Heiwa (STU:HWC) Cyclically Adjusted Book per Share: €13.59 (As of Jun. 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.

STU:HWC Heiwa Corp STU:HWC
69 GF Score
Price €11.70
GF Value €20.98
! 7 Warning Signs
View Full Analysis

What is Heiwa Cyclically Adjusted Book per Share?

Heiwa STU:HWC +0.86% 69 Cyclically Adjusted Book per Share is €13.59 as of Jun. 2026. GuruFocus rates STU:HWC with a GF Score™ of 69/100 and a GF Value™ of €20.98. 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.

Heiwa's adjusted book value per share for the three months ended in Jun. 2026 was €13.828. 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 €13.59 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Heiwa's average Cyclically Adjusted Book Growth Rate was 1.90% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 4.20% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 5.20% 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 Heiwa was 6.20% per year. The lowest was 4.20% per year. And the median was 5.90% per year.

As of today (2026-08-23), Heiwa's current stock price is €11.70. Heiwa's Cyclically Adjusted Book per Share for the quarter that ended in Jun. 2026 was €13.59. Heiwa's Cyclically Adjusted PB Ratio of today is 0.86.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Heiwa was 1.65. The lowest was 0.71. And the median was 0.97.


Heiwa  (STU:HWC) 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.

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

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=11.70/13.59
=0.86

* 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 Heiwa was 1.65. The lowest was 0.71. And the median was 0.97.


Be Aware

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


Heiwa Cyclically Adjusted Book per Share Related Terms


Heiwa Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Heiwa'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.

Heiwa Cyclically Adjusted Book per Share Chart

Heiwa Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Cyclically Adjusted Book per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 14.00 15.30 13.37

Heiwa Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 14.59 14.24 13.62 13.37 13.59

STU:HWC vs AS, HAS, LTH: Cyclically Adjusted Book per Share Comparison

For the Leisure subindustry, Heiwa'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.


Heiwa Cyclically Adjusted PB Ratio vs Travel & Leisure Industry

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

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


STU:HWC
69GF Score
Heiwa Corp STU:HWC
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Heiwa 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, Heiwa's adjusted Book Value per Share data for the three months ended in Jun. 2026 was:

Adj_Book= Book Value per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=13.828/113.6000*113.6000
=13.828

Current CPI (Jun. 2026) = 113.6000.

Heiwa Quarterly Data

Book Value per Share CPI Adj_Book
201609 18.586 98.000 21.545
201612 17.749 98.400 20.491
201703 18.275 98.100 21.162
201706 17.590 98.500 20.287
201709 16.584 98.800 19.068
201712 16.383 99.400 18.723
201803 16.808 99.200 19.248
201806 17.432 99.200 19.962
201809 17.547 99.900 19.953
201812 17.913 99.700 20.410
201903 18.167 99.700 20.700
201906 18.846 99.800 21.452
201909 19.743 100.100 22.406
201912 19.450 100.500 21.985
202003 19.820 100.300 22.448
202006 18.665 99.900 21.225
202009 18.164 99.900 20.655
202012 17.881 99.300 20.456
202103 17.726 99.900 20.157
202106 16.970 99.500 19.375
202109 17.365 100.100 19.707
202112 17.338 100.100 19.676
202203 16.862 101.100 18.947
202206 15.636 101.800 17.448
202209 15.991 103.100 17.620
202212 16.322 104.100 17.812
202303 16.366 104.400 17.808
202306 15.373 105.200 16.601
202309 15.064 106.200 16.114
202312 15.104 106.800 16.066
202403 14.892 107.200 15.781
202406 14.364 108.200 15.081
202409 15.687 108.900 16.364
202412 15.845 110.700 16.260
202503 15.360 111.100 15.706
202506 15.116 111.700 15.373
202509 14.628 112.000 14.837
202512 14.091 113.000 14.166
202603 13.745 112.700 13.855
202606 13.828 113.600 13.828

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 €13.59 mean?
Heiwa (STU:HWC) has a Cyclically Adjusted Book per Share of €13.59 as of Jun. 2026. 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 Heiwa and its competitors.
Is Heiwa's Cyclically Adjusted Book per Share too high?
Heiwa's current Cyclically Adjusted Book per Share is €13.59. Overall, Heiwa has a GF Score™ of 69/100, reflecting its overall financial health beyond just this single metric.
How does Heiwa's Cyclically Adjusted Book per Share compare to AS and HAS?
Heiwa's Cyclically Adjusted Book per Share of €13.59 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 Book per Share for a Travel & Leisure company?
A good Cyclically Adjusted Book per Share depends on the Travel & Leisure 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 Heiwa and its competitors. Heiwa's current Cyclically Adjusted Book per Share is €13.59. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Heiwa stock overvalued right now?
Heiwa (STU:HWC) has a current Cyclically Adjusted Book per Share of €13.59. The stock's GF Value™ is €20.98, compared to a current price of €11.70 — trading 44.2% below its estimated fair value. The current Cyclically Adjusted Book per Share is €13.59. Heiwa's overall GF Score™ is 69/100 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 Heiwa (STU:HWC), the current Cyclically Adjusted Book per Share is €13.59 as of Jun. 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 Heiwa (STU:HWC) Overvalued in 2026?

Based on GuruFocus' analysis, Heiwa stock appears to be undervalued. The current stock price of €11.70 is trading 44.2% below its estimated GF Value™ of €20.98.

Key valuation signals for STU:HWC:

  • Cyclically Adjusted Book per Share: €13.59
  • GF Value™: €20.98 vs. price of €11.70 (44.2% below fair value)
  • GF Score™: 69/100 with 7 warning signs

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


Heiwa Business Description

Other Exchanges 6412:Japan
Address 1 Chome-16-1 Higashiueno, Taito-ku, Tokyo, JPN, 110-0015
Heiwa Corp is a gambling company involved in the manufacturing and sales of pachinko and pachislot machines. The company operates in two business segments: game machines and golf. The game machine business develops pachinko machines, a gambling device with pinball-like characteristics, which are sold to pachinko parlors throughout Japan. Pachinko parlors allow users to purchase small steel balls, which are utilized in pachinko machines under the objective of winning more balls, which can then be exchanged for prizes. Pachislot machines, which are a similar gambling device with characteristics of pachinko and slot machines, are developed in a similar manner. The company's golf segment operates a number of golf courses. Heiwa generates the vast majority of its revenue in Japan.
69GF Score

Get the complete analysis for STU:HWC

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

€11.70
Price
€20.98
GF Value