Horai Co (TSE:9679) E10: 円95.30 (As of Mar. 2026)


TSE:9679 Horai Co Ltd TSE:9679
74 GF Score
Price 円2,320.00
GF Value 円1,958.60
Valuation Modestly Overvalued
! 5 Warning Signs
View Full Analysis

What is Horai Co E10?

Horai Co TSE:9679 +0.87% 74 E10 is 円95.30 as of Mar. 2026. GuruFocus rates TSE:9679 with a GF Score™ of 74/100 and a GF Value™ of 円1,958.60 (Modestly Overvalued). The stock has 5 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller P/E calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years.

Horai Co's adjusted earnings per share data for the three months ended in Mar. 2026 was 円8.000. Add all the adjusted EPS for the past 10 years together and divide 10 will get our e10, which is 円95.30 for the trailing ten years ended in Mar. 2026.

During the past 3 years, the average E10 Growth Rate was -1.60% per year. During the past 5 years, the average E10 Growth Rate was 23.40% 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 E10 growth rate using E10 data.

During the past 13 years, the highest 3-Year average E10 Growth Rate of Horai Co was 36.70% per year. The lowest was -9.00% per year. And the median was 30.00% per year.

As of today (2026-07-02), Horai Co's current stock price is 円2320.00. Horai Co's E10 for the quarter that ended in Mar. 2026 was 円95.30. Horai Co's Shiller PE Ratio of today is 24.34.

During the past 13 years, the highest Shiller PE Ratio of Horai Co was 33.86. The lowest was 9.14. And the median was 19.12.


Horai Co  (TSE:9679) E10 Explanation

If a company grows much fast than inflation, E10 may underestimate the company's earnings power. Shiller PE Ratio can seem to be too high even the actual P/E is low.

For the Shiller P/E, the earnings of the past 10 years are inflation-adjusted and averaged. The result is used for P/E calculation. Since it looks at the average over the last 10 years, the Shiller P/E is also called PE10.

The Shiller P/E was first used by professor Robert Shiller to measure the valuation of the overall market. The same calculation is applied here to individual companies.

Horai Co's Shiller P/E Ratio of today is calculated as

Shiller PE Ratio=Share Price/E10
=2320.00/95.30
=24.34

* 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 Shiller P/E Ratio of Horai Co was 33.86. The lowest was 9.14. And the median was 19.12.


Be Aware

Shiller PE Ratio works better for cyclical companies. It gives you a better idea on the company's real earnings power.


Horai Co E10 Related Terms


Horai Co E10 Historical Data

* Premium members only.

The historical data trend for Horai Co's E10 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.

Horai Co E10 Chart

Horai Co Annual Data
Trend Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23 Sep24 Sep25
E10
Get a 7-Day Free Trial Premium Member Only Premium Member Only 36.59 101.64 96.17 89.31 96.81

Horai Co Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Mar25 Jun25 Sep25 Dec25 Mar26
E10 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 96.55 96.81 97.17 95.30

TSE:9679 vs BRK.A, AIG, HIG: E10 Comparison

For the Insurance - Diversified subindustry, Horai Co's Shiller PE Ratio, along with its competitors' market caps and Shiller PE 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.


Horai Co Shiller PE Ratio vs Insurance Industry

For the Insurance industry and Financial Services sector, Horai Co's Shiller PE Ratio distribution charts can be found below:

* The bar in red indicates where Horai Co's Shiller PE Ratio falls into.


TSE:9679
74GF Score
Horai Co Ltd TSE:9679
E10 is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Horai Co E10 Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller P/E calculation. When we calculate the today's Shiller P/E ratio of a stock, we use today's price divided by E10.

What is E10? How do we calculate E10?

E10 is the average of the inflation adjusted earnings of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the E10 of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the earnings from 2001 through 2010.

We adjusted the earnings of 2001 earnings data with the total inflation from 2001 through 2010 to the equivalent earnings in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart earned $1 a share in 2001, then the 2001's equivalent earnings in 2010 is $1.4 a share. If Wal-Mart earns $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 earnings in 2010 is $1.35. So on and so forth, you get the equivalent earnings of past 10 years. Then you add them together and divided the sum by 10 to get E10.

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, Horai Co's adjusted earnings per share data for the three months ended in Mar. 2026 was:

Adj_EPS= Earnings per Share (Diluted) /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=8/112.7000*112.7000
=8.000

Current CPI (Mar. 2026) = 112.7000.

Horai Co Quarterly Data

per share eps CPI Adj_EPS
201603 14.457 97.900 16.643
201606 24.090 98.100 27.675
201609 22.573 98.000 25.959
201612 27.163 98.400 31.110
201703 3.545 98.100 4.073
201706 25.560 98.500 29.245
201709 33.267 98.800 37.947
201712 5.657 99.400 6.414
201803 9.676 99.200 10.993
201806 25.347 99.200 28.796
201809 40.987 99.900 46.239
201812 3.753 99.700 4.242
201903 182.722 99.700 206.547
201906 24.169 99.800 27.293
201909 -138.340 100.100 -155.753
201912 10.127 100.500 11.356
202003 1.137 100.300 1.278
202006 -3.817 99.900 -4.306
202009 33.303 99.900 37.570
202012 33.233 99.300 37.718
202103 13.063 99.900 14.737
202106 13.620 99.500 15.427
202109 -8.821 100.100 -9.931
202112 34.647 100.100 39.008
202203 11.992 101.100 13.368
202206 33.890 101.800 37.519
202209 31.907 103.100 34.878
202212 40.003 104.100 43.308
202303 15.803 104.400 17.059
202306 33.183 105.200 35.549
202309 33.503 106.200 35.554
202312 31.107 106.800 32.825
202403 23.133 107.200 24.320
202406 68.473 108.200 71.321
202409 -49.163 108.900 -50.879
202503 0.000 111.100 0.000
202506 45.430 111.700 45.837
202509 44.700 112.000 44.979
202512 45.370 113.000 45.250
202603 8.000 112.700 8.000

Add all the adjusted EPS together and divide 10 will get our e10.

Frequently Asked Questions Learn more about E10 →
What does a E10 of 円95.30 mean?
Horai Co (TSE:9679) has a E10 of 円95.30 as of Mar. 2026. E10 represents the company's inflation-adjusted earnings per share over a 10-year period. View historical data on Horai Co and its competitors.
Is Horai Co's E10 too high?
Horai Co's current E10 is 円95.30. Overall, Horai 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 Horai Co's E10 compare to BRK.A and AIG?
Horai Co's E10 of 円95.30 can be compared against companies in the Insurance industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good E10 for an Insurance company?
A good E10 depends on the Insurance industry context. However, E10 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 E10 mean?
A high E10 can signal that a stock is expensive relative to its fundamentals. E10 represents the company's inflation-adjusted earnings per share over a 10-year period. View historical data on Horai Co and its competitors. Horai Co's current E10 is 円95.30. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Horai Co stock overvalued right now?
Based on GuruFocus' analysis, Horai Co (TSE:9679) is currently considered Modestly Overvalued. The stock's GF Value™ is 円1,958.60, compared to a current price of 円2,320.00 — trading 18.5% above its estimated fair value. The current E10 is 円95.30. Horai Co's overall GF Score™ is 74/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is E10 calculated?
E10 is calculated from a company's financial statements. For Horai Co (TSE:9679), the current E10 is 円95.30 as of Mar. 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 Horai Co (TSE:9679) Overvalued in 2026?

Based on GuruFocus' analysis, Horai Co stock appears to be overvalued. The current stock price of 円2,320.00 is trading 18.5% above its estimated GF Value™ of 円1,958.60. GuruFocus considers Horai Co to be Modestly Overvalued.

Key valuation signals for TSE:9679:

  • E10: 円95.30
  • GF Value™: 円1,958.60 vs. price of 円2,320.00 (18.5% above fair value)
  • GF Score™: 74/100 with 5 warning signs

No single metric tells the full story. See the TSE:9679 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Horai Co Business Description

Address 1-8-12, Nihonbashi-Horidome-cho, Chuo-ku, Tokyo, JPN, 103-0012
Horai Co Ltd is engaged in the insurance agency business, rental property operation and management, real estate buying and selling and brokerage, feed production, dairy cow breeding, production and sales of milk and dairy products, operation of restaurants and tourist facilities, and operation of golf courses. The company is mainly engaged in Insurance business.
74GF Score

Get the complete analysis for TSE:9679

E10 is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円2,320.00
Price
円1,958.60
GF Value