Heiwa Real Estate REIT (TSE:8966) Cyclically Adjusted PB Ratio: 1.24 (As of Aug. 17, 2026) — Near 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:8966 Heiwa Real Estate REIT Inc TSE:8966
71 GF Score
Price 円132,600.00
GF Value 円157,145.41
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is Heiwa Real Estate REIT Cyclically Adjusted PB Ratio?

Heiwa Real Estate REIT TSE:8966 +0.30% 71 Cyclically Adjusted PB Ratio is 1.24 as of Aug. 17, 2026, which is 4% below its 10-year median of 1.29. GuruFocus rates TSE:8966 with a GF Score™ of 71/100 and a GF Value™ of 円157,145.41 (Modestly Undervalued). The stock has 4 warning signs investors should review. Among 549 REITs companies, Heiwa Real Estate REIT ranks worse than 75.23% on this metric.

As of today (2026-08-17), Heiwa Real Estate REIT's current share price is 円132600.00. Heiwa Real Estate REIT's Cyclically Adjusted Book per Share for the fiscal year that ended in Nov25 was 円107,056.35. Heiwa Real Estate REIT's Cyclically Adjusted PB Ratio for today is 1.24.

The historical rank and industry rank for Heiwa Real Estate REIT's Cyclically Adjusted PB Ratio or its related term are showing as below:

TSE:8966' s Cyclically Adjusted PB Ratio Range Over the Past 10 Years
Min: 0.65   Med: 1.29   Max: 1.83
Current: 1.23

During the past 13 years, Heiwa Real Estate REIT's highest Cyclically Adjusted PB Ratio was 1.83. The lowest was 0.65. And the median was 1.29.

TSE:8966's Cyclically Adjusted PB Ratio is ranked worse than
75.23% of 549 companies
in the REITs industry
Industry Median: 0.8 vs TSE:8966: 1.23

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.

Heiwa Real Estate REIT's adjusted book value per share data of for the fiscal year that ended in Nov25 was 円106,356.547. 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107,056.35 for the trailing ten years ended in Nov25.

Shiller PE for Stocks: The True Measure of Stock Valuation


Heiwa Real Estate REIT  (TSE:8966) 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.


Heiwa Real Estate REIT Cyclically Adjusted PB Ratio Related Terms


Heiwa Real Estate REIT Cyclically Adjusted PB Ratio Historical Data

* Premium members only.

The historical data trend for Heiwa Real Estate REIT'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.

Heiwa Real Estate REIT Cyclically Adjusted PB Ratio Chart

Heiwa Real Estate REIT Annual Data
Trend Nov16 Nov17 Nov18 Nov19 Nov20 Nov21 Nov22 Nov23 Nov24 Nov25
Cyclically Adjusted PB Ratio
Get a 7-Day Free Trial Premium Member Only Premium Member Only 1.56 0.00 1.34 1.13 1.47

Heiwa Real Estate REIT Semi-Annual Data
Nov16 May17 Nov17 May18 Nov18 May19 Nov19 May20 Nov20 May21 Nov21 May22 Nov22 May23 Nov23 May24 Nov24 May25 Nov25 May26
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 0.00 1.13 0.00 1.47 0.00

TSE:8966 vs VICI, WPC: Cyclically Adjusted PB Ratio Comparison

For the REIT - Diversified subindustry, Heiwa Real Estate REIT'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.


Heiwa Real Estate REIT Cyclically Adjusted PB Ratio vs REITs Industry

For the REITs industry and Real Estate sector, Heiwa Real Estate REIT's Cyclically Adjusted PB Ratio distribution charts can be found below:

* The bar in red indicates where Heiwa Real Estate REIT's Cyclically Adjusted PB Ratio falls into.


TSE:8966
71GF Score
Heiwa Real Estate REIT Inc TSE:8966
Cyclically Adjusted PB Ratio is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Heiwa Real Estate REIT 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.

Heiwa Real Estate REIT's Cyclically Adjusted PB Ratio for today is calculated as

Cyclically Adjusted PB Ratio=Share Price/ Cyclically Adjusted Book per Share
=132600.00/107056.35
=1.24

* 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.

Heiwa Real Estate REIT's Cyclically Adjusted Book per Share for the fiscal year that ended in Nov25 is calculated as:

For example, Heiwa Real Estate REIT's adjusted Book Value per Share data for the fiscal year that ended in Nov25 was:

Adj_Book=Book Value per Share/CPI of Nov25 (Change)*Current CPI (Nov25)
=106356.547/113.2000*113.2000
=106,356.547

Current CPI (Nov25) = 113.2000.

Heiwa Real Estate REIT Annual Data

Book Value per Share CPI Adj_Book
201611 90,935.012 98.600 104,400.034
201711 91,045.259 99.100 103,999.226
201811 93,948.673 100.000 106,349.898
201911 94,234.406 100.500 106,142.634
202011 94,910.210 99.500 107,978.249
202111 98,667.332 100.100 111,579.840
202211 0.000 103.900 0.000
202311 103,071.713 106.900 109,146.098
202411 104,514.244 110.000 107,554.658
202511 106,356.547 113.200 106,356.547

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 1.24 mean?
Heiwa Real Estate REIT (TSE:8966) has a Cyclically Adjusted PB Ratio of 1.24 as of Aug. 17, 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 Heiwa Real Estate REIT and its competitors. This is near median its historical median of 1.29. Over the past decade, Heiwa Real Estate REIT's Cyclically Adjusted PB Ratio has ranged from 0.65 to 1.83. According to the industry distribution chart, Heiwa Real Estate REIT ranks #413 out of 549 companies in the REITs industry, placing it in the top 75.2%.
Is Heiwa Real Estate REIT's Cyclically Adjusted PB Ratio too high?
Heiwa Real Estate REIT's current Cyclically Adjusted PB Ratio of 1.24 is near median its 10-year median of 1.29. Over the past 10 years, this metric has ranged from a low of 0.65 to a high of 1.83. The REITs industry median Cyclically Adjusted PB Ratio is 0.80. Heiwa Real Estate REIT's value of 1.24 is 55% above this industry median. Based on the distribution chart, Heiwa Real Estate REIT ranks #413 out of 549 companies in the REITs industry, which is in the bottom quartile relative to peers. Overall, Heiwa Real Estate REIT has a GF Score™ of 71/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Heiwa Real Estate REIT's Cyclically Adjusted PB Ratio compare to VICI and WPC?
According to the REITs industry distribution chart, Heiwa Real Estate REIT ranks #413 out of 549 companies for Cyclically Adjusted PB Ratio. This places Heiwa Real Estate REIT in the lower half of its industry. The industry median Cyclically Adjusted PB Ratio is 0.80. Heiwa Real Estate REIT's value of 1.24 is 55% above this benchmark. Historically, Heiwa Real Estate REIT's own Cyclically Adjusted PB Ratio has ranged from 0.65 to 1.83 over the past decade. While the company's 10-year median is 1.29 vs. the industry median of 0.80, Heiwa Real Estate REIT 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 REITs company?
The median Cyclically Adjusted PB Ratio among REITs companies is 0.80, based on 549 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. Heiwa Real Estate REIT's current Cyclically Adjusted PB Ratio of 1.24 is 55% 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 Heiwa Real Estate REIT and its competitors. For the REITs industry, the median Cyclically Adjusted PB Ratio is 0.80 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Heiwa Real Estate REIT's current Cyclically Adjusted PB Ratio is 1.24, which is near median its own 10-year median of 1.29. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Heiwa Real Estate REIT stock overvalued right now?
Based on GuruFocus' analysis, Heiwa Real Estate REIT (TSE:8966) is currently considered Modestly Undervalued. The stock's GF Value™ is 円157,145.41, compared to a current price of 円132,600.00 — trading 15.6% below its estimated fair value. The current Cyclically Adjusted PB Ratio is 1.24, which is near median its 10-year median of 1.29 and 55% above the REITs industry median of 0.80. Heiwa Real Estate REIT's overall GF Score™ is 71/100 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 PB Ratio calculated?
Cyclically Adjusted PB Ratio is calculated from a company's financial statements. For Heiwa Real Estate REIT (TSE:8966), the current Cyclically Adjusted PB Ratio is 1.24 as of Aug. 17, 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 Heiwa Real Estate REIT (TSE:8966) Overvalued in 2026?

Based on GuruFocus' analysis, Heiwa Real Estate REIT stock appears to be undervalued. The current stock price of 円132,600.00 is trading 15.6% below its estimated GF Value™ of 円157,145.41. GuruFocus considers Heiwa Real Estate REIT to be Modestly Undervalued.

Key valuation signals for TSE:8966:

  • Cyclically Adjusted PB Ratio: 1.24 (near median its 10-year median of 1.29)
  • GF Value™: 円157,145.41 vs. price of 円132,600.00 (15.6% below fair value)
  • GF Score™: 71/100 with 4 warning signs
  • Industry Position: 55% above the REITs median (#413 of 549)

No single metric tells the full story. See the TSE:8966 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Heiwa Real Estate REIT Business Description

Industry Real EstateREITs
Address 5-1, Nihonbashi-kabutocho, Chuo-ku, Tokyo, JPN, 105-6237
Heiwa Real Estate REIT Inc is a real estate company that invests in office buildings and residential buildings located in the Tokyo Metropolitan Area and other cities across Japan. The company leases its buildings for rental revenue and renovates its properties. The tenants include both individuals and businesses from various industries such as wholesale and retail, manufacturing, and information and technology services.
71GF Score

Get the complete analysis for TSE:8966

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

円132,600.00
Price
円157,145.41
GF Value