Shui-Mu International Co (TPE:8443) Cyclically Adjusted Book per Share: NT$21.94 (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.

TPE:8443 Shui-Mu International Co Ltd TPE:8443
68 GF Score
Price NT$11.35
GF Value NT$11.16
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is Shui-Mu International Co Cyclically Adjusted Book per Share?

Shui-Mu International Co TPE:8443 -0.44% 68 Cyclically Adjusted Book per Share is NT$21.94 as of Dec. 2025. GuruFocus rates TPE:8443 with a GF Score™ of 68/100 and a GF Value™ of NT$11.16 (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.

Shui-Mu International Co's adjusted book value per share for the three months ended in Dec. 2025 was NT$9.985. 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$21.94 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Shui-Mu International Co's average Cyclically Adjusted Book Growth Rate was -7.30% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was -5.20% 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 Shui-Mu International Co was -5.20% per year. The lowest was -5.20% per year. And the median was -5.20% per year.

As of today (2026-07-14), Shui-Mu International Co's current stock price is NT$11.35. Shui-Mu International Co's Cyclically Adjusted Book per Share for the quarter that ended in Dec. 2025 was NT$21.94. Shui-Mu International Co's Cyclically Adjusted PB Ratio of today is 0.52.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Shui-Mu International Co was 0.55. The lowest was 0.41. And the median was 0.48.


Shui-Mu International Co  (TPE:8443) 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.

Shui-Mu International Co's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=11.35/21.94
=0.52

* 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 Shui-Mu International Co was 0.55. The lowest was 0.41. And the median was 0.48.


Be Aware

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


Shui-Mu International Co Cyclically Adjusted Book per Share Related Terms


Shui-Mu International Co Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Shui-Mu International 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.

Shui-Mu International Co Cyclically Adjusted Book per Share Chart

Shui-Mu International 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 0.00 25.79 25.02 23.68 21.94

Shui-Mu International 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 23.68 23.41 23.05 22.62 21.94

TPE:8443 vs NKE, DECK, ONON: Cyclically Adjusted Book per Share Comparison

For the Footwear & Accessories subindustry, Shui-Mu International 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.


Shui-Mu International Co Cyclically Adjusted PB Ratio vs Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Shui-Mu International Co's Cyclically Adjusted PB Ratio distribution charts can be found below:

* The bar in red indicates where Shui-Mu International Co's Cyclically Adjusted PB Ratio falls into.


TPE:8443
68GF Score
Shui-Mu International Co Ltd TPE:8443
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Shui-Mu International 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, Shui-Mu International 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)
=9.985/324.0540*324.0540
=9.985

Current CPI (Dec. 2025) = 324.0540.

Shui-Mu International Co Quarterly Data

Book Value per Share CPI Adj_Book
201603 25.797 238.132 35.105
201606 24.323 241.018 32.703
201609 24.044 241.428 32.273
201612 24.297 241.432 32.612
201703 23.660 243.801 31.448
201706 22.833 244.955 30.206
201709 22.649 246.819 29.736
201712 23.459 246.524 30.837
201803 23.629 249.554 30.683
201806 23.427 251.989 30.127
201809 23.232 252.439 29.823
201812 23.486 251.233 30.294
201903 23.499 254.202 29.956
201906 22.755 256.143 28.788
201909 22.365 256.759 28.227
201912 22.269 256.974 28.082
202003 21.281 258.115 26.718
202006 20.680 257.797 25.995
202009 19.972 260.280 24.866
202012 19.329 260.474 24.047
202103 18.453 264.877 22.576
202106 17.104 271.696 20.400
202109 15.888 274.310 18.769
202112 15.241 278.802 17.715
202203 15.299 287.504 17.244
202206 14.099 296.311 15.419
202209 13.248 296.808 14.464
202212 12.197 296.797 13.317
202303 12.216 301.836 13.115
202306 12.291 305.109 13.054
202309 12.419 307.789 13.075
202312 12.451 306.746 13.154
202403 12.611 312.332 13.084
202406 12.245 314.175 12.630
202409 11.743 315.301 12.069
202412 11.640 315.605 11.952
202503 11.655 319.799 11.810
202506 10.946 322.561 10.997
202509 10.302 324.800 10.278
202512 9.985 324.054 9.985

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$21.94 mean?
Shui-Mu International Co (TPE:8443) has a Cyclically Adjusted Book per Share of NT$21.94 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 Shui-Mu International Co and its competitors.
Is Shui-Mu International Co's Cyclically Adjusted Book per Share too high?
Shui-Mu International Co's current Cyclically Adjusted Book per Share is NT$21.94. Overall, Shui-Mu International Co has a GF Score™ of 68/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Shui-Mu International Co's Cyclically Adjusted Book per Share compare to NKE and DECK?
Shui-Mu International Co's Cyclically Adjusted Book per Share of NT$21.94 can be compared against companies in the Manufacturing - Apparel & Accessories 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 Manufacturing - Apparel & Accessories company?
A good Cyclically Adjusted Book per Share depends on the Manufacturing - Apparel & Accessories 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 Shui-Mu International Co and its competitors. Shui-Mu International Co's current Cyclically Adjusted Book per Share is NT$21.94. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shui-Mu International Co stock overvalued right now?
Based on GuruFocus' analysis, Shui-Mu International Co (TPE:8443) is currently considered Fairly Valued. The stock's GF Value™ is NT$11.16, compared to a current price of NT$11.35 — trading 1.7% above its estimated fair value. The current Cyclically Adjusted Book per Share is NT$21.94. Shui-Mu International Co's overall GF Score™ is 68/100 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 Shui-Mu International Co (TPE:8443), the current Cyclically Adjusted Book per Share is NT$21.94 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 Shui-Mu International Co (TPE:8443) Overvalued in 2026?

Based on GuruFocus' analysis, Shui-Mu International Co stock appears to be overvalued. The current stock price of NT$11.35 is trading 1.7% above its estimated GF Value™ of NT$11.16. GuruFocus considers Shui-Mu International Co to be Fairly Valued.

Key valuation signals for TPE:8443:

  • Cyclically Adjusted Book per Share: NT$21.94
  • GF Value™: NT$11.16 vs. price of NT$11.35 (1.7% above fair value)
  • GF Score™: 68/100 with 4 warning signs

No single metric tells the full story. See the TPE:8443 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Shui-Mu International Co Business Description

Address Songjiang Road, 6th Floor, No.168, Zhongshan District, Taipei, TWN
Shui-Mu International Co Ltd is a Taiwan-based shoe retailing company, engaged in the wholesale and retail of shoes and bags. Its primary geographic market is Taiwan.
68GF Score

Get the complete analysis for TPE:8443

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

NT$11.35
Price
NT$11.16
GF Value