Susco PCL (BKK:SUSCO) Cyclically Adjusted Book per Share: ฿4.49 (As of Jun. 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.

BKK:SUSCO Susco PCL BKK:SUSCO
70 GF Score
Price ฿2.54
GF Value ฿2.78
Valuation Fairly Valued
! 7 Warning Signs
View Full Analysis

What is Susco PCL Cyclically Adjusted Book per Share?

Susco PCL BKK:SUSCO +1.60% 70 Cyclically Adjusted Book per Share is ฿4.49 as of Jun. 2026. GuruFocus rates BKK:SUSCO with a GF Score™ of 70/100 and a GF Value™ of ฿2.78 (Fairly Valued). 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 Book per Share and the Cyclically Adjusted PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value per Share of a company over the past 10 years.

Susco PCL's adjusted book value per share for the three months ended in Jun. 2026 was ฿4.768. Add all the adjusted book value per share for the past 10 years together and divide the count will get our Cyclically Adjusted Book per Share, which is ฿4.49 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Susco PCL's average Cyclically Adjusted Book Growth Rate was 5.20% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 5.80% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 8.50% 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 Book Growth Rate using Cyclically Adjusted Book per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted Book Growth Rate of Susco PCL was 11.60% per year. The lowest was 5.80% per year. And the median was 9.60% per year.

As of today (2026-08-27), Susco PCL's current stock price is ฿2.54. Susco PCL's Cyclically Adjusted Book per Share for the quarter that ended in Jun. 2026 was ฿4.49. Susco PCL's Cyclically Adjusted PB Ratio of today is 0.57.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Susco PCL was 1.84. The lowest was 0.46. And the median was 1.03.


Susco PCL  (BKK:SUSCO) Cyclically Adjusted Book per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted Book per Share may underestimate the company's equity. Cyclically Adjusted PB Ratio can seem to be too high even the actual PB Ratio is low.

For the Cyclically Adjusted PB Ratio, the book value of the past 10 years are inflation-adjusted and averaged. The result is used for P/B calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted PB Ratio is also called CAPB 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 PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted book value per share of a company over the past 10 years.

Susco PCL's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=2.54/4.49
=0.57

* 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 PB Ratio of Susco PCL was 1.84. The lowest was 0.46. And the median was 1.03.


Be Aware

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


Susco PCL Cyclically Adjusted Book per Share Related Terms


Susco PCL Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Susco PCL's Cyclically Adjusted Book 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.

Susco PCL Cyclically Adjusted Book per Share Chart

Susco PCL Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted Book per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 3.26 3.66 3.91 4.13 4.33

Susco PCL Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Cyclically Adjusted Book 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 4.27 4.32 4.33 4.42 4.49

BKK:SUSCO vs MPC, VLO, PSX: Cyclically Adjusted Book per Share Comparison

For the Oil & Gas Refining & Marketing subindustry, Susco PCL's Cyclically Adjusted PB Ratio, along with its competitors' market caps and Cyclically Adjusted PB 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.


Susco PCL Cyclically Adjusted PB Ratio vs Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Susco PCL's Cyclically Adjusted PB Ratio distribution charts can be found below:

* The bar in red indicates where Susco PCL's Cyclically Adjusted PB Ratio falls into.


BKK:SUSCO
70GF Score
Susco PCL BKK:SUSCO
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Susco PCL Cyclically Adjusted Book 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 Book per Share and the Cyclically Adjusted PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value per Share of a company over the past 10 years.

What is Cyclically Adjusted Book per Share? How do we calculate Cyclically Adjusted Book per Share?

Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value 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 Book per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the book value per share from 2001 through 2010.

We adjusted the 2001 book value per share data with the total inflation from 2001 through 2010 to the equivalent book value in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's book value is $1 a share in 2001, then the 2001's equivalent book value in 2010 is $1.4 a share. If Wal-Mart's book value is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 book value in 2010 is $1.35. So on and so forth, you get the equivalent book value per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted Book 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, Susco PCL's adjusted Book Value per Share data for the three months ended in Jun. 2026 was:

Adj_Book= Book Value per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=4.768/333.9520*333.9520
=4.768

Current CPI (Jun. 2026) = 333.9520.

Susco PCL Quarterly Data

Book Value per Share CPI Adj_Book
201609 3.000 241.428 4.150
201612 3.046 241.432 4.213
201703 3.133 243.801 4.291
201706 3.088 244.955 4.210
201709 3.179 246.819 4.301
201712 3.266 246.524 4.424
201803 3.249 249.554 4.348
201806 3.195 251.989 4.234
201809 3.227 252.439 4.269
201812 3.251 251.233 4.321
201903 3.474 254.202 4.564
201906 3.448 256.143 4.495
201909 3.417 256.759 4.444
201912 3.585 256.974 4.659
202003 3.266 258.115 4.226
202006 3.268 257.797 4.233
202009 3.292 260.280 4.224
202012 3.443 260.474 4.414
202103 3.577 264.877 4.510
202106 3.554 271.696 4.368
202109 3.543 274.310 4.313
202112 3.526 278.802 4.223
202203 3.659 287.504 4.250
202206 3.748 296.311 4.224
202209 3.759 296.808 4.229
202212 3.808 296.797 4.285
202303 3.925 301.836 4.343
202306 4.696 305.109 5.140
202309 4.556 307.789 4.943
202312 4.581 306.746 4.987
202403 4.652 312.332 4.974
202406 4.475 314.175 4.757
202409 4.444 315.301 4.707
202412 4.531 315.605 4.794
202503 4.665 319.799 4.871
202506 4.581 322.561 4.743
202509 4.548 324.800 4.676
202512 4.565 324.054 4.704
202603 4.662 330.213 4.715
202606 4.768 333.952 4.768

Add all the adjusted book value per share together and divide the count will get our Cyclically Adjusted Book per Share.

What does a Cyclically Adjusted Book per Share of ฿4.49 mean?
Susco PCL (BKK:SUSCO) has a Cyclically Adjusted Book per Share of ฿4.49 as of Jun. 2026. Cyclically adjusted book value per share represents the company's inflation-adjusted book value per share over a 10-year period. View historical data on Susco PCL and its competitors.
Is Susco PCL's Cyclically Adjusted Book per Share too high?
Susco PCL's current Cyclically Adjusted Book per Share is ฿4.49. Overall, Susco PCL has a GF Score™ of 70/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Susco PCL's Cyclically Adjusted Book per Share compare to MPC and VLO?
Susco PCL's Cyclically Adjusted Book per Share of ฿4.49 can be compared against companies in the Oil & Gas 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 Book per Share for an Oil & Gas company?
A good Cyclically Adjusted Book per Share depends on the Oil & Gas industry context. However, Cyclically Adjusted Book 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 Book per Share mean?
A high Cyclically Adjusted Book per Share can signal that a stock is expensive relative to its fundamentals. Cyclically adjusted book value per share represents the company's inflation-adjusted book value per share over a 10-year period. View historical data on Susco PCL and its competitors. Susco PCL's current Cyclically Adjusted Book per Share is ฿4.49. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Susco PCL stock overvalued right now?
Based on GuruFocus' analysis, Susco PCL (BKK:SUSCO) is currently considered Fairly Valued. The stock's GF Value™ is ฿2.78, compared to a current price of ฿2.54 — trading 8.6% below its estimated fair value. The current Cyclically Adjusted Book per Share is ฿4.49. Susco PCL's overall GF Score™ is 70/100 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 Book per Share calculated?
Cyclically Adjusted Book per Share is calculated from a company's financial statements. For Susco PCL (BKK:SUSCO), the current Cyclically Adjusted Book per Share is ฿4.49 as of Jun. 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 Susco PCL (BKK:SUSCO) Overvalued in 2026?

Based on GuruFocus' analysis, Susco PCL stock appears to be undervalued. The current stock price of ฿2.54 is trading 8.6% below its estimated GF Value™ of ฿2.78. GuruFocus considers Susco PCL to be Fairly Valued.

Key valuation signals for BKK:SUSCO:

  • Cyclically Adjusted Book per Share: ฿4.49
  • GF Value™: ฿2.78 vs. price of ฿2.54 (8.6% below fair value)
  • GF Score™: 70/100 with 7 warning signs

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


Susco PCL Business Description

Industry EnergyOil & Gas
Other Exchanges SUSCO-R:Thailand
Address 139, Ratburana Road, Bangpakok Subdistrict, Ratburana District, Bangkok, THA, 10140
Susco PCL is mainly engaged in the business of distributing gasoline, diesel, and lubricants. The company sells fuel through gas stations under the Susco brand, supplying products to various industries, other oil traders, and airlines. Its product portfolio comprises benzene, diesel oil, gasohol, natural gas, liquefied petroleum gas (LPG), and lubricants. Along with its subsidiaries, the company is also involved in buying, selling, leasing, and renting electric cars; selling electric bicycles, car accessories, and automotive accessories; and providing automotive repair, maintenance, and modification services. The group has two business segments: the fuel business, which generates maximum revenue, and the electric vehicle business. Geographically, it derives maximum revenue from Thailand.
70GF Score

Get the complete analysis for BKK:SUSCO

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

฿2.54
Price
฿2.78
GF Value