NJ Holdings (TSE:9421) Cyclically Adjusted Book per Share: 円538.75 (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:9421 NJ Holdings Inc TSE:9421
53 GF Score
Price 円496.00
GF Value 円471.63
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is NJ Holdings Cyclically Adjusted Book per Share?

NJ Holdings TSE:9421 -1.00% 53 Cyclically Adjusted Book per Share is 円538.75 as of Dec. 2025. GuruFocus rates TSE:9421 with a GF Score™ of 53/100 and a GF Value™ of 円471.63 (Fairly Valued). 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.

NJ Holdings's adjusted book value per share for the three months ended in Dec. 2025 was 円304.843. 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538.75 for the trailing ten years ended in Dec. 2025.

During the past 12 months, NJ Holdings's average Cyclically Adjusted Book Growth Rate was -1.70% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 4.00% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 5.90% 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 NJ Holdings was 7.50% per year. The lowest was 4.00% per year. And the median was 6.50% per year.

As of today (2026-07-18), NJ Holdings's current stock price is 円496.00. NJ Holdings's Cyclically Adjusted Book per Share for the quarter that ended in Dec. 2025 was 円538.75. NJ Holdings's Cyclically Adjusted PB Ratio of today is 0.92.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of NJ Holdings was 5.60. The lowest was 0.81. And the median was 1.42.


NJ Holdings  (TSE:9421) 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.

NJ Holdings's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=496.00/538.75
=0.92

* 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 NJ Holdings was 5.60. The lowest was 0.81. And the median was 1.42.


Be Aware

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


NJ Holdings Cyclically Adjusted Book per Share Related Terms


NJ Holdings Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for NJ Holdings'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.

NJ Holdings Cyclically Adjusted Book per Share Chart

NJ Holdings Annual Data
Trend Mar16 Mar17 Mar18 Mar19 Mar20 Jun21 Jun22 Jun23 Jun24 Jun25
Cyclically Adjusted Book per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 458.63 496.46 519.27 548.34 558.49

NJ Holdings Quarterly Data
Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Dec24 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 565.33 558.49 547.34 538.75 0.00

TSE:9421 vs TMUS, VZ, T: Cyclically Adjusted Book per Share Comparison

For the Telecom Services subindustry, NJ Holdings'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.


NJ Holdings Cyclically Adjusted PB Ratio vs Telecommunication Services Industry

For the Telecommunication Services industry and Communication Services sector, NJ Holdings's Cyclically Adjusted PB Ratio distribution charts can be found below:

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


TSE:9421
53GF Score
NJ Holdings Inc TSE:9421
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

NJ Holdings 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, NJ Holdings'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)
=304.843/113.0000*113.0000
=304.843

Current CPI (Dec. 2025) = 113.0000.

NJ Holdings Quarterly Data

Book Value per Share CPI Adj_Book
201509 696.551 98.500 799.089
201512 623.944 98.100 718.712
201603 585.966 97.900 676.345
201606 549.125 98.100 632.529
201609 506.036 98.000 583.490
201612 492.483 98.400 565.555
201703 463.271 98.100 533.635
201706 505.303 98.500 579.688
201709 537.161 98.800 614.364
201712 568.819 99.400 646.645
201803 581.777 99.200 662.710
201806 580.548 99.200 661.310
201809 591.299 99.900 668.837
201812 609.364 99.700 690.653
201903 604.134 99.700 684.726
201906 593.459 99.800 671.953
201909 585.804 100.100 661.297
201912 586.546 100.500 659.499
202003 607.470 100.300 684.388
202006 606.948 99.900 686.538
202009 601.583 99.900 680.469
202012 599.686 99.300 682.422
202103 582.237 99.900 658.586
202106 579.505 99.500 658.131
202109 575.503 100.100 649.669
202112 484.428 100.100 546.857
202203 422.454 101.100 472.179
202206 340.298 101.800 377.737
202209 318.505 103.100 349.089
202212 290.368 104.100 315.193
202303 294.633 104.400 318.904
202306 246.646 105.200 264.933
202309 273.631 106.200 291.152
202312 315.610 106.800 333.932
202403 318.952 107.200 336.209
202406 298.574 108.200 311.819
202412 293.434 110.700 299.531
202506 304.585 111.700 308.130
202509 305.365 112.000 308.091
202512 304.843 113.000 304.843

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538.75 mean?
NJ Holdings (TSE:9421) has a Cyclically Adjusted Book per Share of 円538.75 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 NJ Holdings and its competitors.
Is NJ Holdings' Cyclically Adjusted Book per Share too high?
NJ Holdings' current Cyclically Adjusted Book per Share is 円538.75. Overall, NJ Holdings has a GF Score™ of 53/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does NJ Holdings' Cyclically Adjusted Book per Share compare to TMUS and VZ?
NJ Holdings' Cyclically Adjusted Book per Share of 円538.75 can be compared against companies in the Telecommunication Services 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 Telecommunication Services company?
A good Cyclically Adjusted Book per Share depends on the Telecommunication Services 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 NJ Holdings and its competitors. NJ Holdings's current Cyclically Adjusted Book per Share is 円538.75. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is NJ Holdings stock overvalued right now?
Based on GuruFocus' analysis, NJ Holdings (TSE:9421) is currently considered Fairly Valued. The stock's GF Value™ is 円471.63, compared to a current price of 円496.00 — trading 5.2% above its estimated fair value. The current Cyclically Adjusted Book per Share is 円538.75. NJ Holdings' overall GF Score™ is 53/100 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 NJ Holdings (TSE:9421), the current Cyclically Adjusted Book per Share is 円538.75 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 NJ Holdings (TSE:9421) Overvalued in 2026?

Based on GuruFocus' analysis, NJ Holdings stock appears to be overvalued. The current stock price of 円496.00 is trading 5.2% above its estimated GF Value™ of 円471.63. GuruFocus considers NJ Holdings to be Fairly Valued.

Key valuation signals for TSE:9421:

  • Cyclically Adjusted Book per Share: 円538.75
  • GF Value™: 円471.63 vs. price of 円496.00 (5.2% above fair value)
  • GF Score™: 53/100 with 5 warning signs

No single metric tells the full story. See the TSE:9421 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


NJ Holdings Business Description

Address 3 Chome-8-2 Shiba, Minato-ku, Tokyo, JPN, 105-0014
NJ Holdings Inc is a Japanese company engaged in the development and operation of games, the dispatch of technical personnel, and the sale of mobile phones.
53GF Score

Get the complete analysis for TSE:9421

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

円496.00
Price
円471.63
GF Value