Haewan International Development Co (ROCO:3252) Cyclically Adjusted Revenue per Share: NT$13.50 (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:3252 Haewan International Development Co Ltd ROCO:3252
67 GF Score
Price NT$15.95
GF Value NT$19.70
Valuation Modestly Undervalued
! 7 Warning Signs
View Full Analysis

What is Haewan International Development Co Cyclically Adjusted Revenue per Share?

Haewan International Development Co ROCO:3252 -1.24% 67 Cyclically Adjusted Revenue per Share is NT$13.50 as of Mar. 2026. GuruFocus rates ROCO:3252 with a GF Score™ of 67/100 and a GF Value™ of NT$19.70 (Modestly Undervalued). The stock has 7 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.

Haewan International Development Co's adjusted revenue per share for the three months ended in Mar. 2026 was NT$2.740. 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$13.50 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Haewan International Development Co's average Cyclically Adjusted Revenue Growth Rate was 6.40% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 1.10% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 0.20% 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 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 Haewan International Development Co was 1.10% per year. The lowest was -8.20% per year. And the median was -0.60% per year.

As of today (2026-08-02), Haewan International Development Co's current stock price is NT$15.95. Haewan International Development Co's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2026 was NT$13.50. Haewan International Development Co's Cyclically Adjusted PS Ratio of today is 1.18.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Haewan International Development Co was 2.05. The lowest was 0.74. And the median was 1.47.


Haewan International Development Co  (ROCO:3252) 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.

Haewan International Development Co's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=15.95/13.50
=1.18

* 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 Haewan International Development Co was 2.05. The lowest was 0.74. And the median was 1.47.


Be Aware

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


Haewan International Development Co Cyclically Adjusted Revenue per Share Related Terms


Haewan International Development Co Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Haewan International Development 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.

Haewan International Development Co Cyclically Adjusted Revenue per Share Chart

Haewan International Development 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 12.27 12.74 12.30 12.56 13.17

Haewan International Development 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 12.69 12.82 13.02 13.17 13.50

ROCO:3252 vs LVS, MGM, WYNN: Cyclically Adjusted Revenue per Share Comparison

For the Resorts & Casinos subindustry, Haewan International Development 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.


Haewan International Development Co Cyclically Adjusted PS Ratio vs Travel & Leisure Industry

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

* The bar in red indicates where Haewan International Development Co's Cyclically Adjusted PS Ratio falls into.


ROCO:3252
67GF Score
Haewan International Development Co Ltd ROCO:3252
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Haewan International Development 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, Haewan International Development 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)
=2.74/330.2130*330.2130
=2.740

Current CPI (Mar. 2026) = 330.2130.

Haewan International Development Co Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201606 2.168 241.018 2.970
201609 7.053 241.428 9.647
201612 1.679 241.432 2.296
201703 1.571 243.801 2.128
201706 4.596 244.955 6.196
201709 2.587 246.819 3.461
201712 2.916 246.524 3.906
201803 2.474 249.554 3.274
201806 1.891 251.989 2.478
201809 3.748 252.439 4.903
201812 14.540 251.233 19.111
201903 1.624 254.202 2.110
201906 1.478 256.143 1.905
201909 1.453 256.759 1.869
201912 1.675 256.974 2.152
202003 1.334 258.115 1.707
202006 1.086 257.797 1.391
202009 1.269 260.280 1.610
202012 1.940 260.474 2.459
202103 1.993 264.877 2.485
202106 1.990 271.696 2.419
202109 1.578 274.310 1.900
202112 3.284 278.802 3.890
202203 3.088 287.504 3.547
202206 2.774 296.311 3.091
202209 3.204 296.808 3.565
202212 2.257 296.797 2.511
202303 2.705 301.836 2.959
202306 2.998 305.109 3.245
202309 2.793 307.789 2.996
202312 2.648 306.746 2.851
202403 2.699 312.332 2.854
202406 2.402 314.175 2.525
202409 2.484 315.301 2.601
202412 2.593 315.605 2.713
202503 2.725 319.799 2.814
202506 2.657 322.561 2.720
202509 2.355 324.800 2.394
202512 2.585 324.054 2.634
202603 2.740 330.213 2.740

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$13.50 mean?
Haewan International Development Co (ROCO:3252) has a Cyclically Adjusted Revenue per Share of NT$13.50 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 Haewan International Development Co and its competitors.
Is Haewan International Development Co's Cyclically Adjusted Revenue per Share too high?
Haewan International Development Co's current Cyclically Adjusted Revenue per Share is NT$13.50. Overall, Haewan International Development Co has a GF Score™ of 67/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Haewan International Development Co's Cyclically Adjusted Revenue per Share compare to LVS and MGM?
Haewan International Development Co's Cyclically Adjusted Revenue per Share of NT$13.50 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 Revenue per Share for a Travel & Leisure company?
A good Cyclically Adjusted Revenue per Share depends on the Travel & Leisure 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 Haewan International Development Co and its competitors. Haewan International Development Co's current Cyclically Adjusted Revenue per Share is NT$13.50. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Haewan International Development Co stock overvalued right now?
Based on GuruFocus' analysis, Haewan International Development Co (ROCO:3252) is currently considered Modestly Undervalued. The stock's GF Value™ is NT$19.70, compared to a current price of NT$15.95 — trading 19% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is NT$13.50. Haewan International Development Co's overall GF Score™ is 67/100 with 7 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 Haewan International Development Co (ROCO:3252), the current Cyclically Adjusted Revenue per Share is NT$13.50 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 Haewan International Development Co (ROCO:3252) Overvalued in 2026?

Based on GuruFocus' analysis, Haewan International Development Co stock appears to be undervalued. The current stock price of NT$15.95 is trading 19% below its estimated GF Value™ of NT$19.70. GuruFocus considers Haewan International Development Co to be Modestly Undervalued.

Key valuation signals for ROCO:3252:

  • Cyclically Adjusted Revenue per Share: NT$13.50
  • GF Value™: NT$19.70 vs. price of NT$15.95 (19% below fair value)
  • GF Score™: 67/100 with 7 warning signs

No single metric tells the full story. See the ROCO:3252 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Haewan International Development Co Business Description

Address No.22, Dahe Road, 3rd Floor, Minlongli, West District, Taichung, TWN, 403
Haewan International Development Co Ltd develops a residential property and operates hotels in Taiwan. The company's main business projects include (1) General hotel industry. (2) Residential and building development and leasing industry. (3) Real estate trading industry.
67GF Score

Get the complete analysis for ROCO:3252

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

NT$15.95
Price
NT$19.70
GF Value