Horai Co (TSE:9679) Cyclically Adjusted Book per Share: 円2,159.25 (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:9679 Horai Co Ltd TSE:9679
74 GF Score
Price 円2,303.00
GF Value 円1,963.96
Valuation Modestly Overvalued
! 4 Warning Signs
View Full Analysis

What is Horai Co Cyclically Adjusted Book per Share?

Horai Co TSE:9679 -0.95% 74 Cyclically Adjusted Book per Share is 円2,159.25 as of Mar. 2026. GuruFocus rates TSE:9679 with a GF Score™ of 74/100 and a GF Value™ of 円1,963.96 (Modestly Overvalued). 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.

Horai Co's adjusted book value per share for the three months ended in Mar. 2026 was 円2,386.105. 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2,159.25 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Horai Co's average Cyclically Adjusted Book Growth Rate was 4.10% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 5.90% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 5.00% 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 Horai Co was 5.90% per year. The lowest was 1.40% per year. And the median was 4.10% per year.

As of today (2026-07-16), Horai Co's current stock price is 円2303.00. Horai Co's Cyclically Adjusted Book per Share for the quarter that ended in Mar. 2026 was 円2,159.25. Horai Co's Cyclically Adjusted PB Ratio of today is 1.07.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Horai Co was 1.11. The lowest was 0.45. And the median was 0.59.


Horai Co  (TSE:9679) 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.

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

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=2303.00/2159.25
=1.07

* 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 Horai Co was 1.11. The lowest was 0.45. And the median was 0.59.


Be Aware

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


Horai Co Cyclically Adjusted Book per Share Related Terms


Horai Co Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Horai 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.

Horai Co Cyclically Adjusted Book per Share Chart

Horai Co Annual Data
Trend Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23 Sep24 Sep25
Cyclically Adjusted Book per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 1,709.83 1,785.91 1,907.94 2,020.03 2,118.99

Horai Co Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 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 2,073.82 2,098.90 2,118.99 2,151.55 2,159.25

TSE:9679 vs BRK.A, AIG, HIG: Cyclically Adjusted Book per Share Comparison

For the Insurance - Diversified subindustry, Horai 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.


Horai Co Cyclically Adjusted PB Ratio vs Insurance Industry

For the Insurance industry and Financial Services sector, Horai Co's Cyclically Adjusted PB Ratio distribution charts can be found below:

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


TSE:9679
74GF Score
Horai Co Ltd TSE:9679
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Horai 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, Horai 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)
=2386.105/112.7000*112.7000
=2,386.105

Current CPI (Mar. 2026) = 112.7000.

Horai Co Quarterly Data

Book Value per Share CPI Adj_Book
201603 1,620.853 97.900 1,865.885
201606 1,642.155 98.100 1,886.553
201609 1,667.076 98.000 1,917.137
201612 1,682.749 98.400 1,927.295
201703 1,686.564 98.100 1,937.571
201706 1,714.719 98.500 1,961.917
201709 1,749.044 98.800 1,995.114
201712 1,740.695 99.400 1,973.605
201803 1,747.232 99.200 1,985.011
201806 1,775.093 99.200 2,016.663
201809 1,820.429 99.900 2,053.677
201812 1,798.672 99.700 2,033.203
201903 1,985.231 99.700 2,244.088
201906 2,012.525 99.800 2,272.661
201909 1,873.563 100.100 2,109.396
201912 1,871.298 100.500 2,098.461
202003 1,857.764 100.300 2,087.438
202006 1,855.153 99.900 2,092.850
202009 1,887.314 99.900 2,129.132
202012 1,908.108 99.300 2,165.597
202103 1,930.159 99.900 2,177.467
202106 1,941.169 99.500 2,198.691
202109 1,939.124 100.100 2,183.210
202112 1,961.615 100.100 2,208.532
202203 1,974.055 101.100 2,200.554
202206 2,017.967 101.800 2,234.036
202209 2,052.681 103.100 2,243.813
202212 2,078.473 104.100 2,250.182
202303 2,095.810 104.400 2,262.431
202306 2,132.697 105.200 2,284.743
202309 2,173.979 106.200 2,307.038
202312 2,186.331 106.800 2,307.111
202403 2,221.629 107.200 2,335.612
202406 2,294.874 108.200 2,390.317
202409 2,239.698 108.900 2,317.851
202503 2,238.057 111.100 2,270.288
202506 2,290.063 111.700 2,310.565
202509 2,355.547 112.000 2,370.269
202512 2,384.161 113.000 2,377.831
202603 2,386.105 112.700 2,386.105

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2,159.25 mean?
Horai Co (TSE:9679) has a Cyclically Adjusted Book per Share of 円2,159.25 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 Horai Co and its competitors.
Is Horai Co's Cyclically Adjusted Book per Share too high?
Horai Co's current Cyclically Adjusted Book per Share is 円2,159.25. Overall, Horai Co has a GF Score™ of 74/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Horai Co's Cyclically Adjusted Book per Share compare to BRK.A and AIG?
Horai Co's Cyclically Adjusted Book per Share of 円2,159.25 can be compared against companies in the Insurance 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 an Insurance company?
A good Cyclically Adjusted Book per Share depends on the Insurance 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 Horai Co and its competitors. Horai Co's current Cyclically Adjusted Book per Share is 円2,159.25. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Horai Co stock overvalued right now?
Based on GuruFocus' analysis, Horai Co (TSE:9679) is currently considered Modestly Overvalued. The stock's GF Value™ is 円1,963.96, compared to a current price of 円2,303.00 — trading 17.3% above its estimated fair value. The current Cyclically Adjusted Book per Share is 円2,159.25. Horai 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 Horai Co (TSE:9679), the current Cyclically Adjusted Book per Share is 円2,159.25 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 Horai Co (TSE:9679) Overvalued in 2026?

Based on GuruFocus' analysis, Horai Co stock appears to be overvalued. The current stock price of 円2,303.00 is trading 17.3% above its estimated GF Value™ of 円1,963.96. GuruFocus considers Horai Co to be Modestly Overvalued.

Key valuation signals for TSE:9679:

  • Cyclically Adjusted Book per Share: 円2,159.25
  • GF Value™: 円1,963.96 vs. price of 円2,303.00 (17.3% above fair value)
  • GF Score™: 74/100 with 4 warning signs

No single metric tells the full story. See the TSE:9679 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Horai Co Business Description

Address 1-8-12, Nihonbashi-Horidome-cho, Chuo-ku, Tokyo, JPN, 103-0012
Horai Co Ltd is engaged in the insurance agency business, rental property operation and management, real estate buying and selling and brokerage, feed production, dairy cow breeding, production and sales of milk and dairy products, operation of restaurants and tourist facilities, and operation of golf courses. The company is mainly engaged in Insurance business.
74GF Score

Get the complete analysis for TSE:9679

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

円2,303.00
Price
円1,963.96
GF Value