current CPI (Dec. 2023)
=56.38/106.8000*106.8000
=56.380

Current CPI (Dec. 2023) = 106.8000.

O'will Quarterly Data

per share eps CPI Adj_EPS
201403 2.610 95.700 2.913
201406 13.130 98.000 14.309
201409 21.800 98.500 23.637
201412 5.160 97.900 5.629
201503 -1.380 97.900 -1.505
201506 23.700 98.400 25.723
201509 16.410 98.500 17.793
201512 3.487 98.100 3.796
201603 8.160 97.900 8.902
201606 26.790 98.100 29.166
201609 19.210 98.000 20.935
201612 12.702 98.400 13.786
201703 5.630 98.100 6.129
201706 40.490 98.500 43.902
201709 28.768 98.800 31.097
201712 16.790 99.400 18.040
201803 9.239 99.200 9.947
201806 60.560 99.200 65.200
201809 40.350 99.900 43.137
201812 28.330 99.700 30.347
201903 1.488 99.700 1.594
201906 60.090 99.800 64.305
201909 60.187 100.100 64.216
201912 34.169 100.500 36.311
202003 -4.400 100.300 -4.685
202006 28.530 99.900 30.501
202009 49.680 99.900 53.111
202012 18.420 99.300 19.811
202103 13.612 99.900 14.552
202106 77.590 99.500 83.283
202109 54.016 100.100 57.631
202112 40.130 100.100 42.816
202203 10.970 101.100 11.588
202206 56.300 101.800 59.065
202209 64.910 103.100 67.239
202212 40.892 104.100 41.953
202303 22.180 104.400 22.690
202306 55.990 105.200 56.842
202309 64.040 106.200 64.402
202312 56.380 106.800 56.380

Add all the adjusted EPS together and divide 10 will get our e10.


O'will  (TSE:3143) E10 Explanation

If a company grows much fast than inflation, E10 may underestimate the company's earnings power. Shiller PE Ratio can seem to be too high even the actual P/E is low.

For the Shiller P/E, the earnings of the past 10 years are inflation-adjusted and averaged. The result is used for P/E calculation. Since it looks at the average over the last 10 years, the Shiller P/E is also called PE10.

The Shiller P/E was first used by professor Robert Shiller to measure the valuation of the overall market. The same calculation is applied here to individual companies.

O'will's Shiller P/E Ratio of today is calculated as

Shiller PE Ratio=Share Price/E10
=1565.00/125.65
=12.46

* 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 Shiller P/E Ratio of O'will was 23.15. The lowest was 0.95. And the median was 11.81.


Be Aware

Shiller PE Ratio works better for cyclical companies. It gives you a better idea on the company's real earnings power.


O'will E10 Related Terms

Thank you for viewing the detailed overview of O'will's E10 provided by GuruFocus.com. Please click on the following links to see related term pages.


O'will (TSE:3143) Business Description

Traded in Other Exchanges
N/A
Address
12F Aoyoma Building, 1-2-3, Kita Aoyama, Minatoku, Tokyo, JPN
O'will Corp is engaged in import, the export of food and beverage ingredients, manufacture and sale of ice cream, and operation of a convenience store. The products handled by the company include food auxiliary raw material, milk and dairy products, agricultural products and processed goods, beverage products, and FC business.

O'will (TSE:3143) Headlines

No Headlines