CDS Co (TSE:2169) Cyclically Adjusted Book per Share: 円1,061.64 (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.

TSE:2169 CDS Co Ltd TSE:2169
72 GF Score
Price 円1,708.00
GF Value 円1,580.50
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is CDS Co Cyclically Adjusted Book per Share?

CDS Co TSE:2169 +0.18% 72 Cyclically Adjusted Book per Share is 円1,061.64 as of Dec. 2025. GuruFocus rates TSE:2169 with a GF Score™ of 72/100 and a GF Value™ of 円1,580.50 (Fairly Valued). The stock has 3 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.

CDS Co's adjusted book value per share for the three months ended in Dec. 2025 was 円1,303.909. 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 円1,061.64 for the trailing ten years ended in Dec. 2025.

During the past 12 months, CDS Co's average Cyclically Adjusted Book Growth Rate was 8.50% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 9.10% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 9.90% 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 CDS Co was 10.60% per year. The lowest was 8.80% per year. And the median was 10.10% per year.

As of today (2026-07-14), CDS Co's current stock price is 円1708.00. CDS Co's Cyclically Adjusted Book per Share for the quarter that ended in Dec. 2025 was 円1,061.64. CDS Co's Cyclically Adjusted PB Ratio of today is 1.61.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of CDS Co was 2.73. The lowest was 1.61. And the median was 2.06.


CDS Co  (TSE:2169) 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.

CDS Co's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=1708.00/1061.64
=1.61

* 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 CDS Co was 2.73. The lowest was 1.61. And the median was 2.06.


Be Aware

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


CDS Co Cyclically Adjusted Book per Share Related Terms


CDS Co Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for CDS Co'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.

CDS Co Cyclically Adjusted Book per Share Chart

CDS Co Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted Book per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 729.35 818.27 898.24 978.81 1,061.64

CDS Co Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 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 997.80 1,019.12 1,036.94 1,061.64 0.00

TSE:2169 vs UBER, SHOP, CRM: Cyclically Adjusted Book per Share Comparison

For the Software - Application subindustry, CDS Co'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.


CDS Co Cyclically Adjusted PB Ratio vs Software Industry

For the Software industry and Technology sector, CDS Co's Cyclically Adjusted PB Ratio distribution charts can be found below:

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


TSE:2169
72GF Score
CDS Co Ltd TSE:2169
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

CDS Co 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, CDS Co'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)
=1303.909/113.0000*113.0000
=1,303.909

Current CPI (Dec. 2025) = 113.0000.

CDS Co Quarterly Data

Book Value per Share CPI Adj_Book
201512 636.466 98.100 733.136
201603 646.621 97.900 746.355
201606 665.142 98.100 766.168
201609 672.724 98.000 775.692
201612 682.369 98.400 783.615
201703 700.199 98.100 806.549
201706 719.423 98.500 825.328
201709 718.450 98.800 821.709
201712 740.439 99.400 841.747
201803 750.997 99.200 855.470
201806 774.839 99.200 882.629
201809 781.555 99.900 884.041
201812 821.660 99.700 931.270
201903 839.433 99.700 951.414
201906 868.432 99.800 983.295
201909 882.048 100.100 995.719
201912 921.539 100.500 1,036.158
202003 921.243 100.300 1,037.891
202006 936.003 99.900 1,058.742
202009 930.117 99.900 1,052.084
202012 965.546 99.300 1,098.758
202103 974.473 99.900 1,102.257
202106 991.275 99.500 1,125.770
202109 993.915 100.100 1,122.002
202112 1,038.253 100.100 1,172.054
202203 1,065.110 101.100 1,190.479
202206 1,099.554 101.800 1,220.527
202209 1,102.477 103.100 1,208.340
202212 1,127.694 104.100 1,224.106
202303 1,145.788 104.400 1,240.173
202306 1,176.046 105.200 1,263.243
202309 1,184.625 106.200 1,260.477
202312 1,215.822 106.800 1,286.403
202403 1,230.431 107.200 1,297.003
202406 1,252.768 108.200 1,308.344
202412 1,304.696 110.700 1,331.804
202503 1,296.114 111.100 1,318.280
202506 1,308.629 111.700 1,323.859
202509 1,287.476 112.000 1,298.971
202512 1,303.909 113.000 1,303.909

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 円1,061.64 mean?
CDS Co (TSE:2169) has a Cyclically Adjusted Book per Share of 円1,061.64 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 CDS Co and its competitors.
Is CDS Co's Cyclically Adjusted Book per Share too high?
CDS Co's current Cyclically Adjusted Book per Share is 円1,061.64. Overall, CDS Co has a GF Score™ of 72/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does CDS Co's Cyclically Adjusted Book per Share compare to UBER and SHOP?
CDS Co's Cyclically Adjusted Book per Share of 円1,061.64 can be compared against companies in the Software 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 Software company?
A good Cyclically Adjusted Book per Share depends on the Software 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 CDS Co and its competitors. CDS Co's current Cyclically Adjusted Book per Share is 円1,061.64. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is CDS Co stock overvalued right now?
Based on GuruFocus' analysis, CDS Co (TSE:2169) is currently considered Fairly Valued. The stock's GF Value™ is 円1,580.50, compared to a current price of 円1,708.00 — trading 8.1% above its estimated fair value. The current Cyclically Adjusted Book per Share is 円1,061.64. CDS Co's overall GF Score™ is 72/100 with 3 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 CDS Co (TSE:2169), the current Cyclically Adjusted Book per Share is 円1,061.64 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 CDS Co (TSE:2169) Overvalued in 2026?

Based on GuruFocus' analysis, CDS Co stock appears to be overvalued. The current stock price of 円1,708.00 is trading 8.1% above its estimated GF Value™ of 円1,580.50. GuruFocus considers CDS Co to be Fairly Valued.

Key valuation signals for TSE:2169:

  • Cyclically Adjusted Book per Share: 円1,061.64
  • GF Value™: 円1,580.50 vs. price of 円1,708.00 (8.1% above fair value)
  • GF Score™: 72/100 with 3 warning signs

No single metric tells the full story. See the TSE:2169 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


CDS Co Business Description

Address 1-1-17 Meieki, Nishi-ku, Aichi Prefecture, Nagoya, JPN, 444-3511
CDS Co Ltd is engaged in the planning, editing, translation, and publishing of technical publications, building document systems, information processing work, including building databases and creating e-learning content, creating tools, including 3D-CG animation and electronic catalogs, 3D CAD design, modelling services, and computer software development.
72GF Score

Get the complete analysis for TSE:2169

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

円1,708.00
Price
円1,580.50
GF Value