INTAGE HOLDINGS (TSE:4326) Cyclically Adjusted Book per Share: 円787.87 (As of Dec. 2025)


TSE:4326 INTAGE HOLDINGS Inc TSE:4326
67 GF Score
Price 円1,878.00
GF Value 円1,726.54
Valuation Fairly Valued
! 6 Warning Signs
View Full Analysis

What is INTAGE HOLDINGS Cyclically Adjusted Book per Share?

INTAGE HOLDINGS TSE:4326 +0.97% 67 Cyclically Adjusted Book per Share is 円787.87 as of Dec. 2025. GuruFocus rates TSE:4326 with a GF Score™ of 67/100 and a GF Value™ of 円1,726.54 (Fairly Valued). The stock has 6 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.

INTAGE HOLDINGS's adjusted book value per share for the three months ended in Dec. 2025 was 円880.166. 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787.87 for the trailing ten years ended in Dec. 2025.

During the past 12 months, INTAGE HOLDINGS's average Cyclically Adjusted Book Growth Rate was 6.20% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 9.30% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 8.60% 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 INTAGE HOLDINGS was 9.30% per year. The lowest was 7.90% per year. And the median was 8.40% per year.

As of today (2026-07-13), INTAGE HOLDINGS's current stock price is 円1878.00. INTAGE HOLDINGS's Cyclically Adjusted Book per Share for the quarter that ended in Dec. 2025 was 円787.87. INTAGE HOLDINGS's Cyclically Adjusted PB Ratio of today is 2.38.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of INTAGE HOLDINGS was 3.70. The lowest was 1.44. And the median was 2.27.


INTAGE HOLDINGS  (TSE:4326) 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.

INTAGE HOLDINGS's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=1878.00/787.87
=2.38

* 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 INTAGE HOLDINGS was 3.70. The lowest was 1.44. And the median was 2.27.


Be Aware

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


INTAGE HOLDINGS Cyclically Adjusted Book per Share Related Terms


INTAGE HOLDINGS Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for INTAGE 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.

INTAGE HOLDINGS Cyclically Adjusted Book per Share Chart

INTAGE HOLDINGS Annual Data
Trend Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Jun21 Jun22 Jun23 Jun24
Cyclically Adjusted Book per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 508.78 543.44 595.69 653.44 709.33

INTAGE 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 752.14 763.79 773.31 787.87 0.00

TSE:4326 vs APP, OMC, TTD: Cyclically Adjusted Book per Share Comparison

For the Advertising Agencies subindustry, INTAGE 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.


INTAGE HOLDINGS Cyclically Adjusted PB Ratio vs Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, INTAGE HOLDINGS's Cyclically Adjusted PB Ratio distribution charts can be found below:

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


TSE:4326
67GF Score
INTAGE HOLDINGS Inc TSE:4326
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

INTAGE 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, INTAGE 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)
=880.166/113.0000*113.0000
=880.166

Current CPI (Dec. 2025) = 113.0000.

INTAGE HOLDINGS Quarterly Data

Book Value per Share CPI Adj_Book
201512 522.301 98.100 601.631
201603 530.082 97.900 611.841
201606 522.929 98.100 602.355
201609 535.056 98.000 616.952
201612 564.251 98.400 647.971
201703 589.870 98.100 679.463
201706 578.360 98.500 663.499
201709 592.924 98.800 678.142
201712 615.696 99.400 699.936
201803 661.075 99.200 753.039
201806 639.567 99.200 728.539
201809 661.028 99.900 747.709
201812 673.840 99.700 763.730
201903 699.513 99.700 792.828
201906 669.648 99.800 758.219
201909 681.282 100.100 769.080
201912 702.858 100.500 790.278
202003 745.452 100.300 839.841
202009 683.269 99.900 772.867
202012 710.093 99.300 808.062
202103 764.532 99.900 864.786
202106 750.503 99.500 852.330
202109 731.240 100.100 825.476
202112 747.132 100.100 843.416
202203 785.043 101.100 877.447
202206 776.329 101.800 861.740
202209 750.503 103.100 822.569
202212 758.271 104.100 823.099
202303 808.943 104.400 875.580
202306 808.179 105.200 868.101
202309 773.969 106.200 823.526
202312 799.097 106.800 845.487
202403 834.378 107.200 879.522
202406 844.736 108.200 882.210
202409 833.502 108.900 864.883
202412 846.863 110.700 864.458
202503 879.981 111.100 895.030
202506 867.522 111.700 877.618
202509 853.819 112.000 861.442
202512 880.166 113.000 880.166

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787.87 mean?
INTAGE HOLDINGS (TSE:4326) has a Cyclically Adjusted Book per Share of 円787.87 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 INTAGE HOLDINGS and its competitors.
Is INTAGE HOLDINGS's Cyclically Adjusted Book per Share too high?
INTAGE HOLDINGS's current Cyclically Adjusted Book per Share is 円787.87. Overall, INTAGE HOLDINGS has a GF Score™ of 67/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does INTAGE HOLDINGS's Cyclically Adjusted Book per Share compare to APP and OMC?
INTAGE HOLDINGS's Cyclically Adjusted Book per Share of 円787.87 can be compared against companies in the Media - Diversified 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 Media - Diversified company?
A good Cyclically Adjusted Book per Share depends on the Media - Diversified 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 INTAGE HOLDINGS and its competitors. INTAGE HOLDINGS's current Cyclically Adjusted Book per Share is 円787.87. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is INTAGE HOLDINGS stock overvalued right now?
Based on GuruFocus' analysis, INTAGE HOLDINGS (TSE:4326) is currently considered Fairly Valued. The stock's GF Value™ is 円1,726.54, compared to a current price of 円1,878.00 — trading 8.8% above its estimated fair value. The current Cyclically Adjusted Book per Share is 円787.87. INTAGE HOLDINGS's overall GF Score™ is 67/100 with 6 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 INTAGE HOLDINGS (TSE:4326), the current Cyclically Adjusted Book per Share is 円787.87 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 INTAGE HOLDINGS (TSE:4326) Overvalued in 2026?

Based on GuruFocus' analysis, INTAGE HOLDINGS stock appears to be overvalued. The current stock price of 円1,878.00 is trading 8.8% above its estimated GF Value™ of 円1,726.54. GuruFocus considers INTAGE HOLDINGS to be Fairly Valued.

Key valuation signals for TSE:4326:

  • Cyclically Adjusted Book per Share: 円787.87
  • GF Value™: 円1,726.54 vs. price of 円1,878.00 (8.8% above fair value)
  • GF Score™: 67/100 with 6 warning signs

No single metric tells the full story. See the TSE:4326 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


INTAGE HOLDINGS Business Description

Address 3 Kanda-Neribeicho, Chiyoda-ku, Tokyo, JPN, 101-0022
INTAGE HOLDINGS Inc is engaged in the provision of marketing research and consulting system solutions, and healthcare development support in Japan.
67GF Score

Get the complete analysis for TSE:4326

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

円1,878.00
Price
円1,726.54
GF Value