Varopakorn PCL (BKK:VARO) Cyclically Adjusted Book per Share: ฿11.25 (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.

BKK:VARO Varopakorn PCL BKK:VARO
55 GF Score
Price ฿6.10
GF Value ฿3.94
Valuation Significantly Overvalued
! 6 Warning Signs
View Full Analysis

What is Varopakorn PCL Cyclically Adjusted Book per Share?

Varopakorn PCL BKK:VARO +1.67% 55 Cyclically Adjusted Book per Share is ฿11.25 as of Jun. 2026. GuruFocus rates BKK:VARO with a GF Score™ of 55/100 and a GF Value™ of ฿3.94 (Significantly Overvalued). The stock has 6 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.

Varopakorn PCL's adjusted book value per share for the three months ended in Jun. 2026 was ฿11.533. 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 ฿11.25 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Varopakorn PCL's average Cyclically Adjusted Book Growth Rate was -0.30% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was -2.00% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was -1.10% 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 Varopakorn PCL was -0.40% per year. The lowest was -2.00% per year. And the median was -1.30% per year.

As of today (2026-09-08), Varopakorn PCL's current stock price is ฿6.10. Varopakorn PCL's Cyclically Adjusted Book per Share for the quarter that ended in Jun. 2026 was ฿11.25. Varopakorn PCL's Cyclically Adjusted PB Ratio of today is 0.54.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Varopakorn PCL was 1.28. The lowest was 0.26. And the median was 0.43.


Varopakorn PCL  (BKK:VARO) 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.

Varopakorn PCL's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=6.10/11.25
=0.54

* 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 Varopakorn PCL was 1.28. The lowest was 0.26. And the median was 0.43.


Be Aware

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


Varopakorn PCL Cyclically Adjusted Book per Share Related Terms


Varopakorn PCL Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Varopakorn PCL'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.

Varopakorn PCL Cyclically Adjusted Book per Share Chart

Varopakorn PCL 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 11.74 11.79 11.52 11.28 11.11

Varopakorn PCL 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 11.28 11.24 11.11 11.22 11.25

BKK:VARO vs AA, CENX, CSTM: Cyclically Adjusted Book per Share Comparison

For the Aluminum subindustry, Varopakorn PCL'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.


Varopakorn PCL Cyclically Adjusted PB Ratio vs Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, Varopakorn PCL's Cyclically Adjusted PB Ratio distribution charts can be found below:

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


BKK:VARO
55GF Score
Varopakorn PCL BKK:VARO
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Varopakorn PCL 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, Varopakorn PCL'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)
=11.533/333.9520*333.9520
=11.533

Current CPI (Jun. 2026) = 333.9520.

Varopakorn PCL Quarterly Data

Book Value per Share CPI Adj_Book
201609 10.743 241.428 14.860
201612 10.709 241.432 14.813
201703 10.936 243.801 14.980
201706 11.094 244.955 15.125
201709 10.670 246.819 14.437
201712 10.706 246.524 14.503
201803 10.963 249.554 14.671
201806 10.543 251.989 13.972
201809 10.912 252.439 14.436
201812 10.782 251.233 14.332
201903 10.460 254.202 13.742
201906 9.777 256.143 12.747
201909 9.460 256.759 12.304
201912 9.143 256.974 11.882
202003 8.819 258.115 11.410
202006 8.443 257.797 10.937
202009 7.952 260.280 10.203
202012 7.773 260.474 9.966
202103 7.731 264.877 9.747
202106 7.901 271.696 9.711
202109 7.636 274.310 9.296
202112 7.812 278.802 9.357
202203 8.163 287.504 9.482
202206 7.829 296.311 8.824
202209 8.801 296.808 9.902
202212 8.793 296.797 9.894
202303 8.790 301.836 9.725
202306 8.406 305.109 9.201
202309 8.006 307.789 8.687
202312 7.723 306.746 8.408
202403 8.013 312.332 8.568
202406 8.287 314.175 8.809
202409 8.586 315.301 9.094
202412 9.028 315.605 9.553
202503 9.682 319.799 10.110
202506 9.679 322.561 10.021
202509 9.504 324.800 9.772
202512 10.041 324.054 10.348
202603 10.660 330.213 10.781
202606 11.533 333.952 11.533

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 ฿11.25 mean?
Varopakorn PCL (BKK:VARO) has a Cyclically Adjusted Book per Share of ฿11.25 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 Varopakorn PCL and its competitors.
Is Varopakorn PCL's Cyclically Adjusted Book per Share too high?
Varopakorn PCL's current Cyclically Adjusted Book per Share is ฿11.25. Overall, Varopakorn PCL has a GF Score™ of 55/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Varopakorn PCL's Cyclically Adjusted Book per Share compare to AA and CENX?
Varopakorn PCL's Cyclically Adjusted Book per Share of ฿11.25 can be compared against companies in the Metals & Mining 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 Metals & Mining company?
A good Cyclically Adjusted Book per Share depends on the Metals & Mining 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 Varopakorn PCL and its competitors. Varopakorn PCL's current Cyclically Adjusted Book per Share is ฿11.25. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Varopakorn PCL stock overvalued right now?
Based on GuruFocus' analysis, Varopakorn PCL (BKK:VARO) is currently considered Significantly Overvalued. The stock's GF Value™ is ฿3.94, compared to a current price of ฿6.10 — trading 54.8% above its estimated fair value. The current Cyclically Adjusted Book per Share is ฿11.25. Varopakorn PCL's overall GF Score™ is 55/100 with 6 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 Varopakorn PCL (BKK:VARO), the current Cyclically Adjusted Book per Share is ฿11.25 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 Varopakorn PCL (BKK:VARO) Overvalued in 2026?

Based on GuruFocus' analysis, Varopakorn PCL stock appears to be overvalued. The current stock price of ฿6.10 is trading 54.8% above its estimated GF Value™ of ฿3.94. GuruFocus considers Varopakorn PCL to be Significantly Overvalued.

Key valuation signals for BKK:VARO:

  • Cyclically Adjusted Book per Share: ฿11.25
  • GF Value™: ฿3.94 vs. price of ฿6.10 (54.8% above fair value)
  • GF Score™: 55/100 with 6 warning signs

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


Varopakorn PCL Business Description

Address 181 Soi Amorn, Nanglinchee Road, Chongnonsri, Yannawa, Bangkok, THA, 10120
Varopakorn PCL is engaged in the manufacturing and distribution of semi-finished aluminum products in Thailand. Its Aluminium rolled products have been developed to be of standard quality and a wider range, such as Bare Finstock, Precoated Finstock, Capstocks, Foil, Coil, Sheet, and Automotive Fin. It generates revenue from Thailand, Asia, America, Europe, and Oceania.
55GF Score

Get the complete analysis for BKK:VARO

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

฿6.10
Price
฿3.94
GF Value