Shinpo Co (TSE:5903) Cyclically Adjusted Book per Share: 円987.30 (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:5903 Shinpo Co Ltd TSE:5903
60 GF Score
Price 円1,685.00
GF Value 円991.43
Valuation Significantly Overvalued
! 6 Warning Signs
View Full Analysis

What is Shinpo Co Cyclically Adjusted Book per Share?

Shinpo Co TSE:5903 60 Cyclically Adjusted Book per Share is 円987.30 as of Dec. 2025. GuruFocus rates TSE:5903 with a GF Score™ of 60/100 and a GF Value™ of 円991.43 (Significantly Overvalued). 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.

Shinpo Co's adjusted book value per share for the three months ended in Dec. 2025 was 円1,267.323. 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987.30 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Shinpo Co's average Cyclically Adjusted Book Growth Rate was 9.40% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 10.70% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 10.40% 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 Shinpo Co was 11.30% per year. The lowest was 7.40% per year. And the median was 10.00% per year.

As of today (2026-08-08), Shinpo Co's current stock price is 円1685.00. Shinpo Co's Cyclically Adjusted Book per Share for the quarter that ended in Dec. 2025 was 円987.30. Shinpo Co's Cyclically Adjusted PB Ratio of today is 1.71.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Shinpo Co was 3.97. The lowest was 1.21. And the median was 1.72.


Shinpo Co  (TSE:5903) 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.

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

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=1685.00/987.30
=1.71

* 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 Shinpo Co was 3.97. The lowest was 1.21. And the median was 1.72.


Be Aware

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


Shinpo Co Cyclically Adjusted Book per Share Related Terms


Shinpo Co Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Shinpo 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.

Shinpo Co Cyclically Adjusted Book per Share Chart

Shinpo Co 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 628.05 695.81 778.32 865.34 944.28

Shinpo Co 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 922.34 944.28 962.58 987.30 0.00

TSE:5903 vs GEV, ETN, PH: Cyclically Adjusted Book per Share Comparison

For the Specialty Industrial Machinery subindustry, Shinpo 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.


Shinpo Co Cyclically Adjusted PB Ratio vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, Shinpo Co's Cyclically Adjusted PB Ratio distribution charts can be found below:

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


TSE:5903
60GF Score
Shinpo Co Ltd TSE:5903
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Shinpo 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, Shinpo 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)
=1267.323/113.0000*113.0000
=1,267.323

Current CPI (Dec. 2025) = 113.0000.

Shinpo Co Quarterly Data

Book Value per Share CPI Adj_Book
201512 565.417 98.100 651.296
201603 576.737 97.900 665.692
201606 594.493 98.100 684.788
201609 592.915 98.000 683.667
201612 619.255 98.400 711.136
201703 638.082 98.100 734.998
201706 659.765 98.500 756.888
201709 660.189 98.800 755.074
201712 705.215 99.400 801.703
201803 721.639 99.200 822.028
201806 740.021 99.200 842.967
201809 736.377 99.900 832.939
201812 759.858 99.700 861.223
201903 777.472 99.700 881.187
201906 800.862 99.800 906.788
201909 803.945 100.100 907.550
201912 836.125 100.500 940.121
202003 844.207 100.300 951.101
202006 855.385 99.900 967.553
202009 844.080 99.900 954.765
202012 874.546 99.300 995.203
202103 900.894 99.900 1,019.029
202106 932.029 99.500 1,058.485
202109 925.653 100.100 1,044.943
202112 948.429 100.100 1,070.654
202203 970.757 101.100 1,085.020
202206 1,001.214 101.800 1,111.367
202209 1,006.675 103.100 1,103.339
202212 1,043.197 104.100 1,132.385
202303 1,077.158 104.400 1,165.889
202306 1,111.213 105.200 1,193.603
202309 1,108.102 106.200 1,179.054
202312 1,152.970 106.800 1,219.903
202403 1,187.443 107.200 1,251.689
202406 1,197.830 108.200 1,250.968
202412 1,218.304 110.700 1,243.617
202503 1,236.048 111.100 1,257.187
202506 1,258.239 111.700 1,272.883
202509 1,244.968 112.000 1,256.084
202512 1,267.323 113.000 1,267.323

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987.30 mean?
Shinpo Co (TSE:5903) has a Cyclically Adjusted Book per Share of 円987.30 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 Shinpo Co and its competitors.
Is Shinpo Co's Cyclically Adjusted Book per Share too high?
Shinpo Co's current Cyclically Adjusted Book per Share is 円987.30. Overall, Shinpo Co has a GF Score™ of 60/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Shinpo Co's Cyclically Adjusted Book per Share compare to GEV and ETN?
Shinpo Co's Cyclically Adjusted Book per Share of 円987.30 can be compared against companies in the Industrial Products 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 an Industrial Products company?
A good Cyclically Adjusted Book per Share depends on the Industrial Products 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 Shinpo Co and its competitors. Shinpo Co's current Cyclically Adjusted Book per Share is 円987.30. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shinpo Co stock overvalued right now?
Based on GuruFocus' analysis, Shinpo Co (TSE:5903) is currently considered Significantly Overvalued. The stock's GF Value™ is 円991.43, compared to a current price of 円1,685.00 — trading 70% above its estimated fair value. The current Cyclically Adjusted Book per Share is 円987.30. Shinpo Co's overall GF Score™ is 60/100 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 Shinpo Co (TSE:5903), the current Cyclically Adjusted Book per Share is 円987.30 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 Shinpo Co (TSE:5903) Overvalued in 2026?

Based on GuruFocus' analysis, Shinpo Co stock appears to be overvalued. The current stock price of 円1,685.00 is trading 70% above its estimated GF Value™ of 円991.43. GuruFocus considers Shinpo Co to be Significantly Overvalued.

Key valuation signals for TSE:5903:

  • Cyclically Adjusted Book per Share: 円987.30
  • GF Value™: 円991.43 vs. price of 円1,685.00 (70% above fair value)
  • GF Score™: 60/100 with 6 warning signs

No single metric tells the full story. See the TSE:5903 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Shinpo Co Business Description

Address 110 Wakabadai Meitou-ku, Aichi, Nagoya, JPN, 465 0015
Shinpo Co Ltd manufactures and distributes patented smokeless grills and related accessories. It offers ceramic charcoal roasters, radiant plate roasters and natural charcoal roasters, among others. It also offers installation and maintenance services.
60GF Score

Get the complete analysis for TSE:5903

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

円1,685.00
Price
円991.43
GF Value