Hakuyosha Co (TSE:9731) Cyclically Adjusted Book per Share: 円2,300.39 (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:9731 Hakuyosha Co Ltd TSE:9731
64 GF Score
Price 円3,530.00
GF Value 円2,806.18
Valuation Modestly Overvalued
! 2 Warning Signs
View Full Analysis

What is Hakuyosha Co Cyclically Adjusted Book per Share?

Hakuyosha Co TSE:9731 +1.00% 64 Cyclically Adjusted Book per Share is 円2,300.39 as of Dec. 2025. GuruFocus rates TSE:9731 with a GF Score™ of 64/100 and a GF Value™ of 円2,806.18 (Modestly Overvalued). The stock has 2 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.

Hakuyosha Co's adjusted book value per share for the three months ended in Dec. 2025 was 円3,365.243. 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2,300.39 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Hakuyosha Co's average Cyclically Adjusted Book Growth Rate was 7.00% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 5.20% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 3.90% 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 Hakuyosha Co was 5.20% per year. The lowest was 1.10% per year. And the median was 2.30% per year.

As of today (2026-07-15), Hakuyosha Co's current stock price is 円3530.00. Hakuyosha Co's Cyclically Adjusted Book per Share for the quarter that ended in Dec. 2025 was 円2,300.39. Hakuyosha Co's Cyclically Adjusted PB Ratio of today is 1.53.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Hakuyosha Co was 1.71. The lowest was 0.59. And the median was 1.29.


Hakuyosha Co  (TSE:9731) 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.

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

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=3530.00/2300.39
=1.53

* 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 Hakuyosha Co was 1.71. The lowest was 0.59. And the median was 1.29.


Be Aware

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


Hakuyosha Co Cyclically Adjusted Book per Share Related Terms


Hakuyosha Co Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Hakuyosha 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.

Hakuyosha Co Cyclically Adjusted Book per Share Chart

Hakuyosha 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 1,906.74 1,976.18 2,033.87 2,149.11 2,300.39

Hakuyosha 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 2,177.88 2,218.76 2,248.09 2,300.39 0.00

TSE:9731 vs ROL, SCI, FTDR: Cyclically Adjusted Book per Share Comparison

For the Personal Services subindustry, Hakuyosha 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.


Hakuyosha Co Cyclically Adjusted PB Ratio vs Personal Services Industry

For the Personal Services industry and Consumer Cyclical sector, Hakuyosha Co's Cyclically Adjusted PB Ratio distribution charts can be found below:

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


TSE:9731
64GF Score
Hakuyosha Co Ltd TSE:9731
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Hakuyosha 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, Hakuyosha 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)
=3365.243/113.0000*113.0000
=3,365.243

Current CPI (Dec. 2025) = 113.0000.

Hakuyosha Co Quarterly Data

Book Value per Share CPI Adj_Book
201512 1,954.296 98.100 2,251.126
201603 1,803.343 97.900 2,081.489
201606 2,065.814 98.100 2,379.582
201609 2,052.233 98.000 2,366.350
201612 2,145.991 98.400 2,464.400
201703 2,059.807 98.100 2,372.662
201706 2,452.599 98.500 2,813.641
201709 2,430.138 98.800 2,779.409
201712 2,562.237 99.400 2,912.805
201803 2,383.666 99.200 2,715.265
201806 2,696.691 99.200 3,071.836
201809 2,659.139 99.900 3,007.835
201812 2,458.651 99.700 2,786.636
201903 2,245.209 99.700 2,544.720
201906 2,346.810 99.800 2,657.210
201909 2,378.315 100.100 2,684.811
201912 2,460.828 100.500 2,766.901
202003 2,124.505 100.300 2,393.510
202006 1,738.591 99.900 1,966.574
202009 1,352.150 99.900 1,529.459
202012 1,515.168 99.300 1,724.209
202103 1,250.857 99.900 1,414.883
202106 1,521.762 99.500 1,728.232
202109 1,344.764 100.100 1,518.065
202112 1,118.348 100.100 1,262.471
202203 1,130.262 101.100 1,263.300
202206 1,276.939 101.800 1,417.427
202209 1,511.517 103.100 1,656.658
202212 1,607.360 104.100 1,744.781
202303 1,517.077 104.400 1,642.047
202306 1,751.390 105.200 1,881.246
202309 1,965.316 106.200 2,091.155
202312 2,199.735 106.800 2,327.435
202403 2,159.301 107.200 2,276.129
202406 2,427.593 108.200 2,535.287
202412 2,758.712 110.700 2,816.029
202503 2,705.385 111.100 2,751.652
202506 2,931.962 111.700 2,966.085
202509 3,059.863 112.000 3,087.183
202512 3,365.243 113.000 3,365.243

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2,300.39 mean?
Hakuyosha Co (TSE:9731) has a Cyclically Adjusted Book per Share of 円2,300.39 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 Hakuyosha Co and its competitors.
Is Hakuyosha Co's Cyclically Adjusted Book per Share too high?
Hakuyosha Co's current Cyclically Adjusted Book per Share is 円2,300.39. Overall, Hakuyosha Co has a GF Score™ of 64/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Hakuyosha Co's Cyclically Adjusted Book per Share compare to ROL and SCI?
Hakuyosha Co's Cyclically Adjusted Book per Share of 円2,300.39 can be compared against companies in the Personal 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 Personal Services company?
A good Cyclically Adjusted Book per Share depends on the Personal 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 Hakuyosha Co and its competitors. Hakuyosha Co's current Cyclically Adjusted Book per Share is 円2,300.39. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Hakuyosha Co stock overvalued right now?
Based on GuruFocus' analysis, Hakuyosha Co (TSE:9731) is currently considered Modestly Overvalued. The stock's GF Value™ is 円2,806.18, compared to a current price of 円3,530.00 — trading 25.8% above its estimated fair value. The current Cyclically Adjusted Book per Share is 円2,300.39. Hakuyosha Co's overall GF Score™ is 64/100 with 2 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 Hakuyosha Co (TSE:9731), the current Cyclically Adjusted Book per Share is 円2,300.39 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 Hakuyosha Co (TSE:9731) Overvalued in 2026?

Based on GuruFocus' analysis, Hakuyosha Co stock appears to be overvalued. The current stock price of 円3,530.00 is trading 25.8% above its estimated GF Value™ of 円2,806.18. GuruFocus considers Hakuyosha Co to be Modestly Overvalued.

Key valuation signals for TSE:9731:

  • Cyclically Adjusted Book per Share: 円2,300.39
  • GF Value™: 円2,806.18 vs. price of 円3,530.00 (25.8% above fair value)
  • GF Score™: 64/100 with 2 warning signs

No single metric tells the full story. See the TSE:9731 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Hakuyosha Co Business Description

Address Shimomaruko 2 - chome 11 - 8, Ota Ward, Tokyo, JPN, 150-0047
Hakuyosha Co Ltd operates in the cleaning industry. The company is organized into three business areas - Cleaning business, Rental business, and Clean Service business. The rental business consists of a uniform rental department handling uniforms such as restaurants and factories and a linen supply department handling hotel linen and restaurant tablecloths. The clean service business is divided into a dust control unit such as a rental mat/mop that provides cleanliness and comfort to shops and offices, and a house care division. The company provides services through store network and collection, and distribution route network.
64GF Score

Get the complete analysis for TSE:9731

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

円3,530.00
Price
円2,806.18
GF Value