O'will (TSE:3143) Cyclically Adjusted PB Ratio: 1.75 (As of Aug. 15, 2026) — 28% Above Median

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:3143 O'will Corp TSE:3143
76 GF Score
Price 円700.00
GF Value 円739.43
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is O'will Cyclically Adjusted PB Ratio?

O'will TSE:3143 +0.72% 76 Cyclically Adjusted PB Ratio is 1.75 as of Aug. 15, 2026, which is 28% above its 10-year median of 1.37. GuruFocus rates TSE:3143 with a GF Score™ of 76/100 and a GF Value™ of 円739.43 (Fairly Valued). The stock has 3 warning signs investors should review. Among 231 Retail - Defensive companies, O'will ranks worse than 54.98% on this metric.

As of today (2026-08-15), O'will's current share price is 円700.00. O'will's Cyclically Adjusted Book per Share for the quarter that ended in Mar. 2026 was 円400.61. O'will's Cyclically Adjusted PB Ratio for today is 1.75.

The historical rank and industry rank for O'will's Cyclically Adjusted PB Ratio or its related term are showing as below:

TSE:3143' s Cyclically Adjusted PB Ratio Range Over the Past 10 Years
Min: 0.43   Med: 1.37   Max: 2.71
Current: 1.71

During the past years, O'will's highest Cyclically Adjusted PB Ratio was 2.71. The lowest was 0.43. And the median was 1.37.

TSE:3143's Cyclically Adjusted PB Ratio is ranked worse than
54.98% of 231 companies
in the Retail - Defensive industry
Industry Median: 1.65 vs TSE:3143: 1.71

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.

O'will's adjusted book value per share data for the three months ended in Mar. 2026 was 円656.514. 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400.61 for the trailing ten years ended in Mar. 2026.

Shiller PE for Stocks: The True Measure of Stock Valuation


O'will  (TSE:3143) Cyclically Adjusted PB Ratio Explanation

Compared with the regular PB Ratio, which works poorly for cyclical businesses, the Cyclically Adjusted PB Ratio smoothed out the fluctuations of book value during business cycles. Therefore it is more accurate in reflecting the valuation of the company.

If a company has consistent business performance, the Cyclically Adjusted PB Ratio should give similar results to regular PB Ratio.


O'will Cyclically Adjusted PB Ratio Related Terms


O'will Cyclically Adjusted PB Ratio Historical Data

* Premium members only.

The historical data trend for O'will's Cyclically Adjusted PB Ratio 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.

O'will Cyclically Adjusted PB Ratio Chart

O'will Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Cyclically Adjusted PB Ratio
Get a 7-Day Free Trial Premium Member Only Premium Member Only 1.49 1.30 1.56 1.70 1.76

O'will Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Mar25 Jun25 Sep25 Dec25 Mar26
Cyclically Adjusted PB Ratio 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 1.70 1.59 1.98 1.75 1.76

TSE:3143 vs SYY, USFD, PFGC: Cyclically Adjusted PB Ratio Comparison

For the Food Distribution subindustry, O'will'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.


O'will Cyclically Adjusted PB Ratio vs Retail - Defensive Industry

For the Retail - Defensive industry and Consumer Defensive sector, O'will's Cyclically Adjusted PB Ratio distribution charts can be found below:

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


TSE:3143
76GF Score
O'will Corp TSE:3143
Cyclically Adjusted PB Ratio is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

O'will Cyclically Adjusted PB Ratio Calculation

Like the Shiller PE Ratio, the Cyclically Adjusted PB Ratio takes the Book Value per Share from the past 10 years, adjusts it for inflation, and then calculates the average. This average is then used for the P/B calculation. Because it considers this 10-year average, it's often referred to as the CAPB Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller to measure the valuation of the overall market. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted PB Ratio.

O'will's Cyclically Adjusted PB Ratio for today is calculated as

Cyclically Adjusted PB Ratio=Share Price/ Cyclically Adjusted Book per Share
=700.00/400.61
=1.75

* 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.

O'will's Cyclically Adjusted Book per Share for the quarter that ended in Mar. 2026 is calculated as:

For example, O'will'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)
=656.514/112.7000*112.7000
=656.514

Current CPI (Mar. 2026) = 112.7000.

O'will Quarterly Data

Book Value per Share CPI Adj_Book
201603 200.660 97.900 230.995
201606 199.753 98.100 229.482
201609 205.487 98.000 236.310
201612 219.326 98.400 251.200
201703 219.458 98.100 252.119
201706 223.319 98.500 255.513
201709 231.589 98.800 264.171
201712 241.584 99.400 273.909
201803 239.297 99.200 271.863
201806 255.749 99.200 290.554
201809 269.534 99.900 304.069
201812 275.510 99.700 311.434
201903 280.710 99.700 317.312
201906 280.988 99.800 317.308
201909 301.996 100.100 340.009
201912 316.566 100.500 354.995
202003 313.860 100.300 352.662
202006 310.243 99.900 349.994
202009 333.835 99.900 376.609
202012 333.830 99.300 378.879
202103 344.391 99.900 388.517
202106 353.366 99.500 400.245
202109 375.650 100.100 422.935
202112 381.966 100.100 430.046
202203 389.587 101.100 434.287
202206 397.039 101.800 439.551
202209 419.496 103.100 458.557
202212 421.413 104.100 456.227
202303 428.855 104.400 462.950
202306 439.293 105.200 470.611
202309 468.372 106.200 497.039
202312 464.625 106.800 490.292
202403 490.692 107.200 515.867
202406 505.603 108.200 526.631
202409 524.209 108.900 542.501
202503 570.242 111.100 578.454
202506 599.822 111.700 605.192
202509 629.409 112.000 633.343
202512 657.097 113.000 655.352
202603 656.514 112.700 656.514

Add all the adjusted book value per share together and divide the count will get our 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.

What does a Cyclically Adjusted PB Ratio of 1.75 mean?
O'will (TSE:3143) has a Cyclically Adjusted PB Ratio of 1.75 as of Aug. 15, 2026. Cyclically Adjusted PB Ratio is the ratio of share price to a company's inflation-adjusted book value per share over a 10-year period. View historical data on O'will and its competitors. This is 28% above median its historical median of 1.37. Over the past decade, O'will's Cyclically Adjusted PB Ratio has ranged from 0.43 to 2.71. According to the industry distribution chart, O'will ranks #127 out of 231 companies in the Retail - Defensive industry, placing it in the top 55%.
Is O'will's Cyclically Adjusted PB Ratio too high?
O'will's current Cyclically Adjusted PB Ratio of 1.75 is 28% above median its 10-year median of 1.37. Over the past 10 years, this metric has ranged from a low of 0.43 to a high of 2.71. The Retail - Defensive industry median Cyclically Adjusted PB Ratio is 1.65. O'will's value of 1.75 is 6.1% above this industry median. Based on the distribution chart, O'will ranks #127 out of 231 companies in the Retail - Defensive industry, which is below the industry midpoint. Overall, O'will has a GF Score™ of 76/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does O'will's Cyclically Adjusted PB Ratio compare to SYY and USFD?
According to the Retail - Defensive industry distribution chart, O'will ranks #127 out of 231 companies for Cyclically Adjusted PB Ratio. This places O'will in the lower half of its industry. The industry median Cyclically Adjusted PB Ratio is 1.65. O'will's value of 1.75 is 6.1% above this benchmark. Historically, O'will's own Cyclically Adjusted PB Ratio has ranged from 0.43 to 2.71 over the past decade. While the company's 10-year median is 1.37 vs. the industry median of 1.65, O'will has consistently been above the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted PB Ratio for a Retail - Defensive company?
The median Cyclically Adjusted PB Ratio among Retail - Defensive companies is 1.65, based on 231 companies in the industry. Companies in the top quartile (top 25%) have a Cyclically Adjusted PB Ratio significantly above this median, while those in the bottom quartile fall well below. However, Cyclically Adjusted PB Ratio should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. O'will's current Cyclically Adjusted PB Ratio of 1.75 is 6.1% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted PB Ratio mean?
A high Cyclically Adjusted PB Ratio can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted PB Ratio is the ratio of share price to a company's inflation-adjusted book value per share over a 10-year period. View historical data on O'will and its competitors. For the Retail - Defensive industry, the median Cyclically Adjusted PB Ratio is 1.65 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. O'will's current Cyclically Adjusted PB Ratio is 1.75, which is 28% above median its own 10-year median of 1.37. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is O'will stock overvalued right now?
Based on GuruFocus' analysis, O'will (TSE:3143) is currently considered Fairly Valued. The stock's GF Value™ is 円739.43, compared to a current price of 円700.00 — trading 5.3% below its estimated fair value. The current Cyclically Adjusted PB Ratio is 1.75, which is 28% above median its 10-year median of 1.37 and 6.1% above the Retail - Defensive industry median of 1.65. O'will's overall GF Score™ is 76/100 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 PB Ratio calculated?
Cyclically Adjusted PB Ratio is calculated from a company's financial statements. For O'will (TSE:3143), the current Cyclically Adjusted PB Ratio is 1.75 as of Aug. 15, 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 O'will (TSE:3143) Overvalued in 2026?

Based on GuruFocus' analysis, O'will stock appears to be undervalued. The current stock price of 円700.00 is trading 5.3% below its estimated GF Value™ of 円739.43. GuruFocus considers O'will to be Fairly Valued.

Key valuation signals for TSE:3143:

  • Cyclically Adjusted PB Ratio: 1.75 (28% above median its 10-year median of 1.37)
  • GF Value™: 円739.43 vs. price of 円700.00 (5.3% below fair value)
  • GF Score™: 76/100 with 3 warning signs
  • Industry Position: 6.1% above the Retail - Defensive median (#127 of 231)

No single metric tells the full story. See the TSE:3143 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


O'will Business Description

Address 12th Floor Aoyoma Building, 1-2-3, Kita Aoyama, Minatoku, Tokyo, JPN
O'will Corp is engaged in import, the export of food and beverage ingredients, manufacture and sale of ice cream, and operation of a convenience store. The products handled by the company include food auxiliary raw material, milk and dairy products, agricultural products and processed goods, beverage products, and FC business.
76GF Score

Get the complete analysis for TSE:3143

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

円700.00
Price
円739.43
GF Value