Haewan International Development Co (ROCO:3252) Cyclically Adjusted Book per Share: NT$52.44 (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:3252 Haewan International Development Co Ltd ROCO:3252
69 GF Score
Price NT$17.35
GF Value NT$18.60
Valuation Fairly Valued
! 7 Warning Signs
View Full Analysis

What is Haewan International Development Co Cyclically Adjusted Book per Share?

Haewan International Development Co ROCO:3252 -0.29% 69 Cyclically Adjusted Book per Share is NT$52.44 as of Dec. 2025. GuruFocus rates ROCO:3252 with a GF Score™ of 69/100 and a GF Value™ of NT$18.60 (Fairly Valued). The stock has 7 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.

Haewan International Development Co's adjusted book value per share for the three months ended in Dec. 2025 was NT$39.128. 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$52.44 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Haewan International Development Co's average Cyclically Adjusted Book Growth Rate was -3.10% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was -0.40% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 4.80% 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 Haewan International Development Co was 10.10% per year. The lowest was -0.40% per year. And the median was 7.30% per year.

As of today (2026-07-16), Haewan International Development Co's current stock price is NT$17.35. Haewan International Development Co's Cyclically Adjusted Book per Share for the quarter that ended in Dec. 2025 was NT$52.44. Haewan International Development Co's Cyclically Adjusted PB Ratio of today is 0.33.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Haewan International Development Co was 0.50. The lowest was 0.30. And the median was 0.37.


Haewan International Development Co  (ROCO:3252) 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.

Haewan International Development Co's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=17.35/52.44
=0.33

* 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 Haewan International Development Co was 0.50. The lowest was 0.30. And the median was 0.37.


Be Aware

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


Haewan International Development Co Cyclically Adjusted Book per Share Related Terms


Haewan International Development Co Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Haewan International Development 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.

Haewan International Development Co Cyclically Adjusted Book per Share Chart

Haewan International Development 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 47.31 53.10 55.12 54.14 52.44

Haewan International Development 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 54.14 54.19 54.00 53.74 52.44

ROCO:3252 vs LVS, MGM, WYNN: Cyclically Adjusted Book per Share Comparison

For the Resorts & Casinos subindustry, Haewan International Development 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.


Haewan International Development Co Cyclically Adjusted PB Ratio vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Haewan International Development Co's Cyclically Adjusted PB Ratio distribution charts can be found below:

* The bar in red indicates where Haewan International Development Co's Cyclically Adjusted PB Ratio falls into.


ROCO:3252
69GF Score
Haewan International Development Co Ltd ROCO:3252
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Haewan International Development 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, Haewan International Development 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)
=39.128/324.0540*324.0540
=39.128

Current CPI (Dec. 2025) = 324.0540.

Haewan International Development Co Quarterly Data

Book Value per Share CPI Adj_Book
201603 62.527 238.132 85.088
201606 61.613 241.018 82.840
201609 65.372 241.428 87.745
201612 53.263 241.432 71.490
201703 52.565 243.801 69.868
201706 51.770 244.955 68.487
201709 52.053 246.819 68.342
201712 51.032 246.524 67.081
201803 52.047 249.554 67.585
201806 52.026 251.989 66.905
201809 40.504 252.439 51.995
201812 42.308 251.233 54.571
201903 42.193 254.202 53.787
201906 41.519 256.143 52.527
201909 41.139 256.759 51.921
201912 40.833 256.974 51.492
202003 40.399 258.115 50.719
202006 40.020 257.797 50.306
202009 39.627 260.280 49.336
202012 38.992 260.474 48.510
202103 39.144 264.877 47.889
202106 39.200 271.696 46.754
202109 39.256 274.310 46.375
202112 39.704 278.802 46.148
202203 39.926 287.504 45.002
202206 39.570 296.311 43.275
202209 39.692 296.808 43.336
202212 39.295 296.797 42.904
202303 39.326 301.836 42.221
202306 39.371 305.109 41.816
202309 39.419 307.789 41.502
202312 39.305 306.746 41.523
202403 39.433 312.332 40.913
202406 39.321 314.175 40.557
202409 39.088 315.301 40.173
202412 38.998 315.605 40.042
202503 39.075 319.799 39.595
202506 39.048 322.561 39.229
202509 38.901 324.800 38.812
202512 39.128 324.054 39.128

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$52.44 mean?
Haewan International Development Co (ROCO:3252) has a Cyclically Adjusted Book per Share of NT$52.44 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 Haewan International Development Co and its competitors.
Is Haewan International Development Co's Cyclically Adjusted Book per Share too high?
Haewan International Development Co's current Cyclically Adjusted Book per Share is NT$52.44. Overall, Haewan International Development Co has a GF Score™ of 69/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Haewan International Development Co's Cyclically Adjusted Book per Share compare to LVS and MGM?
Haewan International Development Co's Cyclically Adjusted Book per Share of NT$52.44 can be compared against companies in the Travel & Leisure 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 Travel & Leisure company?
A good Cyclically Adjusted Book per Share depends on the Travel & Leisure 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 Haewan International Development Co and its competitors. Haewan International Development Co's current Cyclically Adjusted Book per Share is NT$52.44. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Haewan International Development Co stock overvalued right now?
Based on GuruFocus' analysis, Haewan International Development Co (ROCO:3252) is currently considered Fairly Valued. The stock's GF Value™ is NT$18.60, compared to a current price of NT$17.35 — trading 6.7% below its estimated fair value. The current Cyclically Adjusted Book per Share is NT$52.44. Haewan International Development Co's overall GF Score™ is 69/100 with 7 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 Haewan International Development Co (ROCO:3252), the current Cyclically Adjusted Book per Share is NT$52.44 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 Haewan International Development Co (ROCO:3252) Overvalued in 2026?

Based on GuruFocus' analysis, Haewan International Development Co stock appears to be undervalued. The current stock price of NT$17.35 is trading 6.7% below its estimated GF Value™ of NT$18.60. GuruFocus considers Haewan International Development Co to be Fairly Valued.

Key valuation signals for ROCO:3252:

  • Cyclically Adjusted Book per Share: NT$52.44
  • GF Value™: NT$18.60 vs. price of NT$17.35 (6.7% below fair value)
  • GF Score™: 69/100 with 7 warning signs

No single metric tells the full story. See the ROCO:3252 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Haewan International Development Co Business Description

Address No.22, Dahe Road, 3rd Floor, Minlongli, West District, Taichung, TWN, 403
Haewan International Development Co Ltd develops a residential property and operates hotels in Taiwan. The company's main business projects include (1) General hotel industry. (2) Residential and building development and leasing industry. (3) Real estate trading industry.
69GF Score

Get the complete analysis for ROCO:3252

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

NT$17.35
Price
NT$18.60
GF Value