Heiwa Real Estate Co (TSE:8803) Cyclically Adjusted Book per Share: 円1,680.03 (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:8803 Heiwa Real Estate Co Ltd TSE:8803
74 GF Score
Price 円2,387.00
GF Value 円2,867.78
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is Heiwa Real Estate Co Cyclically Adjusted Book per Share?

Heiwa Real Estate Co TSE:8803 -0.91% 74 Cyclically Adjusted Book per Share is 円1,680.03 as of Mar. 2026. GuruFocus rates TSE:8803 with a GF Score™ of 74/100 and a GF Value™ of 円2,867.78 (Modestly Undervalued). 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.

Heiwa Real Estate Co's adjusted book value per share for the three months ended in Mar. 2026 was 円1,918.586. 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1,680.03 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Heiwa Real Estate Co's average Cyclically Adjusted Book Growth Rate was 4.60% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 6.00% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 6.50% 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 Heiwa Real Estate Co was 6.90% per year. The lowest was 2.70% per year. And the median was 6.00% per year.

As of today (2026-08-30), Heiwa Real Estate Co's current stock price is 円2387.00. Heiwa Real Estate Co's Cyclically Adjusted Book per Share for the quarter that ended in Mar. 2026 was 円1,680.03. Heiwa Real Estate Co's Cyclically Adjusted PB Ratio of today is 1.42.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Heiwa Real Estate Co was 1.75. The lowest was 0.63. And the median was 1.32.


Heiwa Real Estate Co  (TSE:8803) 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.

Heiwa Real Estate Co's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=2387.00/1680.03
=1.42

* 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 Heiwa Real Estate Co was 1.75. The lowest was 0.63. And the median was 1.32.


Be Aware

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


Heiwa Real Estate Co Cyclically Adjusted Book per Share Related Terms


Heiwa Real Estate Co Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Heiwa Real Estate 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.

Heiwa Real Estate Co Cyclically Adjusted Book per Share Chart

Heiwa Real Estate 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 1,313.53 1,412.21 1,503.31 1,605.79 1,680.03

Heiwa Real Estate Co Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 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 1,625.68 1,643.21 1,670.71 1,680.03 0.00

Heiwa Real Estate Co Cyclically Adjusted Book per Share Competitor Comparison

For the Real Estate - Diversified subindustry, Heiwa Real Estate 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.


Heiwa Real Estate Co Cyclically Adjusted PB Ratio vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Heiwa Real Estate Co's Cyclically Adjusted PB Ratio distribution charts can be found below:

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


TSE:8803
74GF Score
Heiwa Real Estate Co Ltd TSE:8803
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Heiwa Real Estate 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, Heiwa Real Estate 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)
=1918.586/112.7000*112.7000
=1,918.586

Current CPI (Mar. 2026) = 112.7000.

Heiwa Real Estate Co Quarterly Data

Book Value per Share CPI Adj_Book
201606 1,157.870 98.100 1,330.193
201609 1,189.467 98.000 1,367.887
201612 1,212.666 98.400 1,388.897
201703 1,222.387 98.100 1,404.312
201706 1,252.006 98.500 1,432.498
201709 1,281.060 98.800 1,461.290
201712 1,299.788 99.400 1,473.703
201803 1,315.018 99.200 1,493.977
201806 1,345.419 99.200 1,528.515
201809 1,375.561 99.900 1,551.809
201812 1,378.375 99.700 1,558.103
201903 1,409.868 99.700 1,593.702
201906 1,400.952 99.800 1,582.037
201909 1,446.512 100.100 1,628.590
201912 1,448.039 100.500 1,623.821
202003 1,418.618 100.300 1,594.000
202006 1,442.083 99.900 1,626.854
202009 1,518.396 99.900 1,712.945
202012 1,530.445 99.300 1,736.970
202103 1,595.026 99.900 1,799.394
202106 1,632.261 99.500 1,848.802
202109 1,652.099 100.100 1,860.056
202112 1,627.389 100.100 1,832.235
202203 1,634.850 101.100 1,822.429
202206 1,610.173 101.800 1,782.579
202209 1,629.809 103.100 1,781.566
202212 1,617.226 104.100 1,750.830
202303 1,667.137 104.400 1,799.678
202306 1,696.491 105.200 1,817.439
202309 1,730.861 106.200 1,836.799
202312 1,710.282 106.800 1,804.764
202403 1,755.319 107.200 1,845.377
202406 1,720.301 108.200 1,791.848
202409 1,720.716 108.900 1,780.759
202412 1,708.736 110.700 1,739.607
202503 1,767.042 111.100 1,792.490
202506 1,773.284 111.700 1,789.159
202509 1,845.890 112.000 1,857.427
202512 1,864.345 113.000 1,859.395
202603 1,918.586 112.700 1,918.586

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1,680.03 mean?
Heiwa Real Estate Co (TSE:8803) has a Cyclically Adjusted Book per Share of 円1,680.03 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 Heiwa Real Estate Co and its competitors.
Is Heiwa Real Estate Co's Cyclically Adjusted Book per Share too high?
Heiwa Real Estate Co's current Cyclically Adjusted Book per Share is 円1,680.03. Overall, Heiwa Real Estate Co has a GF Score™ of 74/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Heiwa Real Estate Co's Cyclically Adjusted Book per Share compare to competitors?
Heiwa Real Estate Co's Cyclically Adjusted Book per Share of 円1,680.03 can be compared against companies in the Real Estate 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 Real Estate company?
A good Cyclically Adjusted Book per Share depends on the Real Estate 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 Heiwa Real Estate Co and its competitors. Heiwa Real Estate Co's current Cyclically Adjusted Book per Share is 円1,680.03. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Heiwa Real Estate Co stock overvalued right now?
Based on GuruFocus' analysis, Heiwa Real Estate Co (TSE:8803) is currently considered Modestly Undervalued. The stock's GF Value™ is 円2,867.78, compared to a current price of 円2,387.00 — trading 16.8% below its estimated fair value. The current Cyclically Adjusted Book per Share is 円1,680.03. Heiwa Real Estate Co's overall GF Score™ is 74/100 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 Heiwa Real Estate Co (TSE:8803), the current Cyclically Adjusted Book per Share is 円1,680.03 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 Heiwa Real Estate Co (TSE:8803) Overvalued in 2026?

Based on GuruFocus' analysis, Heiwa Real Estate Co stock appears to be undervalued. The current stock price of 円2,387.00 is trading 16.8% below its estimated GF Value™ of 円2,867.78. GuruFocus considers Heiwa Real Estate Co to be Modestly Undervalued.

Key valuation signals for TSE:8803:

  • Cyclically Adjusted Book per Share: 円1,680.03
  • GF Value™: 円2,867.78 vs. price of 円2,387.00 (16.8% below fair value)
  • GF Score™: 74/100 with 4 warning signs

No single metric tells the full story. See the TSE:8803 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Heiwa Real Estate Co Business Description

Address 1-10, Nihonbashi Kabuto-cho, Chuo-ku, Tokyo, JPN, 103-8222
Heiwa Real Estate Co Ltd is primarily engaged in the leasing and development of real estate properties. The company's operates three reporting segments. The leasing business consists of ownership, leasing, management, and operation of stock exchanges, offices, commercial facilities, housing, conference venues, restaurants, and others. The real estate solutions segment consists of the development, operation and management of income property; the development and sale of houses; and the brokerage of real estate. The other businesses segment manages and renovates buildings and also operates an insurance agency and a private nursing-home business.
74GF Score

Get the complete analysis for TSE:8803

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

円2,387.00
Price
円2,867.78
GF Value