Maeda Kosen Co (TSE:7821) Cyclically Adjusted Book per Share: 円674.40 (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:7821 Maeda Kosen Co Ltd TSE:7821
93 GF Score
Price 円1,842.00
GF Value 円2,230.53
Valuation Modestly Undervalued
View Full Analysis

What is Maeda Kosen Co Cyclically Adjusted Book per Share?

Maeda Kosen Co TSE:7821 +0.33% 93 Cyclically Adjusted Book per Share is 円674.40 as of Dec. 2025. GuruFocus rates TSE:7821 with a GF Score™ of 93/100 and a GF Value™ of 円2,230.53 (Modestly Undervalued).

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.

Maeda Kosen Co's adjusted book value per share for the three months ended in Dec. 2025 was 円1,103.739. 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674.40 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Maeda Kosen Co's average Cyclically Adjusted Book Growth Rate was 13.30% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 17.70% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 15.20% 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 Maeda Kosen Co was 17.70% per year. The lowest was 14.70% per year. And the median was 16.20% per year.

As of today (2026-07-21), Maeda Kosen Co's current stock price is 円1842.00. Maeda Kosen Co's Cyclically Adjusted Book per Share for the quarter that ended in Dec. 2025 was 円674.40. Maeda Kosen Co's Cyclically Adjusted PB Ratio of today is 2.73.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Maeda Kosen Co was 5.13. The lowest was 2.24. And the median was 3.26.


Maeda Kosen Co  (TSE:7821) 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.

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

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=1842.00/674.40
=2.73

* 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 Maeda Kosen Co was 5.13. The lowest was 2.24. And the median was 3.26.


Be Aware

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


Maeda Kosen Co Cyclically Adjusted Book per Share Related Terms


Maeda Kosen Co Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Maeda Kosen 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.

Maeda Kosen Co Cyclically Adjusted Book per Share Chart

Maeda Kosen Co Annual Data
Trend Sep15 Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Jun23 Jun24 Jun25
Cyclically Adjusted Book per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 351.82 388.29 484.16 551.48 632.57

Maeda Kosen Co 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 612.98 632.57 650.90 674.40 0.00

TSE:7821 vs CRH, VMC, MLM: Cyclically Adjusted Book per Share Comparison

For the Building Materials subindustry, Maeda Kosen 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.


Maeda Kosen Co Cyclically Adjusted PB Ratio vs Building Materials Industry

For the Building Materials industry and Basic Materials sector, Maeda Kosen Co's Cyclically Adjusted PB Ratio distribution charts can be found below:

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


TSE:7821
93GF Score
Maeda Kosen Co Ltd TSE:7821
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Maeda Kosen 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, Maeda Kosen 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)
=1103.739/113.0000*113.0000
=1,103.739

Current CPI (Dec. 2025) = 113.0000.

Maeda Kosen Co Quarterly Data

Book Value per Share CPI Adj_Book
201603 354.503 97.900 409.181
201606 362.387 98.100 417.428
201609 370.548 98.000 427.265
201612 377.910 98.400 433.982
201703 391.307 98.100 450.741
201706 400.471 98.500 459.424
201709 412.589 98.800 471.888
201712 422.852 99.400 480.707
201803 436.553 99.200 497.283
201806 447.523 99.200 509.779
201809 462.015 99.900 522.600
201812 478.648 99.700 542.500
201903 491.477 99.700 557.040
201906 469.483 99.800 531.579
201909 495.231 100.100 559.052
201912 507.314 100.500 570.413
202003 522.648 100.300 588.826
202006 525.183 99.900 594.051
202009 533.012 99.900 602.906
202012 541.637 99.300 616.364
202103 564.635 99.900 638.676
202106 577.278 99.500 655.602
202109 599.511 100.100 676.771
202112 614.157 100.100 693.304
202203 637.069 101.100 712.055
202206 660.219 101.800 732.856
202209 681.131 103.100 746.535
202212 693.816 104.100 753.134
202303 675.093 104.400 730.704
202306 715.241 105.200 768.272
202309 741.395 106.200 788.867
202312 762.299 106.800 806.552
202403 853.922 107.200 900.123
202406 919.468 108.200 960.258
202409 934.439 108.900 969.620
202412 978.667 110.700 999.001
202503 988.848 111.100 1,005.759
202506 1,020.562 111.700 1,032.440
202509 1,049.340 112.000 1,058.709
202512 1,103.739 113.000 1,103.739

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674.40 mean?
Maeda Kosen Co (TSE:7821) has a Cyclically Adjusted Book per Share of 円674.40 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 Maeda Kosen Co and its competitors.
Is Maeda Kosen Co's Cyclically Adjusted Book per Share too high?
Maeda Kosen Co's current Cyclically Adjusted Book per Share is 円674.40. Overall, Maeda Kosen Co has a GF Score™ of 93/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Maeda Kosen Co's Cyclically Adjusted Book per Share compare to CRH and VMC?
Maeda Kosen Co's Cyclically Adjusted Book per Share of 円674.40 can be compared against companies in the Building Materials 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 Building Materials company?
A good Cyclically Adjusted Book per Share depends on the Building Materials 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 Maeda Kosen Co and its competitors. Maeda Kosen Co's current Cyclically Adjusted Book per Share is 円674.40. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Maeda Kosen Co stock overvalued right now?
Based on GuruFocus' analysis, Maeda Kosen Co (TSE:7821) is currently considered Modestly Undervalued. The stock's GF Value™ is 円2,230.53, compared to a current price of 円1,842.00 — trading 17.4% below its estimated fair value. The current Cyclically Adjusted Book per Share is 円674.40. Maeda Kosen Co's overall GF Score™ is 93/100. 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 Maeda Kosen Co (TSE:7821), the current Cyclically Adjusted Book per Share is 円674.40 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 Maeda Kosen Co (TSE:7821) Overvalued in 2026?

Based on GuruFocus' analysis, Maeda Kosen Co stock appears to be undervalued. The current stock price of 円1,842.00 is trading 17.4% below its estimated GF Value™ of 円2,230.53. GuruFocus considers Maeda Kosen Co to be Modestly Undervalued.

Key valuation signals for TSE:7821:

  • Cyclically Adjusted Book per Share: 円674.40
  • GF Value™: 円2,230.53 vs. price of 円1,842.00 (17.4% below fair value)
  • GF Score™: 93/100

No single metric tells the full story. See the TSE:7821 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Maeda Kosen Co Business Description

Other Exchanges Z7K:Germany
Address 38-3 Okinunome, Harue-cho, Sakai-shi, Fukui, JPN, 919-0422
Maeda Kosen Co Ltd is a Japan-based company engaged in the preparation and maintenance of infrastructure by manufacturing and selling civil engineering materials. In addition, the company also manufactures, process and sells industrial materials and nonwoven fabrics to utilize various types of fibers as their raw materials. It is involved in the businesses of Social infrastructure, Human infrastructure, and Industry infrastructure.
93GF Score

Get the complete analysis for TSE:7821

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

円1,842.00
Price
円2,230.53
GF Value