KeyHolder (TSE:4712) Cyclically Adjusted Book per Share: 円962.12 (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:4712 KeyHolder Inc TSE:4712
75 GF Score
Price 円735.00
GF Value 円739.08
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is KeyHolder Cyclically Adjusted Book per Share?

KeyHolder TSE:4712 -0.14% 75 Cyclically Adjusted Book per Share is 円962.12 as of Mar. 2026. GuruFocus rates TSE:4712 with a GF Score™ of 75/100 and a GF Value™ of 円739.08 (Fairly Valued). The stock has 4 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.

KeyHolder's adjusted book value per share for the three months ended in Mar. 2026 was 円1,207.986. 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962.12 for the trailing ten years ended in Mar. 2026.

During the past 12 months, KeyHolder's average Cyclically Adjusted Book Growth Rate was 4.90% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 5.30% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 4.80% 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.

During the past 13 years, the highest 3-Year average Cyclically Adjusted Book Growth Rate of KeyHolder was 5.30% per year. The lowest was -3.10% per year. And the median was 4.00% per year.

As of today (2026-07-16), KeyHolder's current stock price is 円735.00. KeyHolder's Cyclically Adjusted Book per Share for the quarter that ended in Mar. 2026 was 円962.12. KeyHolder's Cyclically Adjusted PB Ratio of today is 0.76.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of KeyHolder was 2.17. The lowest was 0.60. And the median was 1.02.


KeyHolder  (TSE:4712) 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.

KeyHolder's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=735.00/962.12
=0.76

* 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 KeyHolder was 2.17. The lowest was 0.60. And the median was 1.02.


Be Aware

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


KeyHolder Cyclically Adjusted Book per Share Related Terms


KeyHolder Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for KeyHolder'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.

KeyHolder Cyclically Adjusted Book per Share Chart

KeyHolder Annual Data
Trend Mar16 Mar17 Mar18 Mar19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted Book per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 777.94 818.74 860.29 908.43 956.03

KeyHolder Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 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 917.05 927.81 939.23 956.03 962.12

TSE:4712 vs NFLX, DIS, WBD: Cyclically Adjusted Book per Share Comparison

For the Entertainment subindustry, KeyHolder'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.


KeyHolder Cyclically Adjusted PB Ratio vs Media - Diversified Industry

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

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


TSE:4712
75GF Score
KeyHolder Inc TSE:4712
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

KeyHolder 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, KeyHolder'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)
=1207.986/112.7000*112.7000
=1,207.986

Current CPI (Mar. 2026) = 112.7000.

KeyHolder Quarterly Data

Book Value per Share CPI Adj_Book
201603 691.640 97.900 796.198
201606 687.632 98.100 789.971
201609 692.008 98.000 795.809
201612 699.789 98.400 801.486
201703 693.643 98.100 796.876
201706 688.659 98.500 787.938
201709 693.694 98.800 791.289
201712 689.606 99.400 781.877
201803 773.066 99.200 878.272
201806 750.781 99.200 852.954
201809 754.630 99.900 851.319
201812 747.662 99.700 845.151
201903 753.392 99.700 851.628
201906 754.846 99.800 852.416
201909 756.558 100.100 851.789
201912 722.460 100.500 810.162
202003 726.443 100.300 816.253
202006 722.365 99.900 814.920
202009 746.158 99.900 841.762
202012 830.407 99.300 942.466
202103 883.319 99.900 996.497
202106 847.849 99.500 960.327
202109 821.975 100.100 925.440
202112 885.625 100.100 997.102
202203 915.482 101.100 1,020.522
202206 945.244 101.800 1,046.454
202209 964.769 103.100 1,054.602
202212 976.262 104.100 1,056.914
202303 1,019.645 104.400 1,100.709
202306 1,032.116 105.200 1,105.698
202309 1,051.568 106.200 1,115.930
202312 1,080.231 106.800 1,139.907
202403 1,075.165 107.200 1,130.327
202406 1,083.766 108.200 1,128.839
202412 1,165.474 110.700 1,186.530
202503 1,171.165 111.100 1,188.031
202506 1,170.497 111.700 1,180.976
202509 1,185.984 112.000 1,193.396
202512 1,201.084 113.000 1,197.895
202603 1,207.986 112.700 1,207.986

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962.12 mean?
KeyHolder (TSE:4712) has a Cyclically Adjusted Book per Share of 円962.12 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 KeyHolder and its competitors.
Is KeyHolder's Cyclically Adjusted Book per Share too high?
KeyHolder's current Cyclically Adjusted Book per Share is 円962.12. Overall, KeyHolder has a GF Score™ of 75/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does KeyHolder's Cyclically Adjusted Book per Share compare to NFLX and DIS?
KeyHolder's Cyclically Adjusted Book per Share of 円962.12 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 KeyHolder and its competitors. KeyHolder's current Cyclically Adjusted Book per Share is 円962.12. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is KeyHolder stock overvalued right now?
Based on GuruFocus' analysis, KeyHolder (TSE:4712) is currently considered Fairly Valued. The stock's GF Value™ is 円739.08, compared to a current price of 円735.00 — trading 0.6% below its estimated fair value. The current Cyclically Adjusted Book per Share is 円962.12. KeyHolder's overall GF Score™ is 75/100 with 4 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 KeyHolder (TSE:4712), the current Cyclically Adjusted Book per Share is 円962.12 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 KeyHolder (TSE:4712) Overvalued in 2026?

Based on GuruFocus' analysis, KeyHolder stock appears to be undervalued. The current stock price of 円735.00 is trading 0.6% below its estimated GF Value™ of 円739.08. GuruFocus considers KeyHolder to be Fairly Valued.

Key valuation signals for TSE:4712:

  • Cyclically Adjusted Book per Share: 円962.12
  • GF Value™: 円739.08 vs. price of 円735.00 (0.6% below fair value)
  • GF Score™: 75/100 with 4 warning signs

No single metric tells the full story. See the TSE:4712 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


KeyHolder Business Description

Address 16-3 Higashi 3-chome, Shibuya-ku, Tokyo, JPN, 150-0011
KeyHolder Inc, through its subsidiaries is engaged in various businesses including advertising agency, casting, operation of the live music club, management, operation business and others. Its segments include: General Entertainment Business; Video Production Business; Video Production Business; and Logistics business.
75GF Score

Get the complete analysis for TSE:4712

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

円735.00
Price
円739.08
GF Value