Kitakei Co (TSE:9872) E10: 円73.04 (As of May. 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.

TSE:9872 Kitakei Co Ltd TSE:9872
74 GF Score
Price 円949.00
GF Value 円835.75
Valuation Modestly Overvalued
! 3 Warning Signs
View Full Analysis

What is Kitakei Co E10?

Kitakei Co TSE:9872 74 E10 is 円73.04 as of May. 2026. GuruFocus rates TSE:9872 with a GF Score™ of 74/100 and a GF Value™ of 円835.75 (Modestly Overvalued). The stock has 3 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.

Kitakei Co's adjusted earnings per share data for the three months ended in May. 2026 was 円13.380. Add all the adjusted EPS for the past 10 years together and divide 10 will get our e10, which is 円73.04 for the trailing ten years ended in May. 2026.

During the past 3 years, the average E10 Growth Rate was 3.90% 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 E10 growth rate using E10 data.

During the past 13 years, the highest 3-Year average E10 Growth Rate of Kitakei Co was 9.40% per year. The lowest was 3.90% per year. And the median was 8.20% per year.

As of today (2026-08-24), Kitakei Co's current stock price is 円949.00. Kitakei Co's E10 for the quarter that ended in May. 2026 was 円73.04. Kitakei Co's Shiller PE Ratio of today is 12.99.

During the past 13 years, the highest Shiller PE Ratio of Kitakei Co was 27.53. The lowest was 9.71. And the median was 14.62.


Kitakei Co  (TSE:9872) 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.

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

Shiller PE Ratio=Share Price/E10
=949.00/73.04
=12.99

* 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 Kitakei Co was 27.53. The lowest was 9.71. And the median was 14.62.


Be Aware

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


Kitakei Co E10 Related Terms


Kitakei Co E10 Historical Data

* Premium members only.

The historical data trend for Kitakei 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.

Kitakei Co E10 Chart

Kitakei Co Annual Data
Trend Nov16 Nov17 Nov18 Nov19 Nov20 Nov21 Nov22 Nov23 Nov24 Nov25
E10
Get a 7-Day Free Trial Premium Member Only Premium Member Only 58.98 63.88 68.12 0.00 71.75

Kitakei Co Quarterly Data
Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Nov24 May25 Aug25 Nov25 Feb26 May26
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 71.06 71.75 72.10 73.04

TSE:9872 vs TT, JCI, CARR: E10 Comparison

For the Building Products & Equipment subindustry, Kitakei 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.


Kitakei Co Shiller PE Ratio vs Construction Industry

For the Construction industry and Industrials sector, Kitakei Co's Shiller PE Ratio distribution charts can be found below:

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


TSE:9872
74GF Score
Kitakei Co Ltd TSE:9872
E10 is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

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

Adj_EPS= Earnings per Share (Diluted) /CPI of May. 2026 (Change)*Current CPI (May. 2026)
=13.38/113.5000*113.5000
=13.380

Current CPI (May. 2026) = 113.5000.

Kitakei Co Quarterly Data

per share eps CPI Adj_EPS
201602 4.970 97.800 5.768
201605 16.440 98.200 19.001
201608 8.380 97.900 9.715
201611 15.360 98.600 17.681
201702 8.950 98.100 10.355
201705 17.397 98.600 20.026
201708 12.754 98.500 14.696
201711 19.390 99.100 22.208
201802 13.430 99.500 15.320
201805 17.467 99.300 19.965
201808 5.860 99.800 6.664
201811 21.950 100.000 24.913
201902 17.360 99.700 19.763
201905 18.210 100.000 20.668
201908 11.544 100.000 13.102
201911 14.290 100.500 16.138
202002 22.870 100.300 25.880
202005 10.649 100.100 12.075
202008 5.920 100.100 6.712
202011 39.099 99.500 44.600
202102 15.480 99.800 17.605
202105 17.285 99.400 19.737
202108 13.890 99.700 15.813
202111 22.759 100.100 25.806
202202 15.610 100.700 17.594
202205 19.420 101.800 21.652
202208 15.452 102.700 17.077
202211 18.610 103.900 20.329
202302 17.730 104.000 19.350
202305 24.393 105.100 26.343
202308 21.450 105.900 22.989
202311 24.008 106.900 25.490
202402 21.860 106.900 23.210
202405 18.630 108.100 19.561
202411 0.000 110.000 0.000
202505 0.000 111.800 0.000
202508 7.530 112.100 7.624
202511 16.770 113.200 16.814
202602 18.070 112.200 18.279
202605 13.380 113.500 13.380

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73.04 mean?
Kitakei Co (TSE:9872) has a E10 of 円73.04 as of May. 2026. E10 represents the company's inflation-adjusted earnings per share over a 10-year period. View historical data on Kitakei Co and its competitors.
Is Kitakei Co's E10 too high?
Kitakei Co's current E10 is 円73.04. Overall, Kitakei 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 Kitakei Co's E10 compare to TT and JCI?
Kitakei Co's E10 of 円73.04 can be compared against companies in the Construction 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 a Construction company?
A good E10 depends on the Construction 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 Kitakei Co and its competitors. Kitakei Co's current E10 is 円73.04. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Kitakei Co stock overvalued right now?
Based on GuruFocus' analysis, Kitakei Co (TSE:9872) is currently considered Modestly Overvalued. The stock's GF Value™ is 円835.75, compared to a current price of 円949.00 — trading 13.6% above its estimated fair value. The current E10 is 円73.04. Kitakei Co's overall GF Score™ is 74/100 with 3 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 Kitakei Co (TSE:9872), the current E10 is 円73.04 as of May. 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 Kitakei Co (TSE:9872) Overvalued in 2026?

Based on GuruFocus' analysis, Kitakei Co stock appears to be overvalued. The current stock price of 円949.00 is trading 13.6% above its estimated GF Value™ of 円835.75. GuruFocus considers Kitakei Co to be Modestly Overvalued.

Key valuation signals for TSE:9872:

  • E10: 円73.04
  • GF Value™: 円835.75 vs. price of 円949.00 (13.6% above fair value)
  • GF Score™: 74/100 with 3 warning signs

No single metric tells the full story. See the TSE:9872 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Kitakei Co Business Description

Address Ito Bldg. 3-6-14, Minami-Honmachi, Chuo-ku, Osaka-shi, Osaka, JPN, 541-0054
Kitakei Co Ltd is engaged in sales and sales with installation for housing materials and facility equipment. Its services include Interior: interior doors, closets, flooring materials, staircase materials; Exterior: ceramic siding, roofing materials, sash, fence, carport; Facility equipment: kitchen, bath, restroom, lavatory, air conditioner, water heater; Wood products: structure materials, wood construction materials, solid wood flooring, plywood; Metal: architectural hardware, construction tools, vibration damper; Chemical products: breathable waterproof sheets, soundproof sheets, noncombustible board, insulation materials; Private Brand products: built-in wall/ceiling storage, subsidiary building materials, curing sheet; & Overseas trading products: solid wood flooring, laminated wood.
74GF Score

Get the complete analysis for TSE:9872

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

円949.00
Price
円835.75
GF Value