Topkey (TPE:4536) Cyclically Adjusted Book per Share: NT$78.97 (As of Dec. 2025)


TPE:4536 Topkey Corp TPE:4536
85 GF Score
Price NT$175.00
GF Value NT$176.13
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is Topkey Cyclically Adjusted Book per Share?

Topkey TPE:4536 +1.45% 85 Cyclically Adjusted Book per Share is NT$78.97 as of Dec. 2025. GuruFocus rates TPE:4536 with a GF Score™ of 85/100 and a GF Value™ of NT$176.13 (Fairly Valued). The stock has 4 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.

Topkey's adjusted book value per share for the three months ended in Dec. 2025 was NT$103.769. 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$78.97 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Topkey's average Cyclically Adjusted Book Growth Rate was 6.50% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 7.60% 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 Topkey was 9.10% per year. The lowest was 7.60% per year. And the median was 8.35% per year.

As of today (2026-07-07), Topkey's current stock price is NT$175.00. Topkey's Cyclically Adjusted Book per Share for the quarter that ended in Dec. 2025 was NT$78.97. Topkey's Cyclically Adjusted PB Ratio of today is 2.22.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Topkey was 3.68. The lowest was 1.89. And the median was 2.59.


Topkey  (TPE:4536) 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.

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

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=175.00/78.97
=2.22

* 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 Topkey was 3.68. The lowest was 1.89. And the median was 2.59.


Be Aware

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


Topkey Cyclically Adjusted Book per Share Related Terms


Topkey Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Topkey'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.

Topkey Cyclically Adjusted Book per Share Chart

Topkey 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 57.08 63.32 68.98 74.14 78.97

Topkey 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 74.14 75.79 77.15 78.37 78.97

TPE:4536 vs AS, HAS, LTH: Cyclically Adjusted Book per Share Comparison

For the Leisure subindustry, Topkey'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.


Topkey Cyclically Adjusted PB Ratio vs Travel & Leisure Industry

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

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


TPE:4536
85GF Score
Topkey Corp TPE:4536
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Topkey 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, Topkey'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)
=103.769/324.0540*324.0540
=103.769

Current CPI (Dec. 2025) = 324.0540.

Topkey Quarterly Data

Book Value per Share CPI Adj_Book
201603 53.525 238.132 72.838
201606 49.433 241.018 66.464
201609 49.729 241.428 66.748
201612 52.300 241.432 70.198
201703 49.226 243.801 65.430
201706 46.674 244.955 61.746
201709 49.133 246.819 64.508
201712 50.056 246.524 65.798
201803 50.668 249.554 65.794
201806 51.593 251.989 66.348
201809 52.901 252.439 67.909
201812 55.705 251.233 71.851
201903 58.501 254.202 74.576
201906 55.909 256.143 70.732
201909 57.472 256.759 72.535
201912 57.967 256.974 73.099
202003 58.325 258.115 73.225
202006 53.351 257.797 67.063
202009 56.264 260.280 70.050
202012 58.738 260.474 73.076
202103 61.031 264.877 74.666
202106 62.538 271.696 74.590
202109 59.173 274.310 69.904
202112 62.274 278.802 72.382
202203 68.224 287.504 76.897
202206 69.800 296.311 76.335
202209 80.681 296.808 88.087
202212 84.340 296.797 92.086
202303 88.032 301.836 94.512
202306 81.453 305.109 86.511
202309 87.616 307.789 92.246
202312 88.455 306.746 93.446
202403 94.610 312.332 98.161
202406 91.013 314.175 93.875
202409 94.020 315.301 96.630
202412 101.378 315.605 104.092
202503 96.086 319.799 97.364
202506 93.637 322.561 94.070
202509 99.268 324.800 99.040
202512 103.769 324.054 103.769

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$78.97 mean?
Topkey (TPE:4536) has a Cyclically Adjusted Book per Share of NT$78.97 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 Topkey and its competitors.
Is Topkey's Cyclically Adjusted Book per Share too high?
Topkey's current Cyclically Adjusted Book per Share is NT$78.97. Overall, Topkey has a GF Score™ of 85/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Topkey's Cyclically Adjusted Book per Share compare to AS and HAS?
Topkey's Cyclically Adjusted Book per Share of NT$78.97 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 Topkey and its competitors. Topkey's current Cyclically Adjusted Book per Share is NT$78.97. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Topkey stock overvalued right now?
Based on GuruFocus' analysis, Topkey (TPE:4536) is currently considered Fairly Valued. The stock's GF Value™ is NT$176.13, compared to a current price of NT$175.00 — trading 0.6% below its estimated fair value. The current Cyclically Adjusted Book per Share is NT$78.97. Topkey's overall GF Score™ is 85/100 with 4 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 Topkey (TPE:4536), the current Cyclically Adjusted Book per Share is NT$78.97 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 Topkey (TPE:4536) Overvalued in 2026?

Based on GuruFocus' analysis, Topkey stock appears to be undervalued. The current stock price of NT$175.00 is trading 0.6% below its estimated GF Value™ of NT$176.13. GuruFocus considers Topkey to be Fairly Valued.

Key valuation signals for TPE:4536:

  • Cyclically Adjusted Book per Share: NT$78.97
  • GF Value™: NT$176.13 vs. price of NT$175.00 (0.6% below fair value)
  • GF Score™: 85/100 with 4 warning signs

No single metric tells the full story. See the TPE:4536 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Topkey Business Description

Address No. 18, 20th Road, Industrial Park, Taichung, TWN
Topkey Corp is mainly engaged in the production, processing, sale, international trading, and agency services of sporting goods, carbon fiber products, glass fiber products, and composite materials. Revenue from the sales of goods comes from the sales of sporting goods which accounts for the majority of the company's revenue, aviation products, and medical products. Revenue from the rendering of services comes from professional labor services. The company operates in Asia which is also its key revenue-generating market, Europe, America, and other regions.
85GF Score

Get the complete analysis for TPE:4536

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

NT$175.00
Price
NT$176.13
GF Value