Bonny Worldwide (TPE:8467) Cyclically Adjusted Revenue per Share: NT$38.95 (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:8467 Bonny Worldwide Ltd TPE:8467
81 GF Score
Price NT$102.00
GF Value NT$176.57
Valuation Significantly Undervalued
! 2 Warning Signs
View Full Analysis

What is Bonny Worldwide Cyclically Adjusted Revenue per Share?

Bonny Worldwide TPE:8467 -2.86% 81 Cyclically Adjusted Revenue per Share is NT$38.95 as of Dec. 2025. GuruFocus rates TPE:8467 with a GF Score™ of 81/100 and a GF Value™ of NT$176.57 (Significantly Undervalued). The stock has 2 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.

Bonny Worldwide's adjusted revenue per share for the three months ended in Dec. 2025 was NT$8.147. 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$38.95 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Bonny Worldwide's average Cyclically Adjusted Revenue Growth Rate was -0.30% 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.

As of today (2026-07-24), Bonny Worldwide's current stock price is NT$102.00. Bonny Worldwide's Cyclically Adjusted Revenue per Share for the quarter that ended in Dec. 2025 was NT$38.95. Bonny Worldwide's Cyclically Adjusted PS Ratio of today is 2.62.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Bonny Worldwide was 7.90. The lowest was 1.94. And the median was 4.37.


Bonny Worldwide  (TPE:8467) 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.

Bonny Worldwide's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=102.00/38.95
=2.62

* 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 Bonny Worldwide was 7.90. The lowest was 1.94. And the median was 4.37.


Be Aware

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


Bonny Worldwide Cyclically Adjusted Revenue per Share Related Terms


Bonny Worldwide Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Bonny Worldwide'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.

Bonny Worldwide Cyclically Adjusted Revenue per Share Chart

Bonny Worldwide 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 0.00 0.00 39.82 39.05 38.95

Bonny Worldwide 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 39.05 39.49 39.29 39.64 38.95

TPE:8467 vs AS, HAS, LTH: Cyclically Adjusted Revenue per Share Comparison

For the Leisure subindustry, Bonny Worldwide'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.


Bonny Worldwide Cyclically Adjusted PS Ratio vs Travel & Leisure Industry

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

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


TPE:8467
81GF Score
Bonny Worldwide Ltd TPE:8467
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Bonny Worldwide 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, Bonny Worldwide'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)
=8.147/324.0540*324.0540
=8.147

Current CPI (Dec. 2025) = 324.0540.

Bonny Worldwide Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201603 6.205 238.132 8.444
201606 8.803 241.018 11.836
201609 8.243 241.428 11.064
201612 6.788 241.432 9.111
201703 5.662 243.801 7.526
201706 8.068 244.955 10.673
201709 10.695 246.819 14.042
201712 7.176 246.524 9.433
201803 7.058 249.554 9.165
201806 8.710 251.989 11.201
201809 9.152 252.439 11.748
201812 5.019 251.233 6.474
201903 5.945 254.202 7.579
201906 9.540 256.143 12.069
201909 7.751 256.759 9.782
201912 5.822 256.974 7.342
202003 4.514 258.115 5.667
202006 6.819 257.797 8.572
202009 5.860 260.280 7.296
202012 3.716 260.474 4.623
202103 5.763 264.877 7.051
202106 5.908 271.696 7.047
202109 8.969 274.310 10.595
202112 6.192 278.802 7.197
202203 6.704 287.504 7.556
202206 11.793 296.311 12.897
202209 10.617 296.808 11.592
202212 5.788 296.797 6.320
202303 7.628 301.836 8.189
202306 8.696 305.109 9.236
202309 12.003 307.789 12.637
202312 9.656 306.746 10.201
202403 10.121 312.332 10.501
202406 12.977 314.175 13.385
202409 11.839 315.301 12.168
202412 12.428 315.605 12.761
202503 11.173 319.799 11.322
202506 13.371 322.561 13.433
202509 13.675 324.800 13.644
202512 8.147 324.054 8.147

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$38.95 mean?
Bonny Worldwide (TPE:8467) has a Cyclically Adjusted Revenue per Share of NT$38.95 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 Bonny Worldwide and its competitors.
Is Bonny Worldwide's Cyclically Adjusted Revenue per Share too high?
Bonny Worldwide's current Cyclically Adjusted Revenue per Share is NT$38.95. Overall, Bonny Worldwide has a GF Score™ of 81/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Bonny Worldwide's Cyclically Adjusted Revenue per Share compare to AS and HAS?
Bonny Worldwide's Cyclically Adjusted Revenue per Share of NT$38.95 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 Bonny Worldwide and its competitors. Bonny Worldwide's current Cyclically Adjusted Revenue per Share is NT$38.95. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Bonny Worldwide stock overvalued right now?
Based on GuruFocus' analysis, Bonny Worldwide (TPE:8467) is currently considered Significantly Undervalued. The stock's GF Value™ is NT$176.57, compared to a current price of NT$102.00 — trading 42.2% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is NT$38.95. Bonny Worldwide's overall GF Score™ is 81/100 with 2 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 Bonny Worldwide (TPE:8467), the current Cyclically Adjusted Revenue per Share is NT$38.95 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 Bonny Worldwide (TPE:8467) Overvalued in 2026?

Based on GuruFocus' analysis, Bonny Worldwide stock appears to be undervalued. The current stock price of NT$102.00 is trading 42.2% below its estimated GF Value™ of NT$176.57. GuruFocus considers Bonny Worldwide to be Significantly Undervalued.

Key valuation signals for TPE:8467:

  • Cyclically Adjusted Revenue per Share: NT$38.95
  • GF Value™: NT$176.57 vs. price of NT$102.00 (42.2% below fair value)
  • GF Score™: 81/100 with 2 warning signs

No single metric tells the full story. See the TPE:8467 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Bonny Worldwide Business Description

Address No. 15, Lane. 64, Minsheng Street, Tanzi District, Taichung, TWN, 427
Bonny Worldwide Ltd is mainly engaged in the research, development, design, manufacture and sale of carbon fiber composite products. The company derives the majority of its revenue from North America, and the rest from Mainland China, Taiwan, and other geographical regions.
81GF Score

Get the complete analysis for TPE:8467

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

NT$102.00
Price
NT$176.57
GF Value