Shinsegae Co (XKRX:004170) Cyclically Adjusted Book per Share: ₩460,866.95 (As of Jun. 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.

XKRX:004170 Shinsegae Co Ltd XKRX:004170
75 GF Score
Price ₩382,500.00
GF Value ₩199,281.80
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

What is Shinsegae Co Cyclically Adjusted Book per Share?

Shinsegae Co XKRX:004170 +0.79% 75 Cyclically Adjusted Book per Share is ₩460,866.95 as of Jun. 2026. GuruFocus rates XKRX:004170 with a GF Score™ of 75/100 and a GF Value™ of ₩199,281.80 (Significantly 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.

Shinsegae Co's adjusted book value per share for the three months ended in Jun. 2026 was ₩616,139.422. 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 ₩460,866.95 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Shinsegae Co's average Cyclically Adjusted Book Growth Rate was 6.90% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 6.40% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 7.90% 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 Shinsegae Co was 9.40% per year. The lowest was -5.00% per year. And the median was 2.60% per year.

As of today (2026-09-05), Shinsegae Co's current stock price is ₩382500.00. Shinsegae Co's Cyclically Adjusted Book per Share for the quarter that ended in Jun. 2026 was ₩460,866.95. Shinsegae Co's Cyclically Adjusted PB Ratio of today is 0.83.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Shinsegae Co was 1.64. The lowest was 0.31. And the median was 0.67.


Shinsegae Co  (XKRX:004170) 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.

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

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=382500.00/460866.95
=0.83

* 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 Shinsegae Co was 1.64. The lowest was 0.31. And the median was 0.67.


Be Aware

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


Shinsegae Co Cyclically Adjusted Book per Share Related Terms


Shinsegae Co Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Shinsegae 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.

Shinsegae Co Cyclically Adjusted Book per Share Chart

Shinsegae 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 336,446.82 367,645.54 394,433.46 418,506.03 442,787.80

Shinsegae Co Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 431,167.34 437,680.54 442,787.80 451,082.06 460,866.95

XKRX:004170 vs DDS: Cyclically Adjusted Book per Share Comparison

For the Department Stores subindustry, Shinsegae 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.


Shinsegae Co Cyclically Adjusted PB Ratio vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Shinsegae Co's Cyclically Adjusted PB Ratio distribution charts can be found below:

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


XKRX:004170
75GF Score
Shinsegae Co Ltd XKRX:004170
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

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

Adj_Book= Book Value per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=616139.422/126.4904*126.4904
=616,139.422

Current CPI (Jun. 2026) = 126.4904.

Shinsegae Co Quarterly Data

Book Value per Share CPI Adj_Book
201609 324,781.116 101.461 404,900.526
201612 328,805.649 101.561 409,513.841
201703 328,717.997 102.851 404,272.517
201706 334,500.080 102.611 412,342.977
201709 337,163.265 103.491 412,094.987
201712 347,881.535 102.991 427,258.304
201803 350,771.525 104.101 426,214.117
201806 349,153.003 104.130 424,127.300
201809 351,665.154 105.651 421,032.234
201812 352,695.786 104.351 427,525.939
201903 415,248.822 104.491 502,675.253
201906 416,325.563 104.881 502,104.644
201909 415,429.498 105.200 499,502.790
201912 399,198.491 105.121 480,347.720
202003 386,392.269 105.354 463,910.434
202006 338,086.473 105.112 406,849.594
202009 343,144.685 106.198 408,714.589
202012 349,976.714 105.765 418,555.544
202103 361,130.401 107.357 425,491.060
202106 362,493.434 107.579 426,218.035
202109 377,720.369 108.759 439,300.772
202112 380,652.409 109.676 439,008.533
202203 389,298.569 111.848 440,262.961
202206 390,909.391 114.072 433,464.436
202209 396,717.346 114.715 437,438.910
202212 418,226.036 115.179 459,298.021
202303 419,621.935 116.507 455,577.469
202306 439,836.078 117.182 474,774.231
202309 445,496.053 118.964 473,682.487
202312 446,014.251 118.837 474,738.285
202403 460,075.917 120.123 484,462.508
202406 471,245.078 120.007 496,702.937
202409 468,704.320 120.861 490,534.571
202412 486,443.693 121.135 507,948.617
202503 483,743.712 122.590 499,134.804
202506 502,473.066 122.611 518,370.842
202509 517,815.186 123.402 530,775.913
202512 508,135.596 123.939 518,594.786
202603 535,451.659 125.236 540,814.898
202606 616,139.422 126.490 616,139.422

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 ₩460,866.95 mean?
Shinsegae Co (XKRX:004170) has a Cyclically Adjusted Book per Share of ₩460,866.95 as of Jun. 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 Shinsegae Co and its competitors.
Is Shinsegae Co's Cyclically Adjusted Book per Share too high?
Shinsegae Co's current Cyclically Adjusted Book per Share is ₩460,866.95. Overall, Shinsegae Co has a GF Score™ of 75/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Shinsegae Co's Cyclically Adjusted Book per Share compare to DDS?
Shinsegae Co's Cyclically Adjusted Book per Share of ₩460,866.95 can be compared against companies in the Retail - Cyclical 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 Retail - Cyclical company?
A good Cyclically Adjusted Book per Share depends on the Retail - Cyclical 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 Shinsegae Co and its competitors. Shinsegae Co's current Cyclically Adjusted Book per Share is ₩460,866.95. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shinsegae Co stock overvalued right now?
Based on GuruFocus' analysis, Shinsegae Co (XKRX:004170) is currently considered Significantly Overvalued. The stock's GF Value™ is ₩199,281.80, compared to a current price of ₩382,500.00 — trading 91.9% above its estimated fair value. The current Cyclically Adjusted Book per Share is ₩460,866.95. Shinsegae Co's overall GF Score™ is 75/100 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 Shinsegae Co (XKRX:004170), the current Cyclically Adjusted Book per Share is ₩460,866.95 as of Jun. 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 Shinsegae Co (XKRX:004170) Overvalued in 2026?

Based on GuruFocus' analysis, Shinsegae Co stock appears to be overvalued. The current stock price of ₩382,500.00 is trading 91.9% above its estimated GF Value™ of ₩199,281.80. GuruFocus considers Shinsegae Co to be Significantly Overvalued.

Key valuation signals for XKRX:004170:

  • Cyclically Adjusted Book per Share: ₩460,866.95
  • GF Value™: ₩199,281.80 vs. price of ₩382,500.00 (91.9% above fair value)
  • GF Score™: 75/100 with 4 warning signs

No single metric tells the full story. See the XKRX:004170 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Shinsegae Co Business Description

Address 63, Sogong-ro, Shinsegae Department Store Building, Jung-gu, Seoul, KOR, 100-747
Shinsegae Co Ltd is a Korea-based company engaged in the department store business. Through its department stores, the company provides various branded products, including HERMS, LOUIS VUITTON, TIFFANY & CO., BURBERRY, and Carlier. The company operates its department stores in various cities, including Centum City, Gangnam, Incheon, Gyeonggi, Masan,and others.
75GF Score

Get the complete analysis for XKRX:004170

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

₩382,500.00
Price
₩199,281.80
GF Value