Smartvalue Co (TSE:9417) Cyclically Adjusted Book per Share: 円272.68 (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:9417 Smartvalue Co Ltd TSE:9417
36 GF Score
Price 円319.00
GF Value 円399.29
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is Smartvalue Co Cyclically Adjusted Book per Share?

Smartvalue Co TSE:9417 36 Cyclically Adjusted Book per Share is 円272.68 as of Dec. 2025. GuruFocus rates TSE:9417 with a GF Score™ of 36/100 and a GF Value™ of 円399.29 (Modestly Undervalued). The stock has 5 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.

Smartvalue Co's adjusted book value per share for the three months ended in Dec. 2025 was 円166.596. 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272.68 for the trailing ten years ended in Dec. 2025.

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 (2026-07-16), Smartvalue Co's current stock price is 円319.00. Smartvalue Co's Cyclically Adjusted Book per Share for the quarter that ended in Dec. 2025 was 円272.68. Smartvalue Co's Cyclically Adjusted PB Ratio of today is 1.17.

During the past 12 years, the highest Cyclically Adjusted PB Ratio of Smartvalue Co was 1.75. The lowest was 1.07. And the median was 1.46.


Smartvalue Co  (TSE:9417) 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.

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

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=319.00/272.68
=1.17

* 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 12 years, the highest Cyclically Adjusted PB Ratio of Smartvalue Co was 1.75. The lowest was 1.07. And the median was 1.46.


Be Aware

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


Smartvalue Co Cyclically Adjusted Book per Share Related Terms


Smartvalue Co Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Smartvalue 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.

Smartvalue Co Cyclically Adjusted Book per Share Chart

Smartvalue Co Annual Data
Trend Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25
Cyclically Adjusted Book per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 270.52

Smartvalue 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 266.33 270.52 271.44 272.68 0.00

TSE:9417 vs MSFT, ORCL, PLTR: Cyclically Adjusted Book per Share Comparison

For the Software - Infrastructure subindustry, Smartvalue 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.


Smartvalue Co Cyclically Adjusted PB Ratio vs Software Industry

For the Software industry and Technology sector, Smartvalue Co's Cyclically Adjusted PB Ratio distribution charts can be found below:

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


TSE:9417
36GF Score
Smartvalue Co Ltd TSE:9417
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Smartvalue 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, Smartvalue 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)
=166.596/113.0000*113.0000
=166.596

Current CPI (Dec. 2025) = 113.0000.

Smartvalue Co Quarterly Data

Book Value per Share CPI Adj_Book
201512 190.278 98.100 219.179
201603 202.779 97.900 234.055
201606 200.278 98.100 230.697
201609 195.100 98.000 224.962
201612 199.552 98.400 229.160
201703 211.862 98.100 244.041
201706 205.555 98.500 235.814
201709 214.291 98.800 245.090
201712 222.986 99.400 253.495
201803 240.849 99.200 274.354
201806 353.152 99.200 402.280
201809 349.663 99.900 395.515
201812 353.660 99.700 400.838
201903 371.991 99.700 421.615
201906 364.798 99.800 413.048
201909 356.599 100.100 402.554
201912 351.673 100.500 395.413
202003 447.690 100.300 504.377
202006 359.692 99.900 406.859
202009 338.929 99.900 383.373
202012 324.970 99.300 369.805
202103 335.775 99.900 379.806
202106 211.011 99.500 239.641
202109 193.560 100.100 218.504
202112 192.151 100.100 216.914
202203 214.539 101.100 239.791
202206 212.625 101.800 236.018
202209 192.212 103.100 210.669
202212 190.444 104.100 206.726
202303 214.976 104.400 232.685
202306 204.165 105.200 219.303
202309 180.011 106.200 191.537
202312 169.177 106.800 178.998
202403 167.916 107.200 177.001
202406 162.590 108.200 169.803
202412 138.584 110.700 141.463
202503 125.431 111.100 127.576
202506 244.744 111.700 247.592
202509 218.209 112.000 220.157
202512 166.596 113.000 166.596

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272.68 mean?
Smartvalue Co (TSE:9417) has a Cyclically Adjusted Book per Share of 円272.68 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 Smartvalue Co and its competitors.
Is Smartvalue Co's Cyclically Adjusted Book per Share too high?
Smartvalue Co's current Cyclically Adjusted Book per Share is 円272.68. Overall, Smartvalue Co has a GF Score™ of 36/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Smartvalue Co's Cyclically Adjusted Book per Share compare to MSFT and ORCL?
Smartvalue Co's Cyclically Adjusted Book per Share of 円272.68 can be compared against companies in the Software 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 Software company?
A good Cyclically Adjusted Book per Share depends on the Software 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 Smartvalue Co and its competitors. Smartvalue Co's current Cyclically Adjusted Book per Share is 円272.68. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Smartvalue Co stock overvalued right now?
Based on GuruFocus' analysis, Smartvalue Co (TSE:9417) is currently considered Modestly Undervalued. The stock's GF Value™ is 円399.29, compared to a current price of 円319.00 — trading 20.1% below its estimated fair value. The current Cyclically Adjusted Book per Share is 円272.68. Smartvalue Co's overall GF Score™ is 36/100 with 5 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 Smartvalue Co (TSE:9417), the current Cyclically Adjusted Book per Share is 円272.68 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 Smartvalue Co (TSE:9417) Overvalued in 2026?

Based on GuruFocus' analysis, Smartvalue Co stock appears to be undervalued. The current stock price of 円319.00 is trading 20.1% below its estimated GF Value™ of 円399.29. GuruFocus considers Smartvalue Co to be Modestly Undervalued.

Key valuation signals for TSE:9417:

  • Cyclically Adjusted Book per Share: 円272.68
  • GF Value™: 円399.29 vs. price of 円319.00 (20.1% below fair value)
  • GF Score™: 36/100 with 5 warning signs

No single metric tells the full story. See the TSE:9417 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Smartvalue Co Business Description

Address 3-6-1 Doshomachi, 7th Floor, Keihanshin Midosuji Building, Chuo Ward, Osaka, JPN, 541-0045
Smartvalue Co Ltd provides cloud solutions in Japan. The group has three reportable segments: Digital Government, Mobility Services, and Smart Venue. The Digital Government segment offers Gabakura, a cloud suite that supports local governments in digitalizing administration and promoting open governance. The Mobility Services segment provides connected car solutions and platforms such as CIEMS Series and Kuruma Base. The Smart Venue segment focuses on creating new venue concepts in partnership with government initiatives, including the GLION ARENA KOBE project.
36GF Score

Get the complete analysis for TSE:9417

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

円319.00
Price
円399.29
GF Value