Samchully Co (XKRX:004690) Cyclically Adjusted Book per Share: ₩454,437.64 (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.

XKRX:004690 Samchully Co Ltd XKRX:004690
65 GF Score
Price ₩118,900.00
GF Value ₩96,242.31
Valuation Modestly Overvalued
! 2 Warning Signs
View Full Analysis

What is Samchully Co Cyclically Adjusted Book per Share?

Samchully Co XKRX:004690 +2.68% 65 Cyclically Adjusted Book per Share is ₩454,437.64 as of Mar. 2026. GuruFocus rates XKRX:004690 with a GF Score™ of 65/100 and a GF Value™ of ₩96,242.31 (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 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.

Samchully Co's adjusted book value per share for the three months ended in Mar. 2026 was ₩517,642.805. 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 ₩454,437.64 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Samchully Co's average Cyclically Adjusted Book Growth Rate was 3.80% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 3.70% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 4.30% 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 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 Samchully Co was 5.70% per year. The lowest was 3.70% per year. And the median was 4.70% per year.

As of today (2026-08-05), Samchully Co's current stock price is ₩118900.00. Samchully Co's Cyclically Adjusted Book per Share for the quarter that ended in Mar. 2026 was ₩454,437.64. Samchully Co's Cyclically Adjusted PB Ratio of today is 0.26.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Samchully Co was 1.28. The lowest was 0.17. And the median was 0.27.


Samchully Co  (XKRX:004690) 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.

Samchully Co's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=118900.00/454437.64
=0.26

* 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 Samchully Co was 1.28. The lowest was 0.17. And the median was 0.27.


Be Aware

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


Samchully Co Cyclically Adjusted Book per Share Related Terms


Samchully Co Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Samchully Co'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.

Samchully Co Cyclically Adjusted Book per Share Chart

Samchully Co 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 379,860.39 401,450.16 418,119.68 431,388.33 447,660.51

Samchully Co Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 437,973.80 439,526.77 443,952.23 447,660.51 454,437.64

XKRX:004690 vs ATO, NI: Cyclically Adjusted Book per Share Comparison

For the Utilities - Regulated Gas subindustry, Samchully Co'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.


Samchully Co Cyclically Adjusted PB Ratio vs Utilities - Regulated Industry

For the Utilities - Regulated industry and Utilities sector, Samchully Co's Cyclically Adjusted PB Ratio distribution charts can be found below:

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


XKRX:004690
65GF Score
Samchully Co Ltd XKRX:004690
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Samchully Co 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, Samchully Co's adjusted Book Value per Share data for the three months ended in Mar. 2026 was:

Adj_Book= Book Value per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=517642.805/125.2360*125.2360
=517,642.805

Current CPI (Mar. 2026) = 125.2360.

Samchully Co Quarterly Data

Book Value per Share CPI Adj_Book
201606 348,788.056 100.791 433,381.463
201609 345,014.884 101.461 425,860.171
201612 347,687.060 101.561 428,735.519
201703 357,052.885 102.851 434,765.331
201706 358,032.358 102.611 436,974.684
201709 355,440.229 103.491 430,125.591
201712 347,922.220 102.991 423,070.674
201803 358,866.847 104.101 431,726.254
201806 359,798.436 104.130 432,724.355
201809 359,412.798 105.651 426,040.778
201812 352,990.423 104.351 423,639.790
201903 365,441.216 104.491 437,994.085
201906 366,977.013 104.881 438,199.264
201909 364,973.901 105.200 434,484.231
201912 360,452.492 105.121 429,424.182
202003 377,456.406 105.354 448,687.669
202006 379,531.954 105.112 452,195.318
202009 375,993.357 106.198 443,398.947
202012 375,869.348 105.765 445,064.016
202103 390,324.984 107.357 455,328.005
202106 391,966.154 107.579 456,301.469
202109 395,018.853 108.759 454,863.415
202112 392,738.177 109.676 448,455.259
202203 406,083.332 111.848 454,690.760
202206 414,446.877 114.072 455,006.773
202209 420,229.089 114.715 458,768.884
202212 410,698.158 115.179 446,558.011
202303 431,749.494 116.507 464,095.668
202306 437,254.187 117.182 467,306.571
202309 445,021.975 118.964 468,485.924
202312 443,057.570 118.837 466,914.439
202403 461,050.557 120.123 480,674.237
202406 466,545.299 120.007 486,872.607
202409 462,951.528 120.861 479,708.935
202412 461,296.227 121.135 476,912.527
202503 482,007.993 122.590 492,411.722
202506 486,335.072 122.611 496,746.698
202509 489,784.973 123.402 497,065.364
202512 491,065.536 123.939 496,203.250
202603 517,642.805 125.236 517,642.805

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 ₩454,437.64 mean?
Samchully Co (XKRX:004690) has a Cyclically Adjusted Book per Share of ₩454,437.64 as of Mar. 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 Samchully Co and its competitors.
Is Samchully Co's Cyclically Adjusted Book per Share too high?
Samchully Co's current Cyclically Adjusted Book per Share is ₩454,437.64. Overall, Samchully Co has a GF Score™ of 65/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Samchully Co's Cyclically Adjusted Book per Share compare to ATO and NI?
Samchully Co's Cyclically Adjusted Book per Share of ₩454,437.64 can be compared against companies in the Utilities - Regulated 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 Utilities - Regulated company?
A good Cyclically Adjusted Book per Share depends on the Utilities - Regulated 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 Samchully Co and its competitors. Samchully Co's current Cyclically Adjusted Book per Share is ₩454,437.64. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Samchully Co stock overvalued right now?
Based on GuruFocus' analysis, Samchully Co (XKRX:004690) is currently considered Modestly Overvalued. The stock's GF Value™ is ₩96,242.31, compared to a current price of ₩118,900.00 — trading 23.5% above its estimated fair value. The current Cyclically Adjusted Book per Share is ₩454,437.64. Samchully Co's overall GF Score™ is 65/100 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 Book per Share calculated?
Cyclically Adjusted Book per Share is calculated from a company's financial statements. For Samchully Co (XKRX:004690), the current Cyclically Adjusted Book per Share is ₩454,437.64 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 Samchully Co (XKRX:004690) Overvalued in 2026?

Based on GuruFocus' analysis, Samchully Co stock appears to be overvalued. The current stock price of ₩118,900.00 is trading 23.5% above its estimated GF Value™ of ₩96,242.31. GuruFocus considers Samchully Co to be Modestly Overvalued.

Key valuation signals for XKRX:004690:

  • Cyclically Adjusted Book per Share: ₩454,437.64
  • GF Value™: ₩96,242.31 vs. price of ₩118,900.00 (23.5% above fair value)
  • GF Score™: 65/100 with 2 warning signs

No single metric tells the full story. See the XKRX:004690 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Samchully Co Business Description

Address 42, Gukjegeumyung-ro 6-gil, Yeongdeungpo-gu, Seoul, KOR, 07328
Samchully Co Ltd is a Korean utility company primarily involved in the generation, supply, and sale of natural gas and electricity. Its Energy Business encompasses its city gas and power generation activities. The company supplies natural gas mainly to households and industrial entities around the Incheon and Gyeonggi-do metro areas in South Korea through its gas pipeline network. Samchully's power generation unit brings in revenue from the sale of electricity and heat produced by its liquefied natural gas-powered energy generation facilities.
65GF Score

Get the complete analysis for XKRX:004690

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

₩118,900.00
Price
₩96,242.31
GF Value