TSG Development Co (ROCO:3521) E10: NT$-0.81 (As of Dec. 2025)


ROCO:3521 TSG Development Co Ltd ROCO:3521
58 GF Score
Price NT$12.90
GF Value NT$10.07
Valuation Modestly Overvalued
! 2 Warning Signs
View Full Analysis

What is TSG Development Co E10?

TSG Development Co ROCO:3521 +0.78% 58 E10 is NT$-0.81 as of Dec. 2025. GuruFocus rates ROCO:3521 with a GF Score™ of 58/100 and a GF Value™ of NT$10.07 (Modestly Overvalued). The stock has 2 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller P/E calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years.

TSG Development Co's adjusted earnings per share data for the three months ended in Dec. 2025 was NT$-0.130. Add all the adjusted EPS for the past 10 years together and divide 10 will get our e10, which is NT$-0.81 for the trailing ten years ended in Dec. 2025.

During the past 3 years, the average E10 Growth Rate was -7.10% per year. During the past 5 years, the average E10 Growth Rate was -15.10% 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 E10 growth rate using E10 data.

During the past 13 years, the highest 3-Year average E10 Growth Rate of TSG Development Co was -3.80% per year. The lowest was -22.40% per year. And the median was -8.65% per year.

As of today (2026-07-06), TSG Development Co's current stock price is NT$12.90. TSG Development Co's E10 for the quarter that ended in Dec. 2025 was NT$-0.81. TSG Development Co's Shiller PE Ratio of today is .


TSG Development Co  (ROCO:3521) E10 Explanation

If a company grows much fast than inflation, E10 may underestimate the company's earnings power. Shiller PE Ratio can seem to be too high even the actual P/E is low.

For the Shiller P/E, the earnings of the past 10 years are inflation-adjusted and averaged. The result is used for P/E calculation. Since it looks at the average over the last 10 years, the Shiller P/E is also called PE10.

The Shiller P/E was first used by professor Robert Shiller to measure the valuation of the overall market. The same calculation is applied here to individual companies.


Be Aware

Shiller PE Ratio works better for cyclical companies. It gives you a better idea on the company's real earnings power.


TSG Development Co E10 Related Terms


TSG Development Co E10 Historical Data

* Premium members only.

The historical data trend for TSG Development Co's E10 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.

TSG Development Co E10 Chart

TSG Development Co Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
E10
Get a 7-Day Free Trial Premium Member Only Premium Member Only -0.53 -0.66 -0.66 -0.71 -0.81

TSG Development Co Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25
E10 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 -0.71 -0.73 -0.72 -0.76 -0.81

ROCO:3521 vs PWR, FIX, EME: E10 Comparison

For the Engineering & Construction subindustry, TSG Development Co's Shiller PE Ratio, along with its competitors' market caps and Shiller PE 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.


TSG Development Co Shiller PE Ratio vs Construction Industry

For the Construction industry and Industrials sector, TSG Development Co's Shiller PE Ratio distribution charts can be found below:

* The bar in red indicates where TSG Development Co's Shiller PE Ratio falls into.


ROCO:3521
58GF Score
TSG Development Co Ltd ROCO:3521
E10 is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

TSG Development Co E10 Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller P/E calculation. When we calculate the today's Shiller P/E ratio of a stock, we use today's price divided by E10.

What is E10? How do we calculate E10?

E10 is the average of the inflation adjusted earnings of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the E10 of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the earnings from 2001 through 2010.

We adjusted the earnings of 2001 earnings data with the total inflation from 2001 through 2010 to the equivalent earnings in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart earned $1 a share in 2001, then the 2001's equivalent earnings in 2010 is $1.4 a share. If Wal-Mart earns $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 earnings in 2010 is $1.35. So on and so forth, you get the equivalent earnings of past 10 years. Then you add them together and divided the sum by 10 to get E10.

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, TSG Development Co's adjusted earnings per share data for the three months ended in Dec. 2025 was:

Adj_EPS= Earnings per Share (Diluted) /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=-0.13/324.0540*324.0540
=-0.130

Current CPI (Dec. 2025) = 324.0540.

TSG Development Co Quarterly Data

per share eps CPI Adj_EPS
201603 0.060 238.132 0.082
201606 0.020 241.018 0.027
201609 -0.070 241.428 -0.094
201612 0.100 241.432 0.134
201703 -0.440 243.801 -0.585
201706 -0.300 244.955 -0.397
201709 -0.460 246.819 -0.604
201712 -0.215 246.524 -0.283
201803 -0.250 249.554 -0.325
201806 -0.110 251.989 -0.141
201809 -0.150 252.439 -0.193
201812 -0.032 251.233 -0.041
201903 -0.120 254.202 -0.153
201906 2.020 256.143 2.556
201909 0.810 256.759 1.022
201912 -0.120 256.974 -0.151
202003 -0.570 258.115 -0.716
202006 -0.260 257.797 -0.327
202009 -0.010 260.280 -0.012
202012 -0.050 260.474 -0.062
202103 0.010 264.877 0.012
202106 -0.480 271.696 -0.572
202109 -0.740 274.310 -0.874
202112 -0.470 278.802 -0.546
202203 -0.340 287.504 -0.383
202206 -0.410 296.311 -0.448
202209 -0.520 296.808 -0.568
202212 -0.430 296.797 -0.469
202303 -0.670 301.836 -0.719
202306 -0.250 305.109 -0.266
202309 -0.810 307.789 -0.853
202312 -0.960 306.746 -1.014
202403 -0.620 312.332 -0.643
202406 1.020 314.175 1.052
202409 -0.490 315.301 -0.504
202412 -0.960 315.605 -0.986
202503 -0.320 319.799 -0.324
202506 0.150 322.561 0.151
202509 0.210 324.800 0.210
202512 -0.130 324.054 -0.130

Add all the adjusted EPS together and divide 10 will get our e10.

Frequently Asked Questions Learn more about E10 →
What does a E10 of NT$-0.81 mean?
TSG Development Co (ROCO:3521) has a E10 of NT$-0.81 as of Dec. 2025. E10 represents the company's inflation-adjusted earnings per share over a 10-year period. View historical data on TSG Development Co and its competitors.
Is TSG Development Co's E10 too high?
TSG Development Co's current E10 is NT$-0.81. Overall, TSG Development Co has a GF Score™ of 58/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does TSG Development Co's E10 compare to PWR and FIX?
TSG Development Co's E10 of NT$-0.81 can be compared against companies in the Construction industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good E10 for a Construction company?
A good E10 depends on the Construction industry context. However, E10 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 E10 mean?
A high E10 can signal that a stock is expensive relative to its fundamentals. E10 represents the company's inflation-adjusted earnings per share over a 10-year period. View historical data on TSG Development Co and its competitors. TSG Development Co's current E10 is NT$-0.81. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is TSG Development Co stock overvalued right now?
Based on GuruFocus' analysis, TSG Development Co (ROCO:3521) is currently considered Modestly Overvalued. The stock's GF Value™ is NT$10.07, compared to a current price of NT$12.90 — trading 28.1% above its estimated fair value. The current E10 is NT$-0.81. TSG Development Co's overall GF Score™ is 58/100 with 2 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is E10 calculated?
E10 is calculated from a company's financial statements. For TSG Development Co (ROCO:3521), the current E10 is NT$-0.81 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 TSG Development Co (ROCO:3521) Overvalued in 2026?

Based on GuruFocus' analysis, TSG Development Co stock appears to be overvalued. The current stock price of NT$12.90 is trading 28.1% above its estimated GF Value™ of NT$10.07. GuruFocus considers TSG Development Co to be Modestly Overvalued.

Key valuation signals for ROCO:3521:

  • E10: NT$-0.81
  • GF Value™: NT$10.07 vs. price of NT$12.90 (28.1% above fair value)
  • GF Score™: 58/100 with 2 warning signs

No single metric tells the full story. See the ROCO:3521 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


TSG Development Co Business Description

Address 25th Floor, No. 502, Jiuru 1st Road, Sanmin District, Kaohsiung City, Taipei, TWN, 235
TSG Development Co Ltd Formerly Datavan International Corp is engaged in the research and development, design, manufacture and sale of endpoint sales system software and hardware, import and export of computer information equipment and its peripheral equipment parts and accessories, and development and sale of residential and buildings for lease, investment in construction of public works and real estate trading. It operates in two reportable operating segments: Technology Business Division; and Construction Business Division, which earns majority of the revenue from real estate construction and related sales management services and other businesses. Geographically, its operations are spread across Asia, Europe, Americas and Other with majority of the revenue generating from Asia.
58GF Score

Get the complete analysis for ROCO:3521

E10 is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

NT$12.90
Price
NT$10.07
GF Value