Hulic Co (TSE:3003) Cyclically Adjusted Book per Share: 円844.20 (As of Dec. 2025)


TSE:3003 Hulic Co Ltd TSE:3003
87 GF Score
Price 円1,715.00
GF Value 円2,160.65
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Hulic Co Cyclically Adjusted Book per Share?

Hulic Co TSE:3003 +0.88% 87 Cyclically Adjusted Book per Share is 円844.20 as of Dec. 2025. GuruFocus rates TSE:3003 with a GF Score™ of 87/100 and a GF Value™ of 円2,160.65 (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.

Hulic Co's adjusted book value per share for the three months ended in Dec. 2025 was 円1,202.858. 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844.20 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Hulic Co's average Cyclically Adjusted Book Growth Rate was 10.50% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 12.70% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 10.50% 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 Hulic Co was 13.10% per year. The lowest was -10.60% per year. And the median was 3.95% per year.

As of today (2026-06-29), Hulic Co's current stock price is 円1715.00. Hulic Co's Cyclically Adjusted Book per Share for the quarter that ended in Dec. 2025 was 円844.20. Hulic Co's Cyclically Adjusted PB Ratio of today is 2.03.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Hulic Co was 2.65. The lowest was 1.38. And the median was 1.94.


Hulic Co  (TSE:3003) 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.

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

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=1715.00/844.20
=2.03

* 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 Hulic Co was 2.65. The lowest was 1.38. And the median was 1.94.


Be Aware

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


Hulic Co Cyclically Adjusted Book per Share Related Terms


Hulic Co Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Hulic 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.

Hulic Co Cyclically Adjusted Book per Share Chart

Hulic 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 528.66 589.47 669.75 763.91 844.20

Hulic 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 783.82 803.04 820.48 844.20 0.00

TSE:3003 vs CBRE, BEKE, JLL: Cyclically Adjusted Book per Share Comparison

For the Real Estate Services subindustry, Hulic 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.


Hulic Co Cyclically Adjusted PB Ratio vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Hulic Co's Cyclically Adjusted PB Ratio distribution charts can be found below:

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


TSE:3003
87GF Score
Hulic Co Ltd TSE:3003
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Hulic 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, Hulic 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)
=1202.858/113.0000*113.0000
=1,202.858

Current CPI (Dec. 2025) = 113.0000.

Hulic Co Quarterly Data

Book Value per Share CPI Adj_Book
201603 471.965 97.900 544.760
201606 477.779 98.100 550.347
201609 487.366 98.000 561.963
201612 511.684 98.400 587.605
201703 513.461 98.100 591.448
201706 538.623 98.500 617.913
201709 540.817 98.800 618.546
201712 570.024 99.400 648.015
201803 565.238 99.200 643.870
201806 594.066 99.200 676.708
201809 591.815 99.900 669.420
201812 608.490 99.700 689.663
201903 605.529 99.700 686.307
201906 632.642 99.800 716.318
201909 644.927 100.100 728.039
201912 687.017 100.500 772.467
202003 660.091 100.300 743.672
202006 686.945 99.900 777.025
202009 673.403 99.900 761.707
202012 728.311 99.300 828.793
202103 740.035 99.900 837.077
202106 774.634 99.500 879.735
202109 769.729 100.100 868.925
202112 836.889 100.100 944.740
202203 837.036 101.100 935.560
202206 863.452 101.800 958.449
202209 860.542 103.100 943.174
202212 901.092 104.100 978.131
202303 907.706 104.400 982.479
202306 955.960 105.200 1,026.839
202309 958.821 106.200 1,020.214
202312 1,006.195 106.800 1,064.607
202403 1,014.190 107.200 1,069.062
202406 1,047.588 108.200 1,094.061
202409 1,024.765 108.900 1,063.347
202412 1,093.881 110.700 1,116.608
202503 1,087.061 111.100 1,105.652
202506 1,117.177 111.700 1,130.179
202509 1,121.863 112.000 1,131.880
202512 1,202.858 113.000 1,202.858

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844.20 mean?
Hulic Co (TSE:3003) has a Cyclically Adjusted Book per Share of 円844.20 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 Hulic Co and its competitors.
Is Hulic Co's Cyclically Adjusted Book per Share too high?
Hulic Co's current Cyclically Adjusted Book per Share is 円844.20. Overall, Hulic Co has a GF Score™ of 87/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Hulic Co's Cyclically Adjusted Book per Share compare to CBRE and BEKE?
Hulic Co's Cyclically Adjusted Book per Share of 円844.20 can be compared against companies in the Real Estate 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 Real Estate company?
A good Cyclically Adjusted Book per Share depends on the Real Estate 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 Hulic Co and its competitors. Hulic Co's current Cyclically Adjusted Book per Share is 円844.20. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Hulic Co stock overvalued right now?
Based on GuruFocus' analysis, Hulic Co (TSE:3003) is currently considered Modestly Undervalued. The stock's GF Value™ is 円2,160.65, compared to a current price of 円1,715.00 — trading 20.6% below its estimated fair value. The current Cyclically Adjusted Book per Share is 円844.20. Hulic Co's overall GF Score™ is 87/100 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 Hulic Co (TSE:3003), the current Cyclically Adjusted Book per Share is 円844.20 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 Hulic Co (TSE:3003) Overvalued in 2026?

Based on GuruFocus' analysis, Hulic Co stock appears to be undervalued. The current stock price of 円1,715.00 is trading 20.6% below its estimated GF Value™ of 円2,160.65. GuruFocus considers Hulic Co to be Modestly Undervalued.

Key valuation signals for TSE:3003:

  • Cyclically Adjusted Book per Share: 円844.20
  • GF Value™: 円2,160.65 vs. price of 円1,715.00 (20.6% below fair value)
  • GF Score™: 87/100 with 3 warning signs

No single metric tells the full story. See the TSE:3003 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Hulic Co Business Description

Other Exchanges HULCF:USA87W:Germany
Address 7-3 Nihonbashi Odenmacho, Chuo-ku, Tokyo, JPN, 103-0011
Hulic Co Ltd is a real estate developer with its core operations in real estate business such as development, reconstruction, and investment. The company operates a real estate leasing business based on ownership of numerous properties located in Tokyo 23 wards.
87GF Score

Get the complete analysis for TSE:3003

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

円1,715.00
Price
円2,160.65
GF Value