Willplus Holdings (TSE:3538) Cyclically Adjusted Book per Share: 円831.76 (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:3538 Willplus Holdings Corp TSE:3538
69 GF Score
Price 円931.00
GF Value 円2,294.75
Valuation Possible Value Trap
! 3 Warning Signs
View Full Analysis

What is Willplus Holdings Cyclically Adjusted Book per Share?

Willplus Holdings TSE:3538 -1.17% 69 Cyclically Adjusted Book per Share is 円831.76 as of Dec. 2025. GuruFocus rates TSE:3538 with a GF Score™ of 69/100 and a GF Value™ of 円2,294.75 (Possible Value Trap). 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.

Willplus Holdings's adjusted book value per share for the three months ended in Dec. 2025 was 円1,263.888. 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831.76 for the trailing ten years ended in Dec. 2025.

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.

As of today (2026-07-18), Willplus Holdings's current stock price is 円931.00. Willplus Holdings's Cyclically Adjusted Book per Share for the quarter that ended in Dec. 2025 was 円831.76. Willplus Holdings's Cyclically Adjusted PB Ratio of today is 1.12.

During the past 11 years, the highest Cyclically Adjusted PB Ratio of Willplus Holdings was 1.30. The lowest was 1.08. And the median was 1.26.


Willplus Holdings  (TSE:3538) 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.

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

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=931.00/831.76
=1.12

* 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 11 years, the highest Cyclically Adjusted PB Ratio of Willplus Holdings was 1.30. The lowest was 1.08. And the median was 1.26.


Be Aware

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


Willplus Holdings Cyclically Adjusted Book per Share Related Terms


Willplus Holdings Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Willplus Holdings'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.

Willplus Holdings Cyclically Adjusted Book per Share Chart

Willplus Holdings Annual Data
Trend Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25
Cyclically Adjusted Book per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 0.00

Willplus Holdings 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 0.00 0.00 800.05 831.76 0.00

TSE:3538 vs CVNA, PAG, ALTB: Cyclically Adjusted Book per Share Comparison

For the Auto & Truck Dealerships subindustry, Willplus Holdings'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.


Willplus Holdings Cyclically Adjusted PB Ratio vs Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Willplus Holdings's Cyclically Adjusted PB Ratio distribution charts can be found below:

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


TSE:3538
69GF Score
Willplus Holdings Corp TSE:3538
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Willplus Holdings 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, Willplus Holdings'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)
=1263.888/113.0000*113.0000
=1,263.888

Current CPI (Dec. 2025) = 113.0000.

Willplus Holdings Quarterly Data

Book Value per Share CPI Adj_Book
201603 365.586 97.900 421.974
201606 381.923 98.100 439.932
201609 390.653 98.000 450.447
201612 413.265 98.400 474.583
201703 429.197 98.100 494.386
201706 449.383 98.500 515.536
201709 459.265 98.800 525.273
201712 483.459 99.400 549.606
201803 490.080 99.200 558.256
201806 516.255 99.200 588.073
201809 526.673 99.900 595.736
201812 543.970 99.700 616.536
201903 554.838 99.700 628.854
201906 580.457 99.800 657.231
201909 604.512 100.100 682.416
201912 623.297 100.500 700.822
202003 629.017 100.300 708.663
202006 645.210 99.900 729.817
202009 668.470 99.900 756.127
202012 720.524 99.300 819.932
202103 752.110 99.900 850.735
202106 791.483 99.500 898.870
202109 809.951 100.100 914.330
202112 861.846 100.100 972.913
202203 895.521 101.100 1,000.929
202206 923.025 101.800 1,024.576
202209 925.875 103.100 1,014.781
202212 960.543 104.100 1,042.664
202303 977.968 104.400 1,058.529
202306 1,005.500 105.200 1,080.052
202309 970.932 106.200 1,033.101
202312 1,022.619 106.800 1,081.985
202403 1,030.324 107.200 1,086.069
202406 1,080.511 108.200 1,128.445
202409 1,110.830 108.900 1,152.652
202412 1,128.246 110.700 1,151.687
202503 1,159.499 111.100 1,179.328
202506 1,192.321 111.700 1,206.198
202509 1,203.731 112.000 1,214.479
202512 1,263.888 113.000 1,263.888

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831.76 mean?
Willplus Holdings (TSE:3538) has a Cyclically Adjusted Book per Share of 円831.76 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 Willplus Holdings and its competitors.
Is Willplus Holdings' Cyclically Adjusted Book per Share too high?
Willplus Holdings' current Cyclically Adjusted Book per Share is 円831.76. Overall, Willplus Holdings has a GF Score™ of 69/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Willplus Holdings' Cyclically Adjusted Book per Share compare to CVNA and PAG?
Willplus Holdings' Cyclically Adjusted Book per Share of 円831.76 can be compared against companies in the Vehicles & Parts 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 Vehicles & Parts company?
A good Cyclically Adjusted Book per Share depends on the Vehicles & Parts 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 Willplus Holdings and its competitors. Willplus Holdings's current Cyclically Adjusted Book per Share is 円831.76. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Willplus Holdings stock overvalued right now?
Based on GuruFocus' analysis, Willplus Holdings (TSE:3538) is currently considered Possible Value Trap. The stock's GF Value™ is 円2,294.75, compared to a current price of 円931.00 — trading 59.4% below its estimated fair value. The current Cyclically Adjusted Book per Share is 円831.76. Willplus Holdings' overall GF Score™ is 69/100 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 Willplus Holdings (TSE:3538), the current Cyclically Adjusted Book per Share is 円831.76 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 Willplus Holdings (TSE:3538) Overvalued in 2026?

Based on GuruFocus' analysis, Willplus Holdings stock appears to be undervalued. The current stock price of 円931.00 is trading 59.4% below its estimated GF Value™ of 円2,294.75. GuruFocus considers Willplus Holdings to be Possible Value Trap.

Key valuation signals for TSE:3538:

  • Cyclically Adjusted Book per Share: 円831.76
  • GF Value™: 円2,294.75 vs. price of 円931.00 (59.4% below fair value)
  • GF Score™: 69/100 with 3 warning signs

No single metric tells the full story. See the TSE:3538 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Willplus Holdings Business Description

Address Shiba 5-chome Shiba 5-chome, Minato-ku, Shiba Mita Mori Building, 8th Floor, Tokyo, JPN
Willplus Holdings Corp is a Japanese firm. It is a retailer of the imported car. The Company sells cars of brands including Jaguar, Fiat, Chrysler, Jeep, BMW, Porsche, and Volvo.
69GF Score

Get the complete analysis for TSE:3538

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

円931.00
Price
円2,294.75
GF Value