Ukai Co (TSE:7621) Cyclically Adjusted Book per Share: 円881.32 (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:7621 Ukai Co Ltd TSE:7621
61 GF Score
Price 円3,415.00
GF Value 円3,954.95
Valuation Modestly Undervalued
! 1 Warning Sign
View Full Analysis

What is Ukai Co Cyclically Adjusted Book per Share?

Ukai Co TSE:7621 -0.44% 61 Cyclically Adjusted Book per Share is 円881.32 as of Mar. 2026. GuruFocus rates TSE:7621 with a GF Score™ of 61/100 and a GF Value™ of 円3,954.95 (Modestly Undervalued). The stock has 1 warning sign 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.

Ukai Co's adjusted book value per share for the three months ended in Mar. 2026 was 円893.398. 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881.32 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Ukai Co's average Cyclically Adjusted Book Growth Rate was -1.00% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 0.80% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 0.30% 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 Ukai Co was 1.20% per year. The lowest was -1.80% per year. And the median was -0.40% per year.

As of today (2026-09-13), Ukai Co's current stock price is 円3415.00. Ukai Co's Cyclically Adjusted Book per Share for the quarter that ended in Mar. 2026 was 円881.32. Ukai Co's Cyclically Adjusted PB Ratio of today is 3.87.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Ukai Co was 5.01. The lowest was 2.87. And the median was 3.83.


Ukai Co  (TSE:7621) 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.

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

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=3415.00/881.32
=3.87

* 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 Ukai Co was 5.01. The lowest was 2.87. And the median was 3.83.


Be Aware

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


Ukai Co Cyclically Adjusted Book per Share Related Terms


Ukai Co Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Ukai 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.

Ukai Co Cyclically Adjusted Book per Share Chart

Ukai Co 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 859.25 860.38 873.33 890.35 881.32

Ukai Co 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 889.32 885.41 888.56 881.32 0.00

TSE:7621 vs MCD, SBUX, CMG: Cyclically Adjusted Book per Share Comparison

For the Restaurants subindustry, Ukai 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.


Ukai Co Cyclically Adjusted PB Ratio vs Restaurants Industry

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

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


TSE:7621
61GF Score
Ukai Co Ltd TSE:7621
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Ukai 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, Ukai Co'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)
=893.398/112.7000*112.7000
=893.398

Current CPI (Mar. 2026) = 112.7000.

Ukai Co Quarterly Data

Book Value per Share CPI Adj_Book
201603 894.233 97.900 1,029.418
201606 893.084 98.100 1,026.000
201609 891.354 98.000 1,025.057
201612 943.671 98.400 1,080.810
201703 930.754 98.100 1,069.276
201706 928.640 98.500 1,062.515
201709 943.866 98.800 1,076.657
201712 1,013.485 99.400 1,149.092
201803 977.801 99.200 1,110.869
201806 964.235 99.200 1,095.456
201809 956.213 99.900 1,078.731
201812 984.896 99.700 1,113.318
201903 979.168 99.700 1,106.843
201906 967.592 99.800 1,092.662
201909 964.002 100.100 1,085.345
201912 957.816 100.500 1,074.088
202003 864.848 100.300 971.768
202006 707.926 99.900 798.631
202009 641.081 99.900 723.222
202012 656.153 99.300 744.697
202103 546.813 99.900 616.875
202106 457.209 99.500 517.864
202109 425.590 100.100 479.161
202112 491.108 100.100 552.926
202203 532.471 101.100 593.566
202206 559.190 101.800 619.064
202209 571.413 103.100 624.619
202212 639.551 104.100 692.386
202303 695.816 104.400 751.135
202306 722.746 105.200 774.273
202309 744.103 106.200 789.646
202312 808.105 106.800 852.748
202403 838.495 107.200 881.515
202406 840.651 108.200 875.613
202409 838.920 108.900 868.194
202503 850.091 111.100 862.334
202506 830.019 111.700 837.450
202509 799.107 112.000 804.101
202512 853.914 113.000 851.647
202603 893.398 112.700 893.398

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881.32 mean?
Ukai Co (TSE:7621) has a Cyclically Adjusted Book per Share of 円881.32 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 Ukai Co and its competitors.
Is Ukai Co's Cyclically Adjusted Book per Share too high?
Ukai Co's current Cyclically Adjusted Book per Share is 円881.32. Overall, Ukai Co has a GF Score™ of 61/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Ukai Co's Cyclically Adjusted Book per Share compare to MCD and SBUX?
Ukai Co's Cyclically Adjusted Book per Share of 円881.32 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 Ukai Co and its competitors. Ukai Co's current Cyclically Adjusted Book per Share is 円881.32. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Ukai Co stock overvalued right now?
Based on GuruFocus' analysis, Ukai Co (TSE:7621) is currently considered Modestly Undervalued. The stock's GF Value™ is 円3,954.95, compared to a current price of 円3,415.00 — trading 13.7% below its estimated fair value. The current Cyclically Adjusted Book per Share is 円881.32. Ukai Co's overall GF Score™ is 61/100 with 1 warning sign 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 Ukai Co (TSE:7621), the current Cyclically Adjusted Book per Share is 円881.32 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 Ukai Co (TSE:7621) Overvalued in 2026?

Based on GuruFocus' analysis, Ukai Co stock appears to be undervalued. The current stock price of 円3,415.00 is trading 13.7% below its estimated GF Value™ of 円3,954.95. GuruFocus considers Ukai Co to be Modestly Undervalued.

Key valuation signals for TSE:7621:

  • Cyclically Adjusted Book per Share: 円881.32
  • GF Value™: 円3,954.95 vs. price of 円3,415.00 (13.7% below fair value)
  • GF Score™: 61/100 with 1 warning sign

No single metric tells the full story. See the TSE:7621 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Ukai Co Business Description

Address 3426 Nantakagawa-machi, Hachioji City, Tokyo, JPN, 193-0846
Ukai Co Ltd operates luxurious Japanese and Western restaurants in Tokyo and Kanagawa. The company also operates KAPPOU UKAI, LE POULET, UKAI-TEI and others.
61GF Score

Get the complete analysis for TSE:7621

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

円3,415.00
Price
円3,954.95
GF Value