Tokai Kisen Co (TSE:9173) Cyclically Adjusted Book per Share: 円2,404.08 (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:9173 Tokai Kisen Co Ltd TSE:9173
63 GF Score
Price 円2,922.00
GF Value 円2,779.62
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is Tokai Kisen Co Cyclically Adjusted Book per Share?

Tokai Kisen Co TSE:9173 -0.38% 63 Cyclically Adjusted Book per Share is 円2,404.08 as of Dec. 2025. GuruFocus rates TSE:9173 with a GF Score™ of 63/100 and a GF Value™ of 円2,779.62 (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.

Tokai Kisen Co's adjusted book value per share for the three months ended in Dec. 2025 was 円2,403.759. 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2,404.08 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Tokai Kisen Co's average Cyclically Adjusted Book Growth Rate was 2.40% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 3.30% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 4.30% 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 Tokai Kisen Co was 5.10% per year. The lowest was 3.30% per year. And the median was 4.80% per year.

As of today (2026-07-20), Tokai Kisen Co's current stock price is 円2922.00. Tokai Kisen Co's Cyclically Adjusted Book per Share for the quarter that ended in Dec. 2025 was 円2,404.08. Tokai Kisen Co's Cyclically Adjusted PB Ratio of today is 1.22.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Tokai Kisen Co was 1.41. The lowest was 1.03. And the median was 1.17.


Tokai Kisen Co  (TSE:9173) 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.

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

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=2922.00/2404.08
=1.22

* 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 Tokai Kisen Co was 1.41. The lowest was 1.03. And the median was 1.17.


Be Aware

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


Tokai Kisen Co Cyclically Adjusted Book per Share Related Terms


Tokai Kisen Co Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Tokai Kisen 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.

Tokai Kisen Co Cyclically Adjusted Book per Share Chart

Tokai Kisen Co Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted Book per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2,048.48 2,183.36 2,263.66 2,348.27 2,404.08

Tokai Kisen 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 2,356.78 2,367.64 2,380.41 2,404.08 0.00

Tokai Kisen Co Cyclically Adjusted Book per Share Competitor Comparison

For the Marine Shipping subindustry, Tokai Kisen 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.


Tokai Kisen Co Cyclically Adjusted PB Ratio vs Transportation Industry

For the Transportation industry and Industrials sector, Tokai Kisen Co's Cyclically Adjusted PB Ratio distribution charts can be found below:

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


TSE:9173
63GF Score
Tokai Kisen Co Ltd TSE:9173
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Tokai Kisen 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, Tokai Kisen 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)
=2403.759/113.0000*113.0000
=2,403.759

Current CPI (Dec. 2025) = 113.0000.

Tokai Kisen Co Quarterly Data

Book Value per Share CPI Adj_Book
201512 2,057.339 98.100 2,369.820
201603 2,006.892 97.900 2,316.433
201606 1,960.371 98.100 2,258.124
201609 2,163.734 98.000 2,494.918
201612 2,173.738 98.400 2,496.264
201703 2,142.693 98.100 2,468.138
201706 2,126.136 98.500 2,439.120
201709 2,358.864 98.800 2,697.891
201712 2,349.546 99.400 2,671.013
201803 2,252.309 99.200 2,565.634
201806 2,231.728 99.200 2,542.190
201809 2,427.561 99.900 2,745.890
201812 2,380.200 99.700 2,697.719
201903 2,277.421 99.700 2,581.229
201906 2,267.794 99.800 2,567.743
201909 2,425.329 100.100 2,737.884
201912 2,375.933 100.500 2,671.447
202003 2,171.987 100.300 2,447.004
202006 2,009.413 99.900 2,272.910
202009 2,264.318 99.900 2,561.241
202012 2,174.801 99.300 2,474.849
202103 2,101.219 99.900 2,376.754
202106 1,976.041 99.500 2,244.147
202109 2,244.398 100.100 2,533.636
202112 2,148.869 100.100 2,425.796
202203 2,074.957 101.100 2,319.190
202206 1,958.569 101.800 2,174.050
202209 2,378.316 103.100 2,606.690
202212 2,222.623 104.100 2,412.646
202303 2,150.064 104.400 2,327.177
202306 1,954.026 105.200 2,098.906
202309 2,108.794 106.200 2,243.820
202312 2,000.236 106.800 2,116.355
202403 1,960.465 107.200 2,066.535
202406 1,859.547 108.200 1,942.041
202412 2,173.991 110.700 2,219.160
202503 2,147.153 111.100 2,183.873
202506 2,031.651 111.700 2,055.296
202509 2,315.262 112.000 2,335.934
202512 2,403.759 113.000 2,403.759

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2,404.08 mean?
Tokai Kisen Co (TSE:9173) has a Cyclically Adjusted Book per Share of 円2,404.08 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 Tokai Kisen Co and its competitors.
Is Tokai Kisen Co's Cyclically Adjusted Book per Share too high?
Tokai Kisen Co's current Cyclically Adjusted Book per Share is 円2,404.08. Overall, Tokai Kisen Co has a GF Score™ of 63/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Tokai Kisen Co's Cyclically Adjusted Book per Share compare to competitors?
Tokai Kisen Co's Cyclically Adjusted Book per Share of 円2,404.08 can be compared against companies in the Transportation 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 Transportation company?
A good Cyclically Adjusted Book per Share depends on the Transportation 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 Tokai Kisen Co and its competitors. Tokai Kisen Co's current Cyclically Adjusted Book per Share is 円2,404.08. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Tokai Kisen Co stock overvalued right now?
Based on GuruFocus' analysis, Tokai Kisen Co (TSE:9173) is currently considered Fairly Valued. The stock's GF Value™ is 円2,779.62, compared to a current price of 円2,922.00 — trading 5.1% above its estimated fair value. The current Cyclically Adjusted Book per Share is 円2,404.08. Tokai Kisen Co'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 Tokai Kisen Co (TSE:9173), the current Cyclically Adjusted Book per Share is 円2,404.08 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 Tokai Kisen Co (TSE:9173) Overvalued in 2026?

Based on GuruFocus' analysis, Tokai Kisen Co stock appears to be overvalued. The current stock price of 円2,922.00 is trading 5.1% above its estimated GF Value™ of 円2,779.62. GuruFocus considers Tokai Kisen Co to be Fairly Valued.

Key valuation signals for TSE:9173:

  • Cyclically Adjusted Book per Share: 円2,404.08
  • GF Value™: 円2,779.62 vs. price of 円2,922.00 (5.1% above fair value)
  • GF Score™: 63/100 with 4 warning signs

No single metric tells the full story. See the TSE:9173 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Tokai Kisen Co Business Description

Address 1-16-1 Kaigan, Minato-ku, Tokyo, JPN, 105-6891
Tokai Kisen Co Ltd is a Japan-based company mainly engaged in the marine transportation business. Its services include fleet service, trade, food and beverage, restaurant and hotel management and general passenger automobile carrier services.
63GF Score

Get the complete analysis for TSE:9173

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

円2,922.00
Price
円2,779.62
GF Value