WILL GROUP (TSE:6089) Cyclically Adjusted Book per Share: 円506.58 (As of Jun. 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:6089 WILL GROUP Inc TSE:6089
63 GF Score
Price 円1,188.00
GF Value 円1,106.71
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is WILL GROUP Cyclically Adjusted Book per Share?

WILL GROUP TSE:6089 +0.68% 63 Cyclically Adjusted Book per Share is 円506.58 as of Jun. 2026. GuruFocus rates TSE:6089 with a GF Score™ of 63/100 and a GF Value™ of 円1,106.71 (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.

WILL GROUP's adjusted book value per share for the three months ended in Jun. 2026 was 円872.692. 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506.58 for the trailing ten years ended in Jun. 2026.

During the past 12 months, WILL GROUP's average Cyclically Adjusted Book Growth Rate was 16.70% 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 (2026-08-29), WILL GROUP's current stock price is 円1188.00. WILL GROUP's Cyclically Adjusted Book per Share for the quarter that ended in Jun. 2026 was 円506.58. WILL GROUP's Cyclically Adjusted PB Ratio of today is 2.35.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of WILL GROUP was 3.60. The lowest was 2.09. And the median was 2.53.


WILL GROUP  (TSE:6089) 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.

WILL GROUP's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=1188.00/506.58
=2.35

* 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 WILL GROUP was 3.60. The lowest was 2.09. And the median was 2.53.


Be Aware

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


WILL GROUP Cyclically Adjusted Book per Share Related Terms


WILL GROUP Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for WILL GROUP'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.

WILL GROUP Cyclically Adjusted Book per Share Chart

WILL GROUP Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Cyclically Adjusted Book per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 359.43 418.12 486.43

WILL GROUP Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 434.15 450.18 470.82 486.43 506.58

TSE:6089 vs KFY, RHI, TNET: Cyclically Adjusted Book per Share Comparison

For the Staffing & Employment Services subindustry, WILL GROUP'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.


WILL GROUP Cyclically Adjusted PB Ratio vs Business Services Industry

For the Business Services industry and Industrials sector, WILL GROUP's Cyclically Adjusted PB Ratio distribution charts can be found below:

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


TSE:6089
63GF Score
WILL GROUP Inc TSE:6089
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

WILL GROUP 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, WILL GROUP's adjusted Book Value per Share data for the three months ended in Jun. 2026 was:

Adj_Book= Book Value per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=872.692/113.6000*113.6000
=872.692

Current CPI (Jun. 2026) = 113.6000.

WILL GROUP Quarterly Data

Book Value per Share CPI Adj_Book
201606 176.606 98.100 204.510
201609 173.092 98.000 200.645
201612 185.995 98.400 214.726
201703 181.764 98.100 210.483
201706 295.375 98.500 340.656
201709 367.833 98.800 422.933
201712 393.499 99.400 449.713
201803 319.016 99.200 365.325
201806 336.889 99.200 385.792
201809 301.463 99.900 342.805
201812 314.877 99.700 358.777
201903 188.703 99.700 215.012
201906 136.950 99.800 155.887
201909 159.220 100.100 180.693
201912 192.580 100.500 217.682
202003 235.445 100.300 266.666
202006 261.181 99.900 296.999
202009 309.322 99.900 351.742
202012 334.969 99.300 383.207
202103 370.104 99.900 420.859
202106 390.638 99.500 445.995
202109 442.520 100.100 502.201
202112 519.655 100.100 589.738
202203 505.074 101.100 567.521
202206 537.794 101.800 600.132
202209 594.424 103.100 654.962
202212 600.823 104.100 655.653
202303 646.013 104.400 702.941
202306 665.519 105.200 718.659
202309 699.192 106.200 747.912
202312 703.859 106.800 748.674
202403 768.333 107.200 814.204
202406 767.574 108.200 805.882
202409 743.456 108.900 775.543
202503 760.073 111.100 777.176
202506 734.305 111.700 746.795
202509 787.937 112.000 799.193
202512 857.417 113.000 861.970
202603 883.341 112.700 890.395
202606 872.692 113.600 872.692

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506.58 mean?
WILL GROUP (TSE:6089) has a Cyclically Adjusted Book per Share of 円506.58 as of Jun. 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 WILL GROUP and its competitors.
Is WILL GROUP's Cyclically Adjusted Book per Share too high?
WILL GROUP's current Cyclically Adjusted Book per Share is 円506.58. Overall, WILL GROUP has a GF Score™ of 63/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does WILL GROUP's Cyclically Adjusted Book per Share compare to KFY and RHI?
WILL GROUP's Cyclically Adjusted Book per Share of 円506.58 can be compared against companies in the Business Services 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 Business Services company?
A good Cyclically Adjusted Book per Share depends on the Business Services 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 WILL GROUP and its competitors. WILL GROUP's current Cyclically Adjusted Book per Share is 円506.58. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is WILL GROUP stock overvalued right now?
Based on GuruFocus' analysis, WILL GROUP (TSE:6089) is currently considered Fairly Valued. The stock's GF Value™ is 円1,106.71, compared to a current price of 円1,188.00 — trading 7.3% above its estimated fair value. The current Cyclically Adjusted Book per Share is 円506.58. WILL GROUP's overall GF Score™ is 63/100 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 WILL GROUP (TSE:6089), the current Cyclically Adjusted Book per Share is 円506.58 as of Jun. 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 WILL GROUP (TSE:6089) Overvalued in 2026?

Based on GuruFocus' analysis, WILL GROUP stock appears to be overvalued. The current stock price of 円1,188.00 is trading 7.3% above its estimated GF Value™ of 円1,106.71. GuruFocus considers WILL GROUP to be Fairly Valued.

Key valuation signals for TSE:6089:

  • Cyclically Adjusted Book per Share: 円506.58
  • GF Value™: 円1,106.71 vs. price of 円1,188.00 (7.3% above fair value)
  • GF Score™: 63/100 with 4 warning signs

No single metric tells the full story. See the TSE:6089 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


WILL GROUP Business Description

Address Harmony Tower 27th floor, No. 32, No. 2, Honcho, Nakano-ku, Tokyo, JPN, 164-0012
WILL GROUP Inc provides recruitment services. The company offers staffing and employee placement services in Japan.
63GF Score

Get the complete analysis for TSE:6089

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

円1,188.00
Price
円1,106.71
GF Value