Pigeon (FRA:9N3) Cyclically Adjusted Book per Share: €3.20 (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.

FRA:9N3 Pigeon Corp FRA:9N3
82 GF Score
Price €10.80
GF Value €9.52
Valuation Modestly Overvalued
! 7 Warning Signs
View Full Analysis

What is Pigeon Cyclically Adjusted Book per Share?

Pigeon FRA:9N3 +0.93% 82 Cyclically Adjusted Book per Share is €3.20 as of Dec. 2025. GuruFocus rates FRA:9N3 with a GF Score™ of 82/100 and a GF Value™ of €9.52 (Modestly Overvalued). The stock has 7 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 Book per Share and the Cyclically Adjusted PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value per Share of a company over the past 10 years.

Pigeon's adjusted book value per share for the three months ended in Dec. 2025 was €3.796. Add all the adjusted book value per share for the past 10 years together and divide the count will get our Cyclically Adjusted Book per Share, which is €3.20 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Pigeon's average Cyclically Adjusted Book Growth Rate was 5.60% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 8.00% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 9.70% 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 Book Growth Rate using Cyclically Adjusted Book per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted Book Growth Rate of Pigeon was 12.80% per year. The lowest was 8.00% per year. And the median was 10.80% per year.

As of today (2026-07-20), Pigeon's current stock price is €10.80. Pigeon's Cyclically Adjusted Book per Share for the quarter that ended in Dec. 2025 was €3.20. Pigeon's Cyclically Adjusted PB Ratio of today is 3.38.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Pigeon was 19.60. The lowest was 2.37. And the median was 4.84.


Pigeon  (FRA:9N3) Cyclically Adjusted Book per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted Book per Share may underestimate the company's equity. Cyclically Adjusted PB Ratio can seem to be too high even the actual PB Ratio is low.

For the Cyclically Adjusted PB Ratio, the book value of the past 10 years are inflation-adjusted and averaged. The result is used for P/B calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted PB Ratio is also called CAPB 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 PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted book value per share of a company over the past 10 years.

Pigeon's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=10.80/3.20
=3.38

* 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 PB Ratio of Pigeon was 19.60. The lowest was 2.37. And the median was 4.84.


Be Aware

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


Pigeon Cyclically Adjusted Book per Share Related Terms


Pigeon Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Pigeon's Cyclically Adjusted Book 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.

Pigeon Cyclically Adjusted Book per Share Chart

Pigeon Annual Data
Trend Jan16 Jan17 Jan18 Jan19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted Book per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 3.36 3.45 3.20

Pigeon Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Cyclically Adjusted Book 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 3.55 3.45 3.39 3.20 0.00

FRA:9N3 vs PG, CL, KVUE: Cyclically Adjusted Book per Share Comparison

For the Household & Personal Products subindustry, Pigeon's Cyclically Adjusted PB Ratio, along with its competitors' market caps and Cyclically Adjusted PB 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.


Pigeon Cyclically Adjusted PB Ratio vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Pigeon's Cyclically Adjusted PB Ratio distribution charts can be found below:

* The bar in red indicates where Pigeon's Cyclically Adjusted PB Ratio falls into.


FRA:9N3
82GF Score
Pigeon Corp FRA:9N3
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Pigeon Cyclically Adjusted Book 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 Book per Share and the Cyclically Adjusted PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value per Share of a company over the past 10 years.

What is Cyclically Adjusted Book per Share? How do we calculate Cyclically Adjusted Book per Share?

Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value 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 Book per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the book value per share from 2001 through 2010.

We adjusted the 2001 book value per share data with the total inflation from 2001 through 2010 to the equivalent book value in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's book value is $1 a share in 2001, then the 2001's equivalent book value in 2010 is $1.4 a share. If Wal-Mart's book value is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 book value in 2010 is $1.35. So on and so forth, you get the equivalent book value per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted Book 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, Pigeon's adjusted Book Value per Share data for the three months ended in Dec. 2025 was:

Adj_Book= Book Value per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=3.796/113.0000*113.0000
=3.796

Current CPI (Dec. 2025) = 113.0000.

Pigeon Quarterly Data

Book Value per Share CPI Adj_Book
201601 3.224 97.700 3.729
201604 3.254 98.100 3.748
201607 3.463 97.900 3.997
201610 3.446 98.600 3.949
201701 3.579 98.200 4.118
201704 3.700 98.500 4.245
201707 3.565 98.300 4.098
201710 3.530 98.800 4.037
201801 3.748 99.500 4.257
201804 3.760 99.100 4.287
201807 4.029 99.200 4.589
201810 4.048 100.200 4.565
201901 4.313 99.700 4.888
201904 4.265 100.000 4.819
201907 4.556 99.800 5.159
201910 4.453 100.400 5.012
202003 4.563 100.300 5.141
202006 4.711 99.900 5.329
202009 4.532 99.900 5.126
202012 4.627 99.300 5.265
202103 4.499 99.900 5.089
202106 4.600 99.500 5.224
202109 4.545 100.100 5.131
202112 4.801 100.100 5.420
202203 4.753 101.100 5.312
202206 4.638 101.800 5.148
202209 4.575 103.100 5.014
202212 4.485 104.100 4.868
202303 4.397 104.400 4.759
202306 4.341 105.200 4.663
202309 4.177 106.200 4.444
202312 4.132 106.800 4.372
202403 3.967 107.200 4.182
202406 4.019 108.200 4.197
202409 3.978 108.900 4.128
202412 4.213 110.700 4.301
202503 3.967 111.100 4.035
202506 3.917 111.700 3.963
202509 3.727 112.000 3.760
202512 3.796 113.000 3.796

Add all the adjusted book value per share together and divide the count will get our Cyclically Adjusted Book per Share.

What does a Cyclically Adjusted Book per Share of €3.20 mean?
Pigeon (FRA:9N3) has a Cyclically Adjusted Book per Share of €3.20 as of Dec. 2025. Cyclically adjusted book value per share represents the company's inflation-adjusted book value per share over a 10-year period. View historical data on Pigeon and its competitors.
Is Pigeon's Cyclically Adjusted Book per Share too high?
Pigeon's current Cyclically Adjusted Book per Share is €3.20. Overall, Pigeon has a GF Score™ of 82/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Pigeon's Cyclically Adjusted Book per Share compare to PG and CL?
Pigeon's Cyclically Adjusted Book per Share of €3.20 can be compared against companies in the Consumer Packaged Goods 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 Book per Share for a Consumer Packaged Goods company?
A good Cyclically Adjusted Book per Share depends on the Consumer Packaged Goods industry context. However, Cyclically Adjusted Book 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 Book per Share mean?
A high Cyclically Adjusted Book per Share can signal that a stock is expensive relative to its fundamentals. Cyclically adjusted book value per share represents the company's inflation-adjusted book value per share over a 10-year period. View historical data on Pigeon and its competitors. Pigeon's current Cyclically Adjusted Book per Share is €3.20. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Pigeon stock overvalued right now?
Based on GuruFocus' analysis, Pigeon (FRA:9N3) is currently considered Modestly Overvalued. The stock's GF Value™ is €9.52, compared to a current price of €10.80 — trading 13.4% above its estimated fair value. The current Cyclically Adjusted Book per Share is €3.20. Pigeon's overall GF Score™ is 82/100 with 7 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted Book per Share calculated?
Cyclically Adjusted Book per Share is calculated from a company's financial statements. For Pigeon (FRA:9N3), the current Cyclically Adjusted Book per Share is €3.20 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 Pigeon (FRA:9N3) Overvalued in 2026?

Based on GuruFocus' analysis, Pigeon stock appears to be overvalued. The current stock price of €10.80 is trading 13.4% above its estimated GF Value™ of €9.52. GuruFocus considers Pigeon to be Modestly Overvalued.

Key valuation signals for FRA:9N3:

  • Cyclically Adjusted Book per Share: €3.20
  • GF Value™: €9.52 vs. price of €10.80 (13.4% above fair value)
  • GF Score™: 82/100 with 7 warning signs

No single metric tells the full story. See the FRA:9N3 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Pigeon Business Description

Other Exchanges PGENY:USA7956:Japan
Address 4-4, Nihonbashi-Hisamatsucho, Chuo-ku, Tokyo, JPN, 103-8480
Pigeon Corp is a Japanese household and personal product company that manufactures and sells baby- and child-care and maternity products, women's care items, and home healthcare products, among others. The business is divided into a domestic baby and mother care business, child-rearing support services, a healthcare and nursing care business, and overseas Business, and a Chinese business. The overseas business includes Asia (South Korea, Singapore, and India, among others), the Middle East (United Arab Emirates, among others), North America (the U.S. and Canada), and others (South Africa, Germany, and South America).
82GF Score

Get the complete analysis for FRA:9N3

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

€10.80
Price
€9.52
GF Value