Kozo Holdings Co (TSE:9973) Cyclically Adjusted Book per Share: 円5.06 (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:9973 Kozo Holdings Co Ltd TSE:9973
62 GF Score
Price 円20.00
GF Value 円22.14
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is Kozo Holdings Co Cyclically Adjusted Book per Share?

Kozo Holdings Co TSE:9973 62 Cyclically Adjusted Book per Share is 円5.06 as of Dec. 2025. GuruFocus rates TSE:9973 with a GF Score™ of 62/100 and a GF Value™ of 円22.14 (Modestly Undervalued). 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.

Kozo Holdings Co's adjusted book value per share for the three months ended in Dec. 2025 was 円1.267. 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5.06 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Kozo Holdings Co's average Cyclically Adjusted Book Growth Rate was -38.60% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was -39.80% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was -39.20% 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 Kozo Holdings Co was -31.90% per year. The lowest was -40.20% per year. And the median was -39.80% per year.

As of today (2026-07-16), Kozo Holdings Co's current stock price is 円20.00. Kozo Holdings Co's Cyclically Adjusted Book per Share for the quarter that ended in Dec. 2025 was 円5.06. Kozo Holdings Co's Cyclically Adjusted PB Ratio of today is 3.95.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Kozo Holdings Co was 6.13. The lowest was 0.20. And the median was 0.96.


Kozo Holdings Co  (TSE:9973) 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.

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

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=20.00/5.06
=3.95

* 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 Kozo Holdings Co was 6.13. The lowest was 0.20. And the median was 0.96.


Be Aware

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


Kozo Holdings Co Cyclically Adjusted Book per Share Related Terms


Kozo Holdings Co Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Kozo Holdings 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.

Kozo Holdings Co Cyclically Adjusted Book per Share Chart

Kozo Holdings 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 38.45 23.14 12.54 8.24 5.06

Kozo Holdings 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 7.34 6.62 5.90 5.06 0.00

TSE:9973 vs MCD, SBUX, YUM: Cyclically Adjusted Book per Share Comparison

For the Restaurants subindustry, Kozo Holdings 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.


Kozo Holdings Co Cyclically Adjusted PB Ratio vs Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Kozo Holdings Co's Cyclically Adjusted PB Ratio distribution charts can be found below:

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


TSE:9973
62GF Score
Kozo Holdings Co Ltd TSE:9973
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Kozo Holdings 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, Kozo Holdings 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)
=1.267/113.0000*113.0000
=1.267

Current CPI (Dec. 2025) = 113.0000.

Kozo Holdings Co Quarterly Data

Book Value per Share CPI Adj_Book
201512 30.183 98.100 34.767
201603 30.531 97.900 35.240
201606 30.924 98.100 35.621
201609 30.162 98.000 34.779
201612 25.063 98.400 28.782
201703 24.135 98.100 27.801
201706 20.862 98.500 23.933
201709 16.916 98.800 19.347
201712 8.888 99.400 10.104
201803 1.546 99.200 1.761
201806 6.290 99.200 7.165
201809 0.098 99.900 0.111
201812 -31.826 99.700 -36.072
201903 -31.790 99.700 -36.031
201906 -25.837 99.800 -29.254
201909 -11.847 100.100 -13.374
201912 0.100 100.500 0.112
202003 0.122 100.300 0.137
202006 2.513 99.900 2.843
202009 2.503 99.900 2.831
202012 2.607 99.300 2.967
202103 2.565 99.900 2.901
202106 2.440 99.500 2.771
202109 5.373 100.100 6.065
202112 4.209 100.100 4.751
202203 3.344 101.100 3.738
202206 2.066 101.800 2.293
202209 3.558 103.100 3.900
202212 2.184 104.100 2.371
202303 2.578 104.400 2.790
202306 2.818 105.200 3.027
202309 2.227 106.200 2.370
202312 1.302 106.800 1.378
202403 1.803 107.200 1.901
202406 2.333 108.200 2.436
202412 0.442 110.700 0.451
202503 0.101 111.100 0.103
202506 1.554 111.700 1.572
202509 2.722 112.000 2.746
202512 1.267 113.000 1.267

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5.06 mean?
Kozo Holdings Co (TSE:9973) has a Cyclically Adjusted Book per Share of 円5.06 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 Kozo Holdings Co and its competitors.
Is Kozo Holdings Co's Cyclically Adjusted Book per Share too high?
Kozo Holdings Co's current Cyclically Adjusted Book per Share is 円5.06. Overall, Kozo Holdings Co has a GF Score™ of 62/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Kozo Holdings Co's Cyclically Adjusted Book per Share compare to MCD and SBUX?
Kozo Holdings Co's Cyclically Adjusted Book per Share of 円5.06 can be compared against companies in the Restaurants 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 Restaurants company?
A good Cyclically Adjusted Book per Share depends on the Restaurants 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 Kozo Holdings Co and its competitors. Kozo Holdings Co's current Cyclically Adjusted Book per Share is 円5.06. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Kozo Holdings Co stock overvalued right now?
Based on GuruFocus' analysis, Kozo Holdings Co (TSE:9973) is currently considered Modestly Undervalued. The stock's GF Value™ is 円22.14, compared to a current price of 円20.00 — trading 9.7% below its estimated fair value. The current Cyclically Adjusted Book per Share is 円5.06. Kozo Holdings Co's overall GF Score™ is 62/100 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 Kozo Holdings Co (TSE:9973), the current Cyclically Adjusted Book per Share is 円5.06 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 Kozo Holdings Co (TSE:9973) Overvalued in 2026?

Based on GuruFocus' analysis, Kozo Holdings Co stock appears to be undervalued. The current stock price of 円20.00 is trading 9.7% below its estimated GF Value™ of 円22.14. GuruFocus considers Kozo Holdings Co to be Modestly Undervalued.

Key valuation signals for TSE:9973:

  • Cyclically Adjusted Book per Share: 円5.06
  • GF Value™: 円22.14 vs. price of 円20.00 (9.7% below fair value)
  • GF Score™: 62/100 with 4 warning signs

No single metric tells the full story. See the TSE:9973 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Kozo Holdings Co Business Description

Address 1-5-6 Morita Building 6th Floor, Kakigaracho, Nihonbashi, Chuo-ku, Tokyo, JPN, 103-0014
Kozo Holdings Co Ltd is engaged in manufacture and sale of sushi and bento boxes, as well as supplying raw materials and providing guidance to franchisees as a franchisor of Kozo Sushi.
62GF Score

Get the complete analysis for TSE:9973

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

円20.00
Price
円22.14
GF Value