Raku CoLtd (ROCO:4154) Cyclically Adjusted Revenue per Share: NT$29.27 (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:4154 Raku CoLtd ROCO:4154
42 GF Score
Price NT$11.50
GF Value NT$2.64
Valuation Significantly Overvalued
! 3 Warning Signs
View Full Analysis

What is Raku CoLtd Cyclically Adjusted Revenue per Share?

Raku CoLtd ROCO:4154 +1.77% 42 Cyclically Adjusted Revenue per Share is NT$29.27 as of Dec. 2025. GuruFocus rates ROCO:4154 with a GF Score™ of 42/100 and a GF Value™ of NT$2.64 (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.

Raku CoLtd's adjusted revenue per share for the three months ended in Dec. 2025 was NT$0.279. 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$29.27 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Raku CoLtd's average Cyclically Adjusted Revenue Growth Rate was -11.90% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was -7.40% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was -3.50% 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 Raku CoLtd was 0.60% per year. The lowest was -7.40% per year. And the median was -2.80% per year.

As of today (2026-08-02), Raku CoLtd's current stock price is NT$11.50. Raku CoLtd's Cyclically Adjusted Revenue per Share for the quarter that ended in Dec. 2025 was NT$29.27. Raku CoLtd's Cyclically Adjusted PS Ratio of today is 0.39.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Raku CoLtd was 2.45. The lowest was 0.34. And the median was 1.00.


Raku CoLtd  (ROCO:4154) 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.

Raku CoLtd's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=11.50/29.27
=0.39

* 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 Raku CoLtd was 2.45. The lowest was 0.34. And the median was 1.00.


Be Aware

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


Raku CoLtd Cyclically Adjusted Revenue per Share Related Terms


Raku CoLtd Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Raku CoLtd'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.

Raku CoLtd Cyclically Adjusted Revenue per Share Chart

Raku CoLtd 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 36.14 36.86 36.12 33.23 29.27

Raku CoLtd Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25
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 33.23 32.63 31.71 30.73 29.27

ROCO:4154 vs KO, PEP, MNST: Cyclically Adjusted Revenue per Share Comparison

For the Beverages - Non-Alcoholic subindustry, Raku CoLtd'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.


Raku CoLtd Cyclically Adjusted PS Ratio vs Beverages - Non-Alcoholic Industry

For the Beverages - Non-Alcoholic industry and Consumer Defensive sector, Raku CoLtd's Cyclically Adjusted PS Ratio distribution charts can be found below:

* The bar in red indicates where Raku CoLtd's Cyclically Adjusted PS Ratio falls into.


ROCO:4154
42GF Score
Raku CoLtd ROCO:4154
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Raku CoLtd 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, Raku CoLtd's adjusted Revenue per Share data for the three months ended in Dec. 2025 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=0.279/324.0540*324.0540
=0.279

Current CPI (Dec. 2025) = 324.0540.

Raku CoLtd Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201603 10.633 238.132 14.470
201606 10.315 241.018 13.869
201609 10.696 241.428 14.357
201612 8.744 241.432 11.736
201703 6.847 243.801 9.101
201706 9.432 244.955 12.478
201709 8.225 246.819 10.799
201712 8.802 246.524 11.570
201803 8.140 249.554 10.570
201806 9.277 251.989 11.930
201809 8.672 252.439 11.132
201812 7.623 251.233 9.833
201903 10.368 254.202 13.217
201906 9.353 256.143 11.833
201909 9.904 256.759 12.500
201912 12.688 256.974 16.000
202003 9.707 258.115 12.187
202006 7.594 257.797 9.546
202009 7.757 260.280 9.658
202012 7.872 260.474 9.794
202103 5.362 264.877 6.560
202106 4.752 271.696 5.668
202109 4.990 274.310 5.895
202112 2.757 278.802 3.204
202203 3.990 287.504 4.497
202206 5.958 296.311 6.516
202209 4.037 296.808 4.408
202212 4.430 296.797 4.837
202303 4.496 301.836 4.827
202306 3.269 305.109 3.472
202309 2.213 307.789 2.330
202312 1.355 306.746 1.431
202403 0.282 312.332 0.293
202406 0.594 314.175 0.613
202409 0.405 315.301 0.416
202412 0.314 315.605 0.322
202503 0.211 319.799 0.214
202506 0.102 322.561 0.102
202509 0.196 324.800 0.196
202512 0.279 324.054 0.279

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$29.27 mean?
Raku CoLtd (ROCO:4154) has a Cyclically Adjusted Revenue per Share of NT$29.27 as of Dec. 2025. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on Raku CoLtd and its competitors.
Is Raku CoLtd's Cyclically Adjusted Revenue per Share too high?
Raku CoLtd's current Cyclically Adjusted Revenue per Share is NT$29.27. Overall, Raku CoLtd has a GF Score™ of 42/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Raku CoLtd's Cyclically Adjusted Revenue per Share compare to KO and PEP?
Raku CoLtd's Cyclically Adjusted Revenue per Share of NT$29.27 can be compared against companies in the Beverages - Non-Alcoholic 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 Beverages - Non-Alcoholic company?
A good Cyclically Adjusted Revenue per Share depends on the Beverages - Non-Alcoholic 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 Raku CoLtd and its competitors. Raku CoLtd's current Cyclically Adjusted Revenue per Share is NT$29.27. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Raku CoLtd stock overvalued right now?
Based on GuruFocus' analysis, Raku CoLtd (ROCO:4154) is currently considered Significantly Overvalued. The stock's GF Value™ is NT$2.64, compared to a current price of NT$11.50 — trading 335.6% above its estimated fair value. The current Cyclically Adjusted Revenue per Share is NT$29.27. Raku CoLtd's overall GF Score™ is 42/100 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 Raku CoLtd (ROCO:4154), the current Cyclically Adjusted Revenue per Share is NT$29.27 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 Raku CoLtd (ROCO:4154) Overvalued in 2026?

Based on GuruFocus' analysis, Raku CoLtd stock appears to be overvalued. The current stock price of NT$11.50 is trading 335.6% above its estimated GF Value™ of NT$2.64. GuruFocus considers Raku CoLtd to be Significantly Overvalued.

Key valuation signals for ROCO:4154:

  • Cyclically Adjusted Revenue per Share: NT$29.27
  • GF Value™: NT$2.64 vs. price of NT$11.50 (335.6% above fair value)
  • GF Score™: 42/100 with 3 warning signs

No single metric tells the full story. See the ROCO:4154 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Raku CoLtd Business Description

Address No. 43, Dongxing Road, 3rd Floor, Xinyi District, Taipei, TWN, 110403
Raku CoLtd is engaged mainly engaged in investment activities, the manufacturing of luxury accessories, and trading businesses. The reportable segments of the company are the Luxury Goods Business, Investment and Asset Management Business, and Other Businesses. The company generates majority of revenue from Luxury Goods Business. The Group operates in two regions Taiwan and Thailand.
42GF Score

Get the complete analysis for ROCO:4154

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

NT$11.50
Price
NT$2.64
GF Value