Shihlin Development Co (ROCO:5324) Cyclically Adjusted Book per Share: NT$8.57 (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:5324 Shihlin Development Co Ltd ROCO:5324
55 GF Score
Price NT$12.00
GF Value NT$23.27
Valuation Possible Value Trap
! 8 Warning Signs
View Full Analysis

What is Shihlin Development Co Cyclically Adjusted Book per Share?

Shihlin Development Co ROCO:5324 -1.64% 55 Cyclically Adjusted Book per Share is NT$8.57 as of Dec. 2025. GuruFocus rates ROCO:5324 with a GF Score™ of 55/100 and a GF Value™ of NT$23.27 (Possible Value Trap). The stock has 8 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.

Shihlin Development Co's adjusted book value per share for the three months ended in Dec. 2025 was NT$6.602. 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$8.57 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Shihlin Development Co's average Cyclically Adjusted Book Growth Rate was -2.50% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was -5.00% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was -2.40% 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 Shihlin Development Co was 2.00% per year. The lowest was -5.00% per year. And the median was -1.90% per year.

As of today (2026-07-19), Shihlin Development Co's current stock price is NT$12.00. Shihlin Development Co's Cyclically Adjusted Book per Share for the quarter that ended in Dec. 2025 was NT$8.57. Shihlin Development Co's Cyclically Adjusted PB Ratio of today is 1.40.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Shihlin Development Co was 1.72. The lowest was 0.71. And the median was 1.09.


Shihlin Development Co  (ROCO:5324) 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.

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

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=12.00/8.57
=1.40

* 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 Shihlin Development Co was 1.72. The lowest was 0.71. And the median was 1.09.


Be Aware

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


Shihlin Development Co Cyclically Adjusted Book per Share Related Terms


Shihlin Development Co Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Shihlin 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.

Shihlin Development Co Cyclically Adjusted Book per Share Chart

Shihlin 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 9.84 10.01 9.32 8.79 8.57

Shihlin 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 8.79 8.78 8.74 8.70 8.57

ROCO:5324 vs MAR, HLT, H: Cyclically Adjusted Book per Share Comparison

For the Lodging subindustry, Shihlin 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.


Shihlin Development Co Cyclically Adjusted PB Ratio vs Travel & Leisure Industry

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

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


ROCO:5324
55GF Score
Shihlin Development Co Ltd ROCO:5324
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Shihlin 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, Shihlin 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)
=6.602/324.0540*324.0540
=6.602

Current CPI (Dec. 2025) = 324.0540.

Shihlin Development Co Quarterly Data

Book Value per Share CPI Adj_Book
201603 7.422 238.132 10.100
201606 9.147 241.018 12.298
201609 8.754 241.428 11.750
201612 8.409 241.432 11.287
201703 8.175 243.801 10.866
201706 8.080 244.955 10.689
201709 7.575 246.819 9.945
201712 7.952 246.524 10.453
201803 8.885 249.554 11.537
201806 8.771 251.989 11.279
201809 8.357 252.439 10.728
201812 7.595 251.233 9.796
201903 7.409 254.202 9.445
201906 6.997 256.143 8.852
201909 6.789 256.759 8.568
201912 6.362 256.974 8.023
202003 6.721 258.115 8.438
202006 7.404 257.797 9.307
202009 7.442 260.280 9.265
202012 7.151 260.474 8.897
202103 6.812 264.877 8.334
202106 6.441 271.696 7.682
202109 7.671 274.310 9.062
202112 7.408 278.802 8.610
202203 7.105 287.504 8.008
202206 6.979 296.311 7.632
202209 6.744 296.808 7.363
202212 6.468 296.797 7.062
202303 6.297 301.836 6.761
202306 6.089 305.109 6.467
202309 6.086 307.789 6.408
202312 6.036 306.746 6.377
202403 5.844 312.332 6.063
202406 5.664 314.175 5.842
202409 6.180 315.301 6.352
202412 6.743 315.605 6.924
202503 6.685 319.799 6.774
202506 6.619 322.561 6.650
202509 6.405 324.800 6.390
202512 6.602 324.054 6.602

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$8.57 mean?
Shihlin Development Co (ROCO:5324) has a Cyclically Adjusted Book per Share of NT$8.57 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 Shihlin Development Co and its competitors.
Is Shihlin Development Co's Cyclically Adjusted Book per Share too high?
Shihlin Development Co's current Cyclically Adjusted Book per Share is NT$8.57. Overall, Shihlin Development Co has a GF Score™ of 55/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Shihlin Development Co's Cyclically Adjusted Book per Share compare to MAR and HLT?
Shihlin Development Co's Cyclically Adjusted Book per Share of NT$8.57 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 Shihlin Development Co and its competitors. Shihlin Development Co's current Cyclically Adjusted Book per Share is NT$8.57. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shihlin Development Co stock overvalued right now?
Based on GuruFocus' analysis, Shihlin Development Co (ROCO:5324) is currently considered Possible Value Trap. The stock's GF Value™ is NT$23.27, compared to a current price of NT$12.00 — trading 48.4% below its estimated fair value. The current Cyclically Adjusted Book per Share is NT$8.57. Shihlin Development Co's overall GF Score™ is 55/100 with 8 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 Shihlin Development Co (ROCO:5324), the current Cyclically Adjusted Book per Share is NT$8.57 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 Shihlin Development Co (ROCO:5324) Overvalued in 2026?

Based on GuruFocus' analysis, Shihlin Development Co stock appears to be undervalued. The current stock price of NT$12.00 is trading 48.4% below its estimated GF Value™ of NT$23.27. GuruFocus considers Shihlin Development Co to be Possible Value Trap.

Key valuation signals for ROCO:5324:

  • Cyclically Adjusted Book per Share: NT$8.57
  • GF Value™: NT$23.27 vs. price of NT$12.00 (48.4% below fair value)
  • GF Score™: 55/100 with 8 warning signs

No single metric tells the full story. See the ROCO:5324 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Shihlin Development Co Business Description

Address Zhongshan North Road, 8th floor, Number 90, Section 6, Taipei, TWN, 111
Shihlin Development Co Ltd is engaged in the manufacturing and sales of small signal transistors, power transistors, and integrated circuits. The company has three reportable segments: the Construction and Development, the Leisure and Recreation, and the Catering and Hotel segments. The construction and development segment engages in the construction of commercial buildings, sales and leasing of residences, and real estate development. The leisure and recreation segment engages in the development of clubs and specific areas. The catering and hotel segment engages in the catering and hotel room business. It derives majority of the revenue from Catering and Hotel segment.
55GF Score

Get the complete analysis for ROCO:5324

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

NT$12.00
Price
NT$23.27
GF Value