Hi-Lai Foods Co (ROCO:1268) Cyclically Adjusted Book per Share: NT$51.81 (As of Dec. 2025)

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.

ROCO:1268 Hi-Lai Foods Co Ltd ROCO:1268
82 GF Score
Price NT$170.00
GF Value NT$199.02
Valuation Modestly Undervalued
! 6 Warning Signs
View Full Analysis

What is Hi-Lai Foods Co Cyclically Adjusted Book per Share?

Hi-Lai Foods Co ROCO:1268 +1.80% 82 Cyclically Adjusted Book per Share is NT$51.81 as of Dec. 2025. GuruFocus rates ROCO:1268 with a GF Score™ of 82/100 and a GF Value™ of NT$199.02 (Modestly Undervalued). 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.

Hi-Lai Foods Co's adjusted book value per share for the three months ended in Dec. 2025 was NT$54.557. 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 NT$51.81 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Hi-Lai Foods Co's average Cyclically Adjusted Book Growth Rate was 8.90% 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 Cyclically Adjusted Book Growth Rate using Cyclically Adjusted Book per Share data.

As of today (2026-07-16), Hi-Lai Foods Co's current stock price is NT$170.00. Hi-Lai Foods Co's Cyclically Adjusted Book per Share for the quarter that ended in Dec. 2025 was NT$51.81. Hi-Lai Foods Co's Cyclically Adjusted PB Ratio of today is 3.28.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Hi-Lai Foods Co was 3.31. The lowest was 2.69. And the median was 3.10.


Hi-Lai Foods Co  (ROCO:1268) 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.

Hi-Lai Foods Co's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=170.00/51.81
=3.28

* 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 Hi-Lai Foods Co was 3.31. The lowest was 2.69. And the median was 3.10.


Be Aware

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


Hi-Lai Foods Co Cyclically Adjusted Book per Share Related Terms


Hi-Lai Foods Co Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Hi-Lai Foods Co'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.

Hi-Lai Foods Co Cyclically Adjusted Book per Share Chart

Hi-Lai Foods Co 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 0.00 0.00 0.00 48.35 51.81

Hi-Lai Foods Co Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25
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 48.35 49.23 50.41 51.55 51.81

ROCO:1268 vs MCD, SBUX, YUM: Cyclically Adjusted Book per Share Comparison

For the Restaurants subindustry, Hi-Lai Foods Co'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.


Hi-Lai Foods Co Cyclically Adjusted PB Ratio vs Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Hi-Lai Foods Co's Cyclically Adjusted PB Ratio distribution charts can be found below:

* The bar in red indicates where Hi-Lai Foods Co's Cyclically Adjusted PB Ratio falls into.


ROCO:1268
82GF Score
Hi-Lai Foods Co Ltd ROCO:1268
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Hi-Lai Foods Co 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, Hi-Lai Foods Co's adjusted Book Value per Share data for the three months ended in Dec. 2025 was:

Adj_Book= Book Value per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=54.557/324.0540*324.0540
=54.557

Current CPI (Dec. 2025) = 324.0540.

Hi-Lai Foods Co Quarterly Data

Book Value per Share CPI Adj_Book
201603 0.000 238.132 0.000
201606 29.959 241.018 40.281
201609 0.000 241.428 0.000
201612 32.839 241.432 44.077
201703 35.741 243.801 47.506
201706 32.679 244.955 43.231
201709 42.757 246.819 56.137
201712 47.873 246.524 62.929
201803 50.852 249.554 66.033
201806 44.542 251.989 57.280
201809 39.019 252.439 50.088
201812 39.882 251.233 51.442
201903 40.797 254.202 52.008
201906 35.658 256.143 45.112
201909 38.046 256.759 48.018
201912 40.979 256.974 51.676
202003 41.993 258.115 52.721
202006 39.049 257.797 49.085
202009 43.478 260.280 54.131
202012 45.682 260.474 56.833
202103 48.816 264.877 59.722
202106 41.127 271.696 49.053
202109 35.951 274.310 42.470
202112 47.285 278.802 54.960
202203 48.207 287.504 54.335
202206 40.080 296.311 43.833
202209 41.011 296.808 44.776
202212 43.825 296.797 47.850
202303 47.821 301.836 51.341
202306 47.364 305.109 50.305
202309 48.918 307.789 51.503
202312 50.994 306.746 53.871
202403 55.922 312.332 58.021
202406 51.155 314.175 52.764
202409 52.200 315.301 53.649
202412 53.720 315.605 55.158
202503 57.711 319.799 58.479
202506 51.139 322.561 51.376
202509 52.418 324.800 52.298
202512 54.557 324.054 54.557

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 NT$51.81 mean?
Hi-Lai Foods Co (ROCO:1268) has a Cyclically Adjusted Book per Share of NT$51.81 as of Dec. 2025. 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 Hi-Lai Foods Co and its competitors.
Is Hi-Lai Foods Co's Cyclically Adjusted Book per Share too high?
Hi-Lai Foods Co's current Cyclically Adjusted Book per Share is NT$51.81. Overall, Hi-Lai Foods Co has a GF Score™ of 82/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Hi-Lai Foods Co's Cyclically Adjusted Book per Share compare to MCD and SBUX?
Hi-Lai Foods Co's Cyclically Adjusted Book per Share of NT$51.81 can be compared against companies in the Restaurants 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 Restaurants company?
A good Cyclically Adjusted Book per Share depends on the Restaurants 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 Hi-Lai Foods Co and its competitors. Hi-Lai Foods Co's current Cyclically Adjusted Book per Share is NT$51.81. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Hi-Lai Foods Co stock overvalued right now?
Based on GuruFocus' analysis, Hi-Lai Foods Co (ROCO:1268) is currently considered Modestly Undervalued. The stock's GF Value™ is NT$199.02, compared to a current price of NT$170.00 — trading 14.6% below its estimated fair value. The current Cyclically Adjusted Book per Share is NT$51.81. Hi-Lai Foods Co's overall GF Score™ is 82/100 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 Hi-Lai Foods Co (ROCO:1268), the current Cyclically Adjusted Book per Share is NT$51.81 as of Dec. 2025. 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 Hi-Lai Foods Co (ROCO:1268) Overvalued in 2026?

Based on GuruFocus' analysis, Hi-Lai Foods Co stock appears to be undervalued. The current stock price of NT$170.00 is trading 14.6% below its estimated GF Value™ of NT$199.02. GuruFocus considers Hi-Lai Foods Co to be Modestly Undervalued.

Key valuation signals for ROCO:1268:

  • Cyclically Adjusted Book per Share: NT$51.81
  • GF Value™: NT$199.02 vs. price of NT$170.00 (14.6% below fair value)
  • GF Score™: 82/100 with 6 warning signs

No single metric tells the full story. See the ROCO:1268 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Hi-Lai Foods Co Business Description

Address No.266, Chenggong 1st Road, 21st Floor - 1, Qianjin District, Kaohsiung, TWN, 801
Hi-Lai Foods Co Ltd is a Taiwan-based food and beverages company. The company has large team of chefs and a professional brand marketing team, continuously developing new food, beverage, and dessert products, coupled with high-quality service and ambiance to attract diverse consumer groups.
82GF Score

Get the complete analysis for ROCO:1268

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

NT$170.00
Price
NT$199.02
GF Value