Unitedllective Co (TSE:3557) Cyclically Adjusted Book per Share: 円209.90 (As of Feb. 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:3557 United & Collective Co Ltd TSE:3557
58 GF Score
Price 円516.00
GF Value 円880.37
Valuation Significantly Undervalued
! 3 Warning Signs
View Full Analysis

What is Unitedllective Co Cyclically Adjusted Book per Share?

Unitedllective Co TSE:3557 -3.73% 58 Cyclically Adjusted Book per Share is 円209.90 as of Feb. 2026. GuruFocus rates TSE:3557 with a GF Score™ of 58/100 and a GF Value™ of 円880.37 (Significantly 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.

Unitedllective Co's adjusted book value per share for the three months ended in Feb. 2026 was 円106.391. 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209.90 for the trailing ten years ended in Feb. 2026.

During the past 12 months, Unitedllective Co's average Cyclically Adjusted Book Growth Rate was -2.80% 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.

As of today (2026-08-30), Unitedllective Co's current stock price is 円516.00. Unitedllective Co's Cyclically Adjusted Book per Share for the quarter that ended in Feb. 2026 was 円209.90. Unitedllective Co's Cyclically Adjusted PB Ratio of today is 2.46.

During the past 12 years, the highest Cyclically Adjusted PB Ratio of Unitedllective Co was 5.16. The lowest was 2.46. And the median was 4.22.


Unitedllective Co  (TSE:3557) 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.

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

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=516.00/209.90
=2.46

* 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 12 years, the highest Cyclically Adjusted PB Ratio of Unitedllective Co was 5.16. The lowest was 2.46. And the median was 4.22.


Be Aware

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


Unitedllective Co Cyclically Adjusted Book per Share Related Terms


Unitedllective Co Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Unitedllective 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.

Unitedllective Co Cyclically Adjusted Book per Share Chart

Unitedllective Co Annual Data
Trend Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23 Feb24 Feb25 Feb26
Cyclically Adjusted Book per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 217.71 215.95 209.90

Unitedllective Co Quarterly Data
May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Feb25 May25 Aug25 Nov25 Feb26 May26
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 0.00 209.90 0.00

TSE:3557 vs MCD, SBUX, YUM: Cyclically Adjusted Book per Share Comparison

For the Restaurants subindustry, Unitedllective 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.


Unitedllective Co Cyclically Adjusted PB Ratio vs Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Unitedllective Co's Cyclically Adjusted PB Ratio distribution charts can be found below:

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


TSE:3557
58GF Score
United & Collective Co Ltd TSE:3557
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

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

Adj_Book= Book Value per Share /CPI of Feb. 2026 (Change)*Current CPI (Feb. 2026)
=106.391/112.2000*112.2000
=106.391

Current CPI (Feb. 2026) = 112.2000.

Unitedllective Co Quarterly Data

Book Value per Share CPI Adj_Book
0.000 0.000
201502 152.677 97.600 175.516
201602 169.231 97.800 194.148
201611 201.578 98.600 229.382
201702 368.874 98.100 421.893
201705 379.424 98.600 431.758
201708 385.586 98.500 439.216
201711 380.367 99.100 430.648
201802 396.034 99.500 446.583
201805 412.601 99.300 466.202
201808 529.710 99.800 595.526
201811 532.027 100.000 596.934
201902 532.835 99.700 599.640
201905 541.878 100.000 607.987
201908 554.611 100.000 622.274
201911 554.290 100.500 618.819
202002 544.885 100.300 609.532
202005 400.786 100.100 449.233
202008 189.923 100.100 212.881
202011 78.017 99.500 87.975
202102 11.182 99.800 12.571
202105 55.867 99.400 63.061
202108 197.451 99.700 222.207
202111 264.737 100.100 296.738
202202 113.671 100.700 126.652
202205 82.631 101.800 91.073
202208 18.679 102.700 20.407
202211 -42.057 103.900 -45.417
202302 -215.201 104.000 -232.169
202305 -183.636 105.100 -196.041
202308 -164.873 105.900 -174.681
202311 -97.418 106.900 -102.248
202402 -66.060 106.900 -69.335
202405 -16.613 108.100 -17.243
202408 12.075 109.100 12.418
202502 76.287 110.800 77.251
202505 73.504 111.800 73.767
202508 133.932 112.100 134.051
202511 129.241 113.200 128.099
202602 106.391 112.200 106.391

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209.90 mean?
Unitedllective Co (TSE:3557) has a Cyclically Adjusted Book per Share of 円209.90 as of Feb. 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 Unitedllective Co and its competitors.
Is Unitedllective Co's Cyclically Adjusted Book per Share too high?
Unitedllective Co's current Cyclically Adjusted Book per Share is 円209.90. Overall, Unitedllective Co has a GF Score™ of 58/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Unitedllective Co's Cyclically Adjusted Book per Share compare to MCD and SBUX?
Unitedllective Co's Cyclically Adjusted Book per Share of 円209.90 can be compared against companies in the Restaurants 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 Restaurants company?
A good Cyclically Adjusted Book per Share depends on the Restaurants 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 Unitedllective Co and its competitors. Unitedllective Co's current Cyclically Adjusted Book per Share is 円209.90. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Unitedllective Co stock overvalued right now?
Based on GuruFocus' analysis, Unitedllective Co (TSE:3557) is currently considered Significantly Undervalued. The stock's GF Value™ is 円880.37, compared to a current price of 円516.00 — trading 41.4% below its estimated fair value. The current Cyclically Adjusted Book per Share is 円209.90. Unitedllective Co's overall GF Score™ is 58/100 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 Unitedllective Co (TSE:3557), the current Cyclically Adjusted Book per Share is 円209.90 as of Feb. 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 Unitedllective Co (TSE:3557) Overvalued in 2026?

Based on GuruFocus' analysis, Unitedllective Co stock appears to be undervalued. The current stock price of 円516.00 is trading 41.4% below its estimated GF Value™ of 円880.37. GuruFocus considers Unitedllective Co to be Significantly Undervalued.

Key valuation signals for TSE:3557:

  • Cyclically Adjusted Book per Share: 円209.90
  • GF Value™: 円880.37 vs. price of 円516.00 (41.4% below fair value)
  • GF Score™: 58/100 with 3 warning signs

No single metric tells the full story. See the TSE:3557 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Unitedllective Co Business Description

Address 2-5-1 Kojimachi, Chiyoda-ku, Tokyo, JPN, 107-6023
United & Collective Co Ltd is engaged in Management of restaurants. It operates a Japanese-style pub. The restaurant specializes in chicken under the brands Kokoro, a Japanese restaurant and 3rd Burger, a hamburger cafe in Tokyo.
58GF Score

Get the complete analysis for TSE:3557

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

円516.00
Price
円880.37
GF Value