DrayTek (TPE:6216) Cyclically Adjusted Revenue per Share: NT$12.63 (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.

TPE:6216 DrayTek Corp TPE:6216
72 GF Score
Price NT$21.75
GF Value NT$23.90
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is DrayTek Cyclically Adjusted Revenue per Share?

DrayTek TPE:6216 +0.93% 72 Cyclically Adjusted Revenue per Share is NT$12.63 as of Mar. 2026. GuruFocus rates TPE:6216 with a GF Score™ of 72/100 and a GF Value™ of NT$23.90 (Fairly Valued). The stock has 5 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.

DrayTek's adjusted revenue per share for the three months ended in Mar. 2026 was NT$1.411. 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$12.63 for the trailing ten years ended in Mar. 2026.

During the past 12 months, DrayTek's average Cyclically Adjusted Revenue Growth Rate was -5.70% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was -2.40% 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 DrayTek was 2.40% per year. The lowest was -2.40% per year. And the median was 1.30% per year.

As of today (2026-08-01), DrayTek's current stock price is NT$21.75. DrayTek's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2026 was NT$12.63. DrayTek's Cyclically Adjusted PS Ratio of today is 1.72.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of DrayTek was 3.77. The lowest was 1.71. And the median was 2.11.


DrayTek  (TPE:6216) 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.

DrayTek's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=21.75/12.63
=1.72

* 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 DrayTek was 3.77. The lowest was 1.71. And the median was 2.11.


Be Aware

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


DrayTek Cyclically Adjusted Revenue per Share Related Terms


DrayTek Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for DrayTek'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.

DrayTek Cyclically Adjusted Revenue per Share Chart

DrayTek 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 13.24 13.71 13.58 13.46 12.76

DrayTek 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 13.39 13.16 13.01 12.76 12.63

TPE:6216 vs CSCO, MSI, HPE: Cyclically Adjusted Revenue per Share Comparison

For the Communication Equipment subindustry, DrayTek'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.


DrayTek Cyclically Adjusted PS Ratio vs Hardware Industry

For the Hardware industry and Technology sector, DrayTek's Cyclically Adjusted PS Ratio distribution charts can be found below:

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


TPE:6216
72GF Score
DrayTek Corp TPE:6216
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

DrayTek 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, DrayTek'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)
=1.411/330.2130*330.2130
=1.411

Current CPI (Mar. 2026) = 330.2130.

DrayTek Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201606 3.721 241.018 5.098
201609 3.201 241.428 4.378
201612 3.386 241.432 4.631
201703 3.074 243.801 4.164
201706 3.173 244.955 4.277
201709 2.492 246.819 3.334
201712 3.010 246.524 4.032
201803 2.708 249.554 3.583
201806 3.300 251.989 4.324
201809 2.705 252.439 3.538
201812 2.972 251.233 3.906
201903 2.259 254.202 2.934
201906 2.881 256.143 3.714
201909 2.849 256.759 3.664
201912 2.707 256.974 3.479
202003 2.530 258.115 3.237
202006 2.229 257.797 2.855
202009 2.504 260.280 3.177
202012 2.403 260.474 3.046
202103 2.467 264.877 3.076
202106 2.457 271.696 2.986
202109 2.685 274.310 3.232
202112 2.948 278.802 3.492
202203 3.252 287.504 3.735
202206 3.311 296.311 3.690
202209 1.537 296.808 1.710
202212 1.790 296.797 1.992
202303 1.569 301.836 1.717
202306 2.436 305.109 2.636
202309 2.509 307.789 2.692
202312 1.747 306.746 1.881
202403 2.933 312.332 3.101
202406 3.904 314.175 4.103
202409 3.427 315.301 3.589
202412 1.851 315.605 1.937
202503 2.076 319.799 2.144
202506 2.164 322.561 2.215
202509 1.970 324.800 2.003
202512 1.528 324.054 1.557
202603 1.411 330.213 1.411

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$12.63 mean?
DrayTek (TPE:6216) has a Cyclically Adjusted Revenue per Share of NT$12.63 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 DrayTek and its competitors.
Is DrayTek's Cyclically Adjusted Revenue per Share too high?
DrayTek's current Cyclically Adjusted Revenue per Share is NT$12.63. Overall, DrayTek has a GF Score™ of 72/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does DrayTek's Cyclically Adjusted Revenue per Share compare to CSCO and MSI?
DrayTek's Cyclically Adjusted Revenue per Share of NT$12.63 can be compared against companies in the Hardware 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 Hardware company?
A good Cyclically Adjusted Revenue per Share depends on the Hardware 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 DrayTek and its competitors. DrayTek's current Cyclically Adjusted Revenue per Share is NT$12.63. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is DrayTek stock overvalued right now?
Based on GuruFocus' analysis, DrayTek (TPE:6216) is currently considered Fairly Valued. The stock's GF Value™ is NT$23.90, compared to a current price of NT$21.75 — trading 9% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is NT$12.63. DrayTek's overall GF Score™ is 72/100 with 5 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 DrayTek (TPE:6216), the current Cyclically Adjusted Revenue per Share is NT$12.63 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 DrayTek (TPE:6216) Overvalued in 2026?

Based on GuruFocus' analysis, DrayTek stock appears to be undervalued. The current stock price of NT$21.75 is trading 9% below its estimated GF Value™ of NT$23.90. GuruFocus considers DrayTek to be Fairly Valued.

Key valuation signals for TPE:6216:

  • Cyclically Adjusted Revenue per Share: NT$12.63
  • GF Value™: NT$23.90 vs. price of NT$21.75 (9% below fair value)
  • GF Score™: 72/100 with 5 warning signs

No single metric tells the full story. See the TPE:6216 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


DrayTek Business Description

Address Fushing Road, No. 26, Hsinchu Industrial Park, HuKou County, Hsinchu, TWN, 303
DrayTek Corp is engaged in the manufacturing and sales of wired and wireless communication mechanical equipment, telecommunication apparatus, and information software services. The Company is a provider of networking and management solutions, with a portfolio that has evolved from ISDN, Broadband and VDSL to 10G / Multi-Gig networking, Wi-Fi 7, fiber access (FTTx / XGS-PON) and 4G / 5G connectivity, delivering integrated solutions with centralized management and built-in security. DrayTek provides a platform combining connectivity, resilience, security and management, with Switch Stacking, LAG, multi-WAN and the VigorShield security framework. The Company operates in Europe, Asia and other regions, with Europe generating the maximum revenue.
72GF Score

Get the complete analysis for TPE:6216

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

NT$21.75
Price
NT$23.90
GF Value