Kitakei Co (TSE:9872) Cyclically Adjusted Book per Share: 円1,454.13 (As of May. 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:9872 Kitakei Co Ltd TSE:9872
74 GF Score
Price 円949.00
GF Value 円835.75
Valuation Modestly Overvalued
! 3 Warning Signs
View Full Analysis

What is Kitakei Co Cyclically Adjusted Book per Share?

Kitakei Co TSE:9872 74 Cyclically Adjusted Book per Share is 円1,454.13 as of May. 2026. GuruFocus rates TSE:9872 with a GF Score™ of 74/100 and a GF Value™ of 円835.75 (Modestly Overvalued). The stock has 3 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.

Kitakei Co's adjusted book value per share for the three months ended in May. 2026 was 円1,540.872. 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1,454.13 for the trailing ten years ended in May. 2026.

During the past 12 months, Kitakei Co's average Cyclically Adjusted Book Growth Rate was 3.60% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 4.90% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 5.30% 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 Kitakei Co was 5.70% per year. The lowest was 3.30% per year. And the median was 4.90% per year.

As of today (2026-08-23), Kitakei Co's current stock price is 円949.00. Kitakei Co's Cyclically Adjusted Book per Share for the quarter that ended in May. 2026 was 円1,454.13. Kitakei Co's Cyclically Adjusted PB Ratio of today is 0.65.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Kitakei Co was 1.17. The lowest was 0.50. And the median was 0.70.


Kitakei Co  (TSE:9872) 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.

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

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=949.00/1454.13
=0.65

* 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 Kitakei Co was 1.17. The lowest was 0.50. And the median was 0.70.


Be Aware

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


Kitakei Co Cyclically Adjusted Book per Share Related Terms


Kitakei Co Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Kitakei 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.

Kitakei Co Cyclically Adjusted Book per Share Chart

Kitakei Co Annual Data
Trend Nov16 Nov17 Nov18 Nov19 Nov20 Nov21 Nov22 Nov23 Nov24 Nov25
Cyclically Adjusted Book per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 1,164.29 1,244.25 1,312.64 1,374.35 1,436.18

Kitakei Co Quarterly Data
Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Nov24 May25 Aug25 Nov25 Feb26 May26
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 1,404.01 1,415.06 1,436.18 1,430.65 1,454.13

TSE:9872 vs TT, JCI, CARR: Cyclically Adjusted Book per Share Comparison

For the Building Products & Equipment subindustry, Kitakei 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.


Kitakei Co Cyclically Adjusted PB Ratio vs Construction Industry

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

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


TSE:9872
74GF Score
Kitakei Co Ltd TSE:9872
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Kitakei 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, Kitakei Co's adjusted Book Value per Share data for the three months ended in May. 2026 was:

Adj_Book= Book Value per Share /CPI of May. 2026 (Change)*Current CPI (May. 2026)
=1540.872/113.5000*113.5000
=1,540.872

Current CPI (May. 2026) = 113.5000.

Kitakei Co Quarterly Data

Book Value per Share CPI Adj_Book
201602 1,079.242 97.800 1,252.495
201605 1,099.201 98.200 1,270.461
201608 1,108.722 97.900 1,285.393
201611 1,130.701 98.600 1,301.568
201702 1,129.371 98.100 1,306.663
201705 1,152.627 98.600 1,326.807
201708 1,166.331 98.500 1,343.945
201711 1,214.362 99.100 1,390.818
201802 1,192.085 99.500 1,359.816
201805 1,214.038 99.300 1,387.647
201808 1,208.792 99.800 1,374.728
201811 1,243.638 100.000 1,411.529
201902 1,218.764 99.700 1,387.460
201905 1,231.716 100.000 1,397.998
201908 1,240.836 100.000 1,408.349
201911 1,284.775 100.500 1,450.965
202002 1,281.174 100.300 1,449.783
202005 1,284.069 100.100 1,455.962
202008 1,294.324 100.100 1,467.590
202011 1,313.666 99.500 1,498.503
202102 1,301.670 99.800 1,480.356
202105 1,320.050 99.400 1,507.301
202108 1,332.192 99.700 1,516.588
202111 1,358.761 100.100 1,540.653
202202 1,348.326 100.700 1,519.712
202205 1,365.749 101.800 1,522.716
202208 1,383.133 102.700 1,528.584
202211 1,403.649 103.900 1,533.341
202302 1,396.900 104.000 1,524.501
202305 1,418.853 105.100 1,532.253
202308 1,438.157 105.900 1,541.368
202311 1,461.740 106.900 1,551.988
202402 1,450.107 106.900 1,539.637
202405 1,468.488 108.100 1,541.844
202411 1,503.341 110.000 1,551.175
202505 1,511.081 111.800 1,534.058
202508 1,520.609 112.100 1,539.600
202511 1,536.415 113.200 1,540.487
202602 1,531.782 112.200 1,549.530
202605 1,540.872 113.500 1,540.872

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1,454.13 mean?
Kitakei Co (TSE:9872) has a Cyclically Adjusted Book per Share of 円1,454.13 as of May. 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 Kitakei Co and its competitors.
Is Kitakei Co's Cyclically Adjusted Book per Share too high?
Kitakei Co's current Cyclically Adjusted Book per Share is 円1,454.13. Overall, Kitakei 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 Kitakei Co's Cyclically Adjusted Book per Share compare to TT and JCI?
Kitakei Co's Cyclically Adjusted Book per Share of 円1,454.13 can be compared against companies in the Construction 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 Construction company?
A good Cyclically Adjusted Book per Share depends on the Construction 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 Kitakei Co and its competitors. Kitakei Co's current Cyclically Adjusted Book per Share is 円1,454.13. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Kitakei Co stock overvalued right now?
Based on GuruFocus' analysis, Kitakei Co (TSE:9872) is currently considered Modestly Overvalued. The stock's GF Value™ is 円835.75, compared to a current price of 円949.00 — trading 13.6% above its estimated fair value. The current Cyclically Adjusted Book per Share is 円1,454.13. Kitakei Co's overall GF Score™ is 74/100 with 3 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 Kitakei Co (TSE:9872), the current Cyclically Adjusted Book per Share is 円1,454.13 as of May. 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 Kitakei Co (TSE:9872) Overvalued in 2026?

Based on GuruFocus' analysis, Kitakei Co stock appears to be overvalued. The current stock price of 円949.00 is trading 13.6% above its estimated GF Value™ of 円835.75. GuruFocus considers Kitakei Co to be Modestly Overvalued.

Key valuation signals for TSE:9872:

  • Cyclically Adjusted Book per Share: 円1,454.13
  • GF Value™: 円835.75 vs. price of 円949.00 (13.6% above fair value)
  • GF Score™: 74/100 with 3 warning signs

No single metric tells the full story. See the TSE:9872 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Kitakei Co Business Description

Address Ito Bldg. 3-6-14, Minami-Honmachi, Chuo-ku, Osaka-shi, Osaka, JPN, 541-0054
Kitakei Co Ltd is engaged in sales and sales with installation for housing materials and facility equipment. Its services include Interior: interior doors, closets, flooring materials, staircase materials; Exterior: ceramic siding, roofing materials, sash, fence, carport; Facility equipment: kitchen, bath, restroom, lavatory, air conditioner, water heater; Wood products: structure materials, wood construction materials, solid wood flooring, plywood; Metal: architectural hardware, construction tools, vibration damper; Chemical products: breathable waterproof sheets, soundproof sheets, noncombustible board, insulation materials; Private Brand products: built-in wall/ceiling storage, subsidiary building materials, curing sheet; & Overseas trading products: solid wood flooring, laminated wood.
74GF Score

Get the complete analysis for TSE:9872

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

円949.00
Price
円835.75
GF Value