XinTec (ROCO:3374) Cyclically Adjusted Book per Share: NT$24.70 (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:3374 XinTec Inc ROCO:3374
65 GF Score
Price NT$365.50
GF Value NT$162.18
Valuation Significantly Overvalued
! 10 Warning Signs
View Full Analysis

What is XinTec Cyclically Adjusted Book per Share?

XinTec ROCO:3374 +2.09% 65 Cyclically Adjusted Book per Share is NT$24.70 as of Dec. 2025. GuruFocus rates ROCO:3374 with a GF Score™ of 65/100 and a GF Value™ of NT$162.18 (Significantly Overvalued). The stock has 10 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.

XinTec's adjusted book value per share for the three months ended in Dec. 2025 was NT$35.958. 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$24.70 for the trailing ten years ended in Dec. 2025.

During the past 12 months, XinTec's average Cyclically Adjusted Book Growth Rate was 4.40% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 5.60% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 6.80% 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 XinTec was 7.70% per year. The lowest was 5.60% per year. And the median was 6.90% per year.

As of today (2026-07-15), XinTec's current stock price is NT$365.50. XinTec's Cyclically Adjusted Book per Share for the quarter that ended in Dec. 2025 was NT$24.70. XinTec's Cyclically Adjusted PB Ratio of today is 14.80.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of XinTec was 14.43. The lowest was 4.31. And the median was 6.27.


XinTec  (ROCO:3374) 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.

XinTec's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=365.50/24.70
=14.80

* 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 XinTec was 14.43. The lowest was 4.31. And the median was 6.27.


Be Aware

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


XinTec Cyclically Adjusted Book per Share Related Terms


XinTec Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for XinTec'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.

XinTec Cyclically Adjusted Book per Share Chart

XinTec 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 19.37 20.96 22.28 23.65 24.70

XinTec 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 23.65 24.06 24.34 24.60 24.70

ROCO:3374 vs NVDA, AVGO, MU: Cyclically Adjusted Book per Share Comparison

For the Semiconductors subindustry, XinTec'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.


XinTec Cyclically Adjusted PB Ratio vs Semiconductors Industry

For the Semiconductors industry and Technology sector, XinTec's Cyclically Adjusted PB Ratio distribution charts can be found below:

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


ROCO:3374
65GF Score
XinTec Inc ROCO:3374
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

XinTec 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, XinTec'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)
=35.958/324.0540*324.0540
=35.958

Current CPI (Dec. 2025) = 324.0540.

XinTec Quarterly Data

Book Value per Share CPI Adj_Book
201603 21.536 238.132 29.307
201606 20.465 241.018 27.516
201609 19.924 241.428 26.743
201612 18.918 241.432 25.392
201703 17.921 243.801 23.820
201706 16.623 244.955 21.991
201709 15.903 246.819 20.879
201712 16.196 246.524 21.290
201803 15.748 249.554 20.449
201806 10.597 251.989 13.628
201809 10.965 252.439 14.076
201812 11.400 251.233 14.704
201903 10.220 254.202 13.028
201906 10.084 256.143 12.758
201909 11.379 256.759 14.361
201912 12.127 256.974 15.293
202003 12.719 258.115 15.968
202006 13.227 257.797 16.627
202009 15.432 260.280 19.213
202012 18.482 260.474 22.993
202103 20.655 264.877 25.270
202106 21.575 271.696 25.733
202109 21.232 274.310 25.082
202112 22.907 278.802 26.625
202203 24.219 287.504 27.298
202206 23.321 296.311 25.504
202209 25.545 296.808 27.890
202212 27.233 296.797 29.734
202303 28.073 301.836 30.139
202306 25.807 305.109 27.409
202309 27.701 307.789 29.165
202312 29.312 306.746 30.966
202403 30.513 312.332 31.658
202406 29.709 314.175 30.643
202409 31.779 315.301 32.661
202412 33.501 315.605 34.398
202503 34.762 319.799 35.225
202506 32.501 322.561 32.651
202509 34.095 324.800 34.017
202512 35.958 324.054 35.958

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$24.70 mean?
XinTec (ROCO:3374) has a Cyclically Adjusted Book per Share of NT$24.70 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 XinTec and its competitors.
Is XinTec's Cyclically Adjusted Book per Share too high?
XinTec's current Cyclically Adjusted Book per Share is NT$24.70. Overall, XinTec has a GF Score™ of 65/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does XinTec's Cyclically Adjusted Book per Share compare to NVDA and AVGO?
XinTec's Cyclically Adjusted Book per Share of NT$24.70 can be compared against companies in the Semiconductors 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 Semiconductors company?
A good Cyclically Adjusted Book per Share depends on the Semiconductors 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 XinTec and its competitors. XinTec's current Cyclically Adjusted Book per Share is NT$24.70. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is XinTec stock overvalued right now?
Based on GuruFocus' analysis, XinTec (ROCO:3374) is currently considered Significantly Overvalued. The stock's GF Value™ is NT$162.18, compared to a current price of NT$365.50 — trading 125.4% above its estimated fair value. The current Cyclically Adjusted Book per Share is NT$24.70. XinTec's overall GF Score™ is 65/100 with 10 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 XinTec (ROCO:3374), the current Cyclically Adjusted Book per Share is NT$24.70 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 XinTec (ROCO:3374) Overvalued in 2026?

Based on GuruFocus' analysis, XinTec stock appears to be overvalued. The current stock price of NT$365.50 is trading 125.4% above its estimated GF Value™ of NT$162.18. GuruFocus considers XinTec to be Significantly Overvalued.

Key valuation signals for ROCO:3374:

  • Cyclically Adjusted Book per Share: NT$24.70
  • GF Value™: NT$162.18 vs. price of NT$365.50 (125.4% above fair value)
  • GF Score™: 65/100 with 10 warning signs

No single metric tells the full story. See the ROCO:3374 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


XinTec Business Description

Address Number 23, Jilin Road, 9th Floor, Jhongli Industrial Park, Jhongli District, Taoyuan, TWN, 32062
XinTec Inc is a subcontractor of advanced packaging services in the semiconductor industry and engages mainly in wafer level chip scale packaging (CSP), wafer level post passivation interconnection services (PPI) and testing services. Its products include: Optical Sensor CSP; MEMS Sensor Packaging; and Customized Service.
65GF Score

Get the complete analysis for ROCO:3374

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

NT$365.50
Price
NT$162.18
GF Value