WDB Holdings Co (TSE:2475) Cyclically Adjusted Book per Share: 円1,170.45 (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.

TSE:2475 WDB Holdings Co Ltd TSE:2475
82 GF Score
Price 円1,786.00
GF Value 円1,796.88
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is WDB Holdings Co Cyclically Adjusted Book per Share?

WDB Holdings Co TSE:2475 +0.28% 82 Cyclically Adjusted Book per Share is 円1,170.45 as of Mar. 2026. GuruFocus rates TSE:2475 with a GF Score™ of 82/100 and a GF Value™ of 円1,796.88 (Fairly Valued). The stock has 5 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.

WDB Holdings Co's adjusted book value per share for the three months ended in Mar. 2026 was 円1,709.540. 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1,170.45 for the trailing ten years ended in Mar. 2026.

During the past 12 months, WDB Holdings Co's average Cyclically Adjusted Book Growth Rate was 8.60% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 13.90% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 16.50% 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 WDB Holdings Co was 19.00% per year. The lowest was 13.90% per year. And the median was 18.40% per year.

As of today (2026-07-14), WDB Holdings Co's current stock price is 円1786.00. WDB Holdings Co's Cyclically Adjusted Book per Share for the quarter that ended in Mar. 2026 was 円1,170.45. WDB Holdings Co's Cyclically Adjusted PB Ratio of today is 1.53.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of WDB Holdings Co was 11.48. The lowest was 1.27. And the median was 3.68.


WDB Holdings Co  (TSE:2475) 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.

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

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=1786.00/1170.45
=1.53

* 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 WDB Holdings Co was 11.48. The lowest was 1.27. And the median was 3.68.


Be Aware

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


WDB Holdings Co Cyclically Adjusted Book per Share Related Terms


WDB Holdings Co Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for WDB Holdings 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.

WDB Holdings Co Cyclically Adjusted Book per Share Chart

WDB Holdings Co 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 663.15 792.80 927.28 1,078.00 1,170.45

WDB Holdings Co 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 1,078.00 1,112.84 1,145.09 1,144.32 1,170.45

TSE:2475 vs KFY, RHI, TNET: Cyclically Adjusted Book per Share Comparison

For the Staffing & Employment Services subindustry, WDB Holdings 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.


WDB Holdings Co Cyclically Adjusted PB Ratio vs Business Services Industry

For the Business Services industry and Industrials sector, WDB Holdings Co's Cyclically Adjusted PB Ratio distribution charts can be found below:

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


TSE:2475
82GF Score
WDB Holdings Co Ltd TSE:2475
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

WDB Holdings 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, WDB Holdings Co's adjusted Book Value per Share data for the three months ended in Mar. 2026 was:

Adj_Book= Book Value per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=1709.54/112.7000*112.7000
=1,709.540

Current CPI (Mar. 2026) = 112.7000.

WDB Holdings Co Quarterly Data

Book Value per Share CPI Adj_Book
201606 485.400 98.100 557.641
201609 505.013 98.000 580.765
201612 533.363 98.400 610.874
201703 567.825 98.100 652.333
201706 613.801 98.500 702.288
201709 655.708 98.800 747.958
201712 680.333 99.400 771.363
201803 695.527 99.200 790.180
201806 721.173 99.200 819.317
201809 760.580 99.900 858.032
201812 799.368 99.700 903.599
201903 820.293 99.700 927.252
201906 837.512 99.800 945.768
201909 876.814 100.100 987.182
201912 930.779 100.500 1,043.769
202003 974.391 100.300 1,094.854
202006 998.734 99.900 1,126.700
202009 1,039.743 99.900 1,172.963
202012 1,073.637 99.300 1,218.519
202103 1,105.089 99.900 1,246.682
202106 1,137.983 99.500 1,288.952
202109 1,187.423 100.100 1,336.889
202112 1,223.770 100.100 1,377.811
202203 1,272.259 101.100 1,418.235
202206 1,289.874 101.800 1,427.984
202209 1,332.925 103.100 1,457.038
202212 1,350.485 104.100 1,462.052
202303 1,405.744 104.400 1,517.503
202306 1,407.836 105.200 1,508.205
202309 1,453.843 106.200 1,542.826
202312 1,482.421 106.800 1,564.315
202403 1,529.850 107.200 1,608.340
202406 1,516.001 108.200 1,579.051
202409 1,557.336 108.900 1,611.678
202412 1,578.222 110.700 1,606.735
202503 1,624.010 111.100 1,647.398
202506 1,628.685 111.700 1,643.266
202509 1,662.537 112.000 1,672.928
202512 79.241 113.000 79.031
202603 1,709.540 112.700 1,709.540

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1,170.45 mean?
WDB Holdings Co (TSE:2475) has a Cyclically Adjusted Book per Share of 円1,170.45 as of Mar. 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 WDB Holdings Co and its competitors.
Is WDB Holdings Co's Cyclically Adjusted Book per Share too high?
WDB Holdings Co's current Cyclically Adjusted Book per Share is 円1,170.45. Overall, WDB Holdings Co has a GF Score™ of 82/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does WDB Holdings Co's Cyclically Adjusted Book per Share compare to KFY and RHI?
WDB Holdings Co's Cyclically Adjusted Book per Share of 円1,170.45 can be compared against companies in the Business Services 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 Business Services company?
A good Cyclically Adjusted Book per Share depends on the Business Services 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 WDB Holdings Co and its competitors. WDB Holdings Co's current Cyclically Adjusted Book per Share is 円1,170.45. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is WDB Holdings Co stock overvalued right now?
Based on GuruFocus' analysis, WDB Holdings Co (TSE:2475) is currently considered Fairly Valued. The stock's GF Value™ is 円1,796.88, compared to a current price of 円1,786.00 — trading 0.6% below its estimated fair value. The current Cyclically Adjusted Book per Share is 円1,170.45. WDB Holdings Co's overall GF Score™ is 82/100 with 5 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 WDB Holdings Co (TSE:2475), the current Cyclically Adjusted Book per Share is 円1,170.45 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 WDB Holdings Co (TSE:2475) Overvalued in 2026?

Based on GuruFocus' analysis, WDB Holdings Co stock appears to be undervalued. The current stock price of 円1,786.00 is trading 0.6% below its estimated GF Value™ of 円1,796.88. GuruFocus considers WDB Holdings Co to be Fairly Valued.

Key valuation signals for TSE:2475:

  • Cyclically Adjusted Book per Share: 円1,170.45
  • GF Value™: 円1,796.88 vs. price of 円1,786.00 (0.6% below fair value)
  • GF Score™: 82/100 with 5 warning signs

No single metric tells the full story. See the TSE:2475 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


WDB Holdings Co Business Description

Address 79 Toyosawa-cho, Hyogo, Himeji, JPN, 670-0964
WDB Holdings Co Ltd is a Japan based holding company engaged in providing human resource services. It specializes in temporary staffing and permanent employee introductions in fields such as biotechnology and chemistry research and development. The company operates in the businesses of Human resource services, CRO business, Contract research business, and Interaction business. In Human resource services, the company provides temporary staffing and recruiting services. In the CRO business, it offers support from basic research to clinical trials in the pharmaceutical, medical and other industries. The company operates contract research business in the fields of new materials, marine organism and industrial machinery.
82GF Score

Get the complete analysis for TSE:2475

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

円1,786.00
Price
円1,796.88
GF Value