Wayi International Digital Entertainment Co (ROCO:3086) Cyclically Adjusted Book per Share: NT$1.36 (As of Dec. 2025)


ROCO:3086 Wayi International Digital Entertainment Co Ltd ROCO:3086
51 GF Score
Price NT$31.70
GF Value NT$13.30
Valuation Significantly Overvalued
! 3 Warning Signs
View Full Analysis

What is Wayi International Digital Entertainment Co Cyclically Adjusted Book per Share?

Wayi International Digital Entertainment Co ROCO:3086 51 Cyclically Adjusted Book per Share is NT$1.36 as of Dec. 2025. GuruFocus rates ROCO:3086 with a GF Score™ of 51/100 and a GF Value™ of NT$13.30 (Significantly 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 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.

Wayi International Digital Entertainment Co's adjusted book value per share for the three months ended in Dec. 2025 was NT$1.167. 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$1.36 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Wayi International Digital Entertainment Co's average Cyclically Adjusted Book Growth Rate was -22.70% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was -21.30% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was -18.80% 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 Wayi International Digital Entertainment Co was -12.60% per year. The lowest was -21.30% per year. And the median was -17.80% per year.

As of today (2026-07-13), Wayi International Digital Entertainment Co's current stock price is NT$31.70. Wayi International Digital Entertainment Co's Cyclically Adjusted Book per Share for the quarter that ended in Dec. 2025 was NT$1.36. Wayi International Digital Entertainment Co's Cyclically Adjusted PB Ratio of today is 23.31.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Wayi International Digital Entertainment Co was 31.25. The lowest was 0.25. And the median was 2.41.


Wayi International Digital Entertainment Co  (ROCO:3086) 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.

Wayi International Digital Entertainment Co's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=31.70/1.36
=23.31

* 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 Wayi International Digital Entertainment Co was 31.25. The lowest was 0.25. And the median was 2.41.


Be Aware

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


Wayi International Digital Entertainment Co Cyclically Adjusted Book per Share Related Terms


Wayi International Digital Entertainment Co Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Wayi International Digital Entertainment 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.

Wayi International Digital Entertainment Co Cyclically Adjusted Book per Share Chart

Wayi International Digital Entertainment 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 3.33 2.79 2.21 1.76 1.36

Wayi International Digital Entertainment 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 1.76 1.66 1.56 1.46 1.36

ROCO:3086 vs NTES, EA, TTWO: Cyclically Adjusted Book per Share Comparison

For the Electronic Gaming & Multimedia subindustry, Wayi International Digital Entertainment 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.


Wayi International Digital Entertainment Co Cyclically Adjusted PB Ratio vs Interactive Media Industry

For the Interactive Media industry and Communication Services sector, Wayi International Digital Entertainment Co's Cyclically Adjusted PB Ratio distribution charts can be found below:

* The bar in red indicates where Wayi International Digital Entertainment Co's Cyclically Adjusted PB Ratio falls into.


ROCO:3086
51GF Score
Wayi International Digital Entertainment Co Ltd ROCO:3086
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Wayi International Digital Entertainment 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, Wayi International Digital Entertainment 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)
=1.167/324.0540*324.0540
=1.167

Current CPI (Dec. 2025) = 324.0540.

Wayi International Digital Entertainment Co Quarterly Data

Book Value per Share CPI Adj_Book
201603 3.615 238.132 4.919
201606 2.663 241.018 3.580
201609 2.033 241.428 2.729
201612 1.343 241.432 1.803
201703 0.988 243.801 1.313
201706 1.285 244.955 1.700
201709 1.080 246.819 1.418
201712 0.998 246.524 1.312
201803 0.880 249.554 1.143
201806 0.811 251.989 1.043
201809 0.757 252.439 0.972
201812 0.710 251.233 0.916
201903 0.690 254.202 0.880
201906 0.744 256.143 0.941
201909 0.713 256.759 0.900
201912 0.641 256.974 0.808
202003 0.641 258.115 0.805
202006 0.605 257.797 0.760
202009 0.605 260.280 0.753
202012 0.817 260.474 1.016
202103 0.923 264.877 1.129
202106 1.051 271.696 1.254
202109 1.162 274.310 1.373
202112 1.158 278.802 1.346
202203 1.044 287.504 1.177
202206 1.094 296.311 1.196
202209 1.155 296.808 1.261
202212 1.150 296.797 1.256
202303 1.095 301.836 1.176
202306 1.131 305.109 1.201
202309 1.180 307.789 1.242
202312 1.223 306.746 1.292
202403 1.249 312.332 1.296
202406 1.262 314.175 1.302
202409 1.241 315.301 1.275
202412 1.243 315.605 1.276
202503 1.250 319.799 1.267
202506 1.182 322.561 1.187
202509 1.171 324.800 1.168
202512 1.167 324.054 1.167

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$1.36 mean?
Wayi International Digital Entertainment Co (ROCO:3086) has a Cyclically Adjusted Book per Share of NT$1.36 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 Wayi International Digital Entertainment Co and its competitors.
Is Wayi International Digital Entertainment Co's Cyclically Adjusted Book per Share too high?
Wayi International Digital Entertainment Co's current Cyclically Adjusted Book per Share is NT$1.36. Overall, Wayi International Digital Entertainment Co has a GF Score™ of 51/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Wayi International Digital Entertainment Co's Cyclically Adjusted Book per Share compare to NTES and EA?
Wayi International Digital Entertainment Co's Cyclically Adjusted Book per Share of NT$1.36 can be compared against companies in the Interactive Media 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 an Interactive Media company?
A good Cyclically Adjusted Book per Share depends on the Interactive Media 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 Wayi International Digital Entertainment Co and its competitors. Wayi International Digital Entertainment Co's current Cyclically Adjusted Book per Share is NT$1.36. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Wayi International Digital Entertainment Co stock overvalued right now?
Based on GuruFocus' analysis, Wayi International Digital Entertainment Co (ROCO:3086) is currently considered Significantly Overvalued. The stock's GF Value™ is NT$13.30, compared to a current price of NT$31.70 — trading 138.3% above its estimated fair value. The current Cyclically Adjusted Book per Share is NT$1.36. Wayi International Digital Entertainment Co's overall GF Score™ is 51/100 with 3 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 Wayi International Digital Entertainment Co (ROCO:3086), the current Cyclically Adjusted Book per Share is NT$1.36 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 Wayi International Digital Entertainment Co (ROCO:3086) Overvalued in 2026?

Based on GuruFocus' analysis, Wayi International Digital Entertainment Co stock appears to be overvalued. The current stock price of NT$31.70 is trading 138.3% above its estimated GF Value™ of NT$13.30. GuruFocus considers Wayi International Digital Entertainment Co to be Significantly Overvalued.

Key valuation signals for ROCO:3086:

  • Cyclically Adjusted Book per Share: NT$1.36
  • GF Value™: NT$13.30 vs. price of NT$31.70 (138.3% above fair value)
  • GF Score™: 51/100 with 3 warning signs

No single metric tells the full story. See the ROCO:3086 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Wayi International Digital Entertainment Co Business Description

Address No. 39, Lane 141, Xingai Road, 6th Floor, Neihu District, Taipei, TWN
Wayi International Digital Entertainment Co Ltd is engaged in the research, development, operation, and marketing of online games in Taiwan. It offers online entertainment games, roll-acting games, and others. Its other business includes computer software, hardware, trading, and information software programming services. The company includes games like Ragnador and BanaBana.
51GF Score

Get the complete analysis for ROCO:3086

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

NT$31.70
Price
NT$13.30
GF Value