Wayi International Digital Entertainment Co (ROCO:3086) Cyclically Adjusted Revenue per Share: NT$0.85 (As of Mar. 2026)

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:3086 Wayi International Digital Entertainment Co Ltd ROCO:3086
49 GF Score
Price NT$27.85
GF Value NT$13.67
Valuation Significantly Overvalued
! 3 Warning Signs
View Full Analysis

What is Wayi International Digital Entertainment Co Cyclically Adjusted Revenue per Share?

Wayi International Digital Entertainment Co ROCO:3086 +2.39% 49 Cyclically Adjusted Revenue per Share is NT$0.85 as of Mar. 2026. GuruFocus rates ROCO:3086 with a GF Score™ of 49/100 and a GF Value™ of NT$13.67 (Significantly Overvalued). The stock has 3 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 Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

Wayi International Digital Entertainment Co's adjusted revenue per share for the three months ended in Mar. 2026 was NT$0.119. Add all the adjusted revenue per share for the past 10 years together and divide the count will get our Cyclically Adjusted Revenue per Share, which is NT$0.85 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Wayi International Digital Entertainment Co's average Cyclically Adjusted Revenue Growth Rate was -38.00% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was -28.40% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was -23.70% 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 Revenue Growth Rate using Cyclically Adjusted Revenue per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted Revenue Growth Rate of Wayi International Digital Entertainment Co was -16.50% per year. The lowest was -28.40% per year. And the median was -20.75% per year.

As of today (2026-08-04), Wayi International Digital Entertainment Co's current stock price is NT$27.85. Wayi International Digital Entertainment Co's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2026 was NT$0.85. Wayi International Digital Entertainment Co's Cyclically Adjusted PS Ratio of today is 32.76.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Wayi International Digital Entertainment Co was 50.00. The lowest was 0.23. And the median was 2.54.


Wayi International Digital Entertainment Co  (ROCO:3086) Cyclically Adjusted Revenue per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted Revenue per Share may underestimate the company's revenue. Cyclically Adjusted PS Ratio can seem to be too high even the actual PS Ratio is low.

For the Cyclically Adjusted PS Ratio, the revenue per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/S calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted PS Ratio is also called CAPS 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 PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted revenue per share of a company over the past 10 years.

Wayi International Digital Entertainment Co's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=27.85/0.85
=32.76

* 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 PS Ratio of Wayi International Digital Entertainment Co was 50.00. The lowest was 0.23. And the median was 2.54.


Be Aware

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


Wayi International Digital Entertainment Co Cyclically Adjusted Revenue per Share Related Terms


Wayi International Digital Entertainment Co Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Wayi International Digital Entertainment Co's Cyclically Adjusted Revenue 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.

Wayi International Digital Entertainment Co Cyclically Adjusted Revenue per Share Chart

Wayi International Digital Entertainment Co Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 3.25 2.64 2.07 1.50 0.97

Wayi International Digital Entertainment Co Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Cyclically Adjusted Revenue 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 1.37 1.22 1.10 0.97 0.85

ROCO:3086 vs NTES, EA, TTWO: Cyclically Adjusted Revenue per Share Comparison

For the Electronic Gaming & Multimedia subindustry, Wayi International Digital Entertainment Co's Cyclically Adjusted PS Ratio, along with its competitors' market caps and Cyclically Adjusted PS 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.


Wayi International Digital Entertainment Co Cyclically Adjusted PS Ratio vs Interactive Media Industry

For the Interactive Media industry and Communication Services sector, Wayi International Digital Entertainment Co's Cyclically Adjusted PS Ratio distribution charts can be found below:

* The bar in red indicates where Wayi International Digital Entertainment Co's Cyclically Adjusted PS Ratio falls into.


ROCO:3086
49GF Score
Wayi International Digital Entertainment Co Ltd ROCO:3086
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Wayi International Digital Entertainment Co Cyclically Adjusted Revenue 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 Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

What is Cyclically Adjusted Revenue per Share? How do we calculate Cyclically Adjusted Revenue per Share?

Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue 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 Revenue per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the revenue per share from 2001 through 2010.

We adjusted the 2001 revenue per share data with the total inflation from 2001 through 2010 to the equivalent revenue in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's revenue is $1 a share in 2001, then the 2001's equivalent revenue in 2010 is $1.4 a share. If Wal-Mart's revenue is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 revenue in 2010 is $1.35. So on and so forth, you get the equivalent revenue per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted Revenue 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, Wayi International Digital Entertainment Co's adjusted Revenue per Share data for the three months ended in Mar. 2026 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=0.119/330.2130*330.2130
=0.119

Current CPI (Mar. 2026) = 330.2130.

Wayi International Digital Entertainment Co Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201606 0.390 241.018 0.534
201609 0.384 241.428 0.525
201612 0.306 241.432 0.419
201703 0.335 243.801 0.454
201706 0.256 244.955 0.345
201709 0.230 246.819 0.308
201712 0.094 246.524 0.126
201803 0.066 249.554 0.087
201806 0.122 251.989 0.160
201809 0.119 252.439 0.156
201812 0.102 251.233 0.134
201903 0.197 254.202 0.256
201906 0.241 256.143 0.311
201909 0.118 256.759 0.152
201912 0.098 256.974 0.126
202003 0.130 258.115 0.166
202006 0.121 257.797 0.155
202009 0.146 260.280 0.185
202012 0.184 260.474 0.233
202103 0.240 264.877 0.299
202106 0.240 271.696 0.292
202109 0.216 274.310 0.260
202112 0.214 278.802 0.253
202203 0.177 287.504 0.203
202206 0.145 296.311 0.162
202209 0.117 296.808 0.130
202212 0.119 296.797 0.132
202303 0.112 301.836 0.123
202306 0.127 305.109 0.137
202309 0.113 307.789 0.121
202312 0.276 306.746 0.297
202403 0.161 312.332 0.170
202406 0.119 314.175 0.125
202409 0.136 315.301 0.142
202412 0.134 315.605 0.140
202503 0.160 319.799 0.165
202506 0.129 322.561 0.132
202509 0.137 324.800 0.139
202512 0.156 324.054 0.159
202603 0.119 330.213 0.119

Add all the adjusted revenue per share together and divide 10 will get our Cyclically Adjusted Revenue per Share.

What does a Cyclically Adjusted Revenue per Share of NT$0.85 mean?
Wayi International Digital Entertainment Co (ROCO:3086) has a Cyclically Adjusted Revenue per Share of NT$0.85 as of Mar. 2026. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on Wayi International Digital Entertainment Co and its competitors.
Is Wayi International Digital Entertainment Co's Cyclically Adjusted Revenue per Share too high?
Wayi International Digital Entertainment Co's current Cyclically Adjusted Revenue per Share is NT$0.85. Overall, Wayi International Digital Entertainment Co has a GF Score™ of 49/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Wayi International Digital Entertainment Co's Cyclically Adjusted Revenue per Share compare to NTES and EA?
Wayi International Digital Entertainment Co's Cyclically Adjusted Revenue per Share of NT$0.85 can be compared against companies in the Interactive Media 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 Revenue per Share for an Interactive Media company?
A good Cyclically Adjusted Revenue per Share depends on the Interactive Media industry context. However, Cyclically Adjusted Revenue 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 Revenue per Share mean?
A high Cyclically Adjusted Revenue per Share can signal that a stock is expensive relative to its fundamentals. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on Wayi International Digital Entertainment Co and its competitors. Wayi International Digital Entertainment Co's current Cyclically Adjusted Revenue per Share is NT$0.85. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Wayi International Digital Entertainment Co stock overvalued right now?
Based on GuruFocus' analysis, Wayi International Digital Entertainment Co (ROCO:3086) is currently considered Significantly Overvalued. The stock's GF Value™ is NT$13.67, compared to a current price of NT$27.85 — trading 103.7% above its estimated fair value. The current Cyclically Adjusted Revenue per Share is NT$0.85. Wayi International Digital Entertainment Co's overall GF Score™ is 49/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted Revenue per Share calculated?
Cyclically Adjusted Revenue per Share is calculated from a company's financial statements. For Wayi International Digital Entertainment Co (ROCO:3086), the current Cyclically Adjusted Revenue per Share is NT$0.85 as of Mar. 2026. 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 Wayi International Digital Entertainment Co (ROCO:3086) Overvalued in 2026?

Based on GuruFocus' analysis, Wayi International Digital Entertainment Co stock appears to be overvalued. The current stock price of NT$27.85 is trading 103.7% above its estimated GF Value™ of NT$13.67. GuruFocus considers Wayi International Digital Entertainment Co to be Significantly Overvalued.

Key valuation signals for ROCO:3086:

  • Cyclically Adjusted Revenue per Share: NT$0.85
  • GF Value™: NT$13.67 vs. price of NT$27.85 (103.7% above fair value)
  • GF Score™: 49/100 with 3 warning signs

No single metric tells the full story. See the ROCO:3086 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Wayi International Digital Entertainment Co Business Description

Address No. 39, Lane 141, Xingai Road, 6th Floor, Neihu District, Taipei, TWN
Wayi International Digital Entertainment Co Ltd is engaged in the research, development, operation, and marketing of online games in Taiwan. It offers online entertainment games, roll-acting games, and others. Its other business includes computer software, hardware, trading, and information software programming services. The company includes games like Ragnador and BanaBana.
49GF Score

Get the complete analysis for ROCO:3086

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

NT$27.85
Price
NT$13.67
GF Value