Suntory Beverage & Food (TSE:2587) Cyclically Adjusted Book per Share: 円3,080.34 (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:2587 Suntory Beverage & Food Ltd TSE:2587
83 GF Score
Price 円4,630.00
GF Value 円5,358.38
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Suntory Beverage & Food Cyclically Adjusted Book per Share?

Suntory Beverage & Food TSE:2587 +0.56% 83 Cyclically Adjusted Book per Share is 円3,080.34 as of Mar. 2026. GuruFocus rates TSE:2587 with a GF Score™ of 83/100 and a GF Value™ of 円5,358.38 (Modestly Undervalued). 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.

Suntory Beverage & Food's adjusted book value per share for the three months ended in Mar. 2026 was 円4,256.000. 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3,080.34 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Suntory Beverage & Food's average Cyclically Adjusted Book Growth Rate was 8.30% per year. During the past 3 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 Suntory Beverage & Food was 9.70% per year. The lowest was 9.70% per year. And the median was 9.70% per year.

As of today (2026-07-25), Suntory Beverage & Food's current stock price is 円4630.00. Suntory Beverage & Food's Cyclically Adjusted Book per Share for the quarter that ended in Mar. 2026 was 円3,080.34. Suntory Beverage & Food's Cyclically Adjusted PB Ratio of today is 1.50.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Suntory Beverage & Food was 2.35. The lowest was 1.35. And the median was 1.88.


Suntory Beverage & Food  (TSE:2587) 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.

Suntory Beverage & Food's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=4630.00/3080.34
=1.50

* 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 Suntory Beverage & Food was 2.35. The lowest was 1.35. And the median was 1.88.


Be Aware

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


Suntory Beverage & Food Cyclically Adjusted Book per Share Related Terms


Suntory Beverage & Food Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Suntory Beverage & Food'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.

Suntory Beverage & Food Cyclically Adjusted Book per Share Chart

Suntory Beverage & Food 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 0.00 2,296.61 2,516.17 2,789.55 3,033.24

Suntory Beverage & Food 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 2,843.29 2,902.58 2,957.93 3,033.24 3,080.34

TSE:2587 vs KO, PEP, MNST: Cyclically Adjusted Book per Share Comparison

For the Beverages - Non-Alcoholic subindustry, Suntory Beverage & Food'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.


Suntory Beverage & Food Cyclically Adjusted PB Ratio vs Beverages - Non-Alcoholic Industry

For the Beverages - Non-Alcoholic industry and Consumer Defensive sector, Suntory Beverage & Food's Cyclically Adjusted PB Ratio distribution charts can be found below:

* The bar in red indicates where Suntory Beverage & Food's Cyclically Adjusted PB Ratio falls into.


TSE:2587
83GF Score
Suntory Beverage & Food Ltd TSE:2587
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Suntory Beverage & Food 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, Suntory Beverage & Food'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)
=4256/112.7000*112.7000
=4,256.000

Current CPI (Mar. 2026) = 112.7000.

Suntory Beverage & Food Quarterly Data

Book Value per Share CPI Adj_Book
201606 1,672.877 98.100 1,921.847
201609 1,670.129 98.000 1,920.648
201612 1,970.175 98.400 2,256.491
201703 1,740.576 98.100 1,999.622
201706 1,834.181 98.500 2,098.601
201709 1,885.822 98.800 2,151.135
201712 2,234.424 99.400 2,533.396
201803 2,200.016 99.200 2,499.413
201806 2,244.184 99.200 2,549.592
201809 2,334.955 99.900 2,634.128
201812 2,313.343 99.700 2,614.983
201903 2,314.058 99.700 2,615.791
201906 2,331.712 99.800 2,633.106
201909 2,333.890 100.100 2,627.666
201912 2,448.440 100.500 2,745.664
202003 2,364.343 100.300 2,656.645
202006 2,415.683 99.900 2,725.200
202009 2,478.916 99.900 2,796.535
202012 2,529.951 99.300 2,871.354
202103 2,609.181 99.900 2,943.490
202106 2,686.123 99.500 3,042.473
202109 2,715.786 100.100 3,057.633
202112 2,785.091 100.100 3,135.662
202203 2,884.201 101.100 3,215.128
202206 3,095.560 101.800 3,427.010
202209 3,122.327 103.100 3,413.058
202212 3,123.689 104.100 3,381.746
202303 3,181.696 104.400 3,434.647
202306 3,439.450 105.200 3,684.658
202309 3,504.893 106.200 3,719.411
202312 3,518.997 106.800 3,713.399
202403 3,649.790 107.200 3,837.046
202406 3,888.472 108.200 4,050.192
202409 3,760.644 108.900 3,891.869
202412 3,914.521 110.700 3,985.244
202503 3,811.152 111.100 3,866.038
202506 3,945.796 111.700 3,981.121
202509 4,053.120 112.000 4,078.452
202512 4,258.731 113.000 4,247.425
202603 4,256.000 112.700 4,256.000

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3,080.34 mean?
Suntory Beverage & Food (TSE:2587) has a Cyclically Adjusted Book per Share of 円3,080.34 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 Suntory Beverage & Food and its competitors.
Is Suntory Beverage & Food's Cyclically Adjusted Book per Share too high?
Suntory Beverage & Food's current Cyclically Adjusted Book per Share is 円3,080.34. Overall, Suntory Beverage & Food has a GF Score™ of 83/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Suntory Beverage & Food's Cyclically Adjusted Book per Share compare to KO and PEP?
Suntory Beverage & Food's Cyclically Adjusted Book per Share of 円3,080.34 can be compared against companies in the Beverages - Non-Alcoholic 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 Beverages - Non-Alcoholic company?
A good Cyclically Adjusted Book per Share depends on the Beverages - Non-Alcoholic 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 Suntory Beverage & Food and its competitors. Suntory Beverage & Food's current Cyclically Adjusted Book per Share is 円3,080.34. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Suntory Beverage & Food stock overvalued right now?
Based on GuruFocus' analysis, Suntory Beverage & Food (TSE:2587) is currently considered Modestly Undervalued. The stock's GF Value™ is 円5,358.38, compared to a current price of 円4,630.00 — trading 13.6% below its estimated fair value. The current Cyclically Adjusted Book per Share is 円3,080.34. Suntory Beverage & Food's overall GF Score™ is 83/100 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 Suntory Beverage & Food (TSE:2587), the current Cyclically Adjusted Book per Share is 円3,080.34 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 Suntory Beverage & Food (TSE:2587) Overvalued in 2026?

Based on GuruFocus' analysis, Suntory Beverage & Food stock appears to be undervalued. The current stock price of 円4,630.00 is trading 13.6% below its estimated GF Value™ of 円5,358.38. GuruFocus considers Suntory Beverage & Food to be Modestly Undervalued.

Key valuation signals for TSE:2587:

  • Cyclically Adjusted Book per Share: 円3,080.34
  • GF Value™: 円5,358.38 vs. price of 円4,630.00 (13.6% below fair value)
  • GF Score™: 83/100 with 3 warning signs

No single metric tells the full story. See the TSE:2587 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Suntory Beverage & Food Business Description

Other Exchanges STBFY:USA7SN:Germany
Address 1-1, Shibaura 3-chome, Kita-ku, Osaka, JPN, 530-8203
Suntory Beverage & Food Ltd mainly sells nonalcoholic beverages throughout the world. The majority of the company's sales are in Japan, where its products include Tennensui and Green Dakara bottled waters; Boss canned coffee; Pepsi, Orangina, and C.C. Lemon carbonated soft drinks; Suntory Oolong and Iyemon teas; Natchan juices; and Dekavita energy drinks. The group operates in a single business, the beverage and food business. Geographically, the group operates in Japan, Asia Pacific, the Americas, and Europe.
83GF Score

Get the complete analysis for TSE:2587

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

円4,630.00
Price
円5,358.38
GF Value