Sea & Land Integrated (ROCO:5603) Cyclically Adjusted Book per Share: NT$16.21 (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:5603 Sea & Land Integrated Corp ROCO:5603
67 GF Score
Price NT$14.50
GF Value NT$16.04
Valuation Modestly Undervalued
! 6 Warning Signs
View Full Analysis

What is Sea & Land Integrated Cyclically Adjusted Book per Share?

Sea & Land Integrated ROCO:5603 -1.02% 67 Cyclically Adjusted Book per Share is NT$16.21 as of Dec. 2025. GuruFocus rates ROCO:5603 with a GF Score™ of 67/100 and a GF Value™ of NT$16.04 (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.

Sea & Land Integrated's adjusted book value per share for the three months ended in Dec. 2025 was NT$18.048. 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$16.21 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Sea & Land Integrated'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 5.90% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 7.90% 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.

During the past 13 years, the highest 3-Year average Cyclically Adjusted Book Growth Rate of Sea & Land Integrated was 9.70% per year. The lowest was 5.90% per year. And the median was 7.85% per year.

As of today (2026-07-15), Sea & Land Integrated's current stock price is NT$14.50. Sea & Land Integrated's Cyclically Adjusted Book per Share for the quarter that ended in Dec. 2025 was NT$16.21. Sea & Land Integrated's Cyclically Adjusted PB Ratio of today is 0.89.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Sea & Land Integrated was 3.34. The lowest was 0.63. And the median was 1.50.


Sea & Land Integrated  (ROCO:5603) 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.

Sea & Land Integrated's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=14.50/16.21
=0.89

* 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 Sea & Land Integrated was 3.34. The lowest was 0.63. And the median was 1.50.


Be Aware

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


Sea & Land Integrated Cyclically Adjusted Book per Share Related Terms


Sea & Land Integrated Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Sea & Land Integrated'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.

Sea & Land Integrated Cyclically Adjusted Book per Share Chart

Sea & Land Integrated 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 12.32 13.63 14.63 15.52 16.21

Sea & Land Integrated 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 15.52 15.80 16.01 16.18 16.21

ROCO:5603 vs UPS, FDX, JBHT: Cyclically Adjusted Book per Share Comparison

For the Integrated Freight & Logistics subindustry, Sea & Land Integrated'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.


Sea & Land Integrated Cyclically Adjusted PB Ratio vs Transportation Industry

For the Transportation industry and Industrials sector, Sea & Land Integrated's Cyclically Adjusted PB Ratio distribution charts can be found below:

* The bar in red indicates where Sea & Land Integrated's Cyclically Adjusted PB Ratio falls into.


ROCO:5603
67GF Score
Sea & Land Integrated Corp ROCO:5603
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Sea & Land Integrated 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, Sea & Land Integrated'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)
=18.048/324.0540*324.0540
=18.048

Current CPI (Dec. 2025) = 324.0540.

Sea & Land Integrated Quarterly Data

Book Value per Share CPI Adj_Book
201603 11.428 238.132 15.551
201606 10.818 241.018 14.545
201609 10.980 241.428 14.738
201612 11.160 241.432 14.979
201703 11.296 243.801 15.014
201706 10.989 244.955 14.537
201709 11.203 246.819 14.709
201712 11.270 246.524 14.814
201803 11.292 249.554 14.663
201806 10.911 251.989 14.031
201809 10.923 252.439 14.022
201812 10.822 251.233 13.959
201903 10.787 254.202 13.751
201906 10.811 256.143 13.677
201909 10.711 256.759 13.518
201912 10.708 256.974 13.503
202003 10.682 258.115 13.411
202006 10.442 257.797 13.126
202009 10.837 260.280 13.492
202012 11.641 260.474 14.482
202103 11.887 264.877 14.543
202106 12.436 271.696 14.833
202109 18.076 274.310 21.354
202112 17.993 278.802 20.913
202203 18.317 287.504 20.646
202206 15.551 296.311 17.007
202209 16.318 296.808 17.816
202212 16.565 296.797 18.086
202303 16.883 301.836 18.126
202306 16.452 305.109 17.474
202309 17.225 307.789 18.135
202312 17.526 306.746 18.515
202403 17.922 312.332 18.595
202406 17.631 314.175 18.185
202409 18.470 315.301 18.983
202412 18.361 315.605 18.853
202503 18.495 319.799 18.741
202506 17.417 322.561 17.498
202509 17.611 324.800 17.571
202512 18.048 324.054 18.048

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$16.21 mean?
Sea & Land Integrated (ROCO:5603) has a Cyclically Adjusted Book per Share of NT$16.21 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 Sea & Land Integrated and its competitors.
Is Sea & Land Integrated's Cyclically Adjusted Book per Share too high?
Sea & Land Integrated's current Cyclically Adjusted Book per Share is NT$16.21. Overall, Sea & Land Integrated has a GF Score™ of 67/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Sea & Land Integrated's Cyclically Adjusted Book per Share compare to UPS and FDX?
Sea & Land Integrated's Cyclically Adjusted Book per Share of NT$16.21 can be compared against companies in the Transportation 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 Transportation company?
A good Cyclically Adjusted Book per Share depends on the Transportation 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 Sea & Land Integrated and its competitors. Sea & Land Integrated's current Cyclically Adjusted Book per Share is NT$16.21. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Sea & Land Integrated stock overvalued right now?
Based on GuruFocus' analysis, Sea & Land Integrated (ROCO:5603) is currently considered Modestly Undervalued. The stock's GF Value™ is NT$16.04, compared to a current price of NT$14.50 — trading 9.6% below its estimated fair value. The current Cyclically Adjusted Book per Share is NT$16.21. Sea & Land Integrated's overall GF Score™ is 67/100 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 Sea & Land Integrated (ROCO:5603), the current Cyclically Adjusted Book per Share is NT$16.21 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 Sea & Land Integrated (ROCO:5603) Overvalued in 2026?

Based on GuruFocus' analysis, Sea & Land Integrated stock appears to be undervalued. The current stock price of NT$14.50 is trading 9.6% below its estimated GF Value™ of NT$16.04. GuruFocus considers Sea & Land Integrated to be Modestly Undervalued.

Key valuation signals for ROCO:5603:

  • Cyclically Adjusted Book per Share: NT$16.21
  • GF Value™: NT$16.04 vs. price of NT$14.50 (9.6% below fair value)
  • GF Score™: 67/100 with 6 warning signs

No single metric tells the full story. See the ROCO:5603 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Sea & Land Integrated Business Description

Address Datong Road, Section 2, No. 171 - 1, 12th Floor, Xizhi District, New Taipei City, TWN, 22183
Sea & Land Integrated Corp is a Taiwan-based company that operates in container inland transportation, coastal shipping, and heavy cargo logistics and lifting services. Its business activities also include renewable energy, wine import and distribution, warehousing, real estate leasing, and overseas operations.
67GF Score

Get the complete analysis for ROCO:5603

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

NT$14.50
Price
NT$16.04
GF Value