Susco PCL (BKK:SUSCO-R) Cyclically Adjusted Revenue per Share: ฿30.87 (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-R Susco PCL BKK:SUSCO-R
77 GF Score
Price ฿2.48
GF Value ฿2.72
Valuation Modestly Undervalued
! 7 Warning Signs
View Full Analysis

What is Susco PCL Cyclically Adjusted Revenue per Share?

Susco PCL BKK:SUSCO-R -0.60% 77 Cyclically Adjusted Revenue per Share is ฿30.87 as of Jun. 2026. GuruFocus rates BKK:SUSCO-R with a GF Score™ of 77/100 and a GF Value™ of ฿2.72 (Modestly Undervalued). 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 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.

Susco PCL's adjusted revenue per share for the three months ended in Jun. 2026 was ฿9.517. 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 ฿30.87 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Susco PCL's average Cyclically Adjusted Revenue Growth Rate was 6.40% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 4.80% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 6.10% 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 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 Susco PCL was 7.20% per year. The lowest was 4.80% per year. And the median was 6.05% per year.

As of today (2026-08-27), Susco PCL's current stock price is ฿2.48493. Susco PCL's Cyclically Adjusted Revenue per Share for the quarter that ended in Jun. 2026 was ฿30.87. Susco PCL's Cyclically Adjusted PS Ratio of today is 0.08.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Susco PCL was 0.22. The lowest was 0.07. And the median was 0.14.


Susco PCL  (BKK:SUSCO-R) 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.

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

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=2.48493/30.87
=0.08

* 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 Susco PCL was 0.22. The lowest was 0.07. And the median was 0.14.


Be Aware

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


Susco PCL Cyclically Adjusted Revenue per Share Related Terms


Susco PCL Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Susco PCL'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.

Susco PCL Cyclically Adjusted Revenue per Share Chart

Susco PCL 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 22.77 27.27 20.05 27.27 33.60

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 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 33.28 30.19 33.60 30.47 30.87

BKK:SUSCO-R vs MPC, VLO, PSX: Cyclically Adjusted Revenue per Share Comparison

For the Oil & Gas Refining & Marketing subindustry, Susco PCL'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.


Susco PCL Cyclically Adjusted PS Ratio vs Oil & Gas Industry

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

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


BKK:SUSCO-R
77GF Score
Susco PCL BKK:SUSCO-R
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Susco PCL 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, Susco PCL's adjusted Revenue per Share data for the three months ended in Jun. 2026 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=9.517/333.9520*333.9520
=9.517

Current CPI (Jun. 2026) = 333.9520.

Susco PCL Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201609 4.139 241.428 5.725
201612 4.722 241.432 6.532
201703 5.375 243.801 7.363
201706 5.080 244.955 6.926
201709 5.104 246.819 6.906
201712 5.532 246.524 7.494
201803 6.059 249.554 8.108
201806 6.495 251.989 8.608
201809 6.492 252.439 8.588
201812 6.388 251.233 8.491
201903 6.203 254.202 8.149
201906 6.790 256.143 8.853
201909 6.076 256.759 7.903
201912 6.357 256.974 8.261
202003 5.757 258.115 7.448
202006 2.784 257.797 3.606
202009 3.519 260.280 4.515
202012 3.799 260.474 4.871
202103 4.597 264.877 5.796
202106 4.726 271.696 5.809
202109 4.586 274.310 5.583
202112 5.993 278.802 7.178
202203 7.247 287.504 8.418
202206 8.831 296.311 9.953
202209 8.700 296.808 9.789
202212 8.692 296.797 9.780
202303 8.968 301.836 9.922
202306 7.815 305.109 8.554
202309 7.429 307.789 8.060
202312 7.887 306.746 8.587
202403 7.628 312.332 8.156
202406 8.428 314.175 8.959
202409 7.359 315.301 7.794
202412 8.989 315.605 9.512
202503 9.079 319.799 9.481
202506 8.325 322.561 8.619
202509 6.682 324.800 6.870
202512 7.881 324.054 8.122
202603 7.261 330.213 7.343
202606 9.517 333.952 9.517

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 ฿30.87 mean?
Susco PCL (BKK:SUSCO-R) has a Cyclically Adjusted Revenue per Share of ฿30.87 as of Jun. 2026. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on Susco PCL and its competitors.
Is Susco PCL's Cyclically Adjusted Revenue per Share too high?
Susco PCL's current Cyclically Adjusted Revenue per Share is ฿30.87. Overall, Susco PCL has a GF Score™ of 77/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Susco PCL's Cyclically Adjusted Revenue per Share compare to MPC and VLO?
Susco PCL's Cyclically Adjusted Revenue per Share of ฿30.87 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 Revenue per Share for an Oil & Gas company?
A good Cyclically Adjusted Revenue per Share depends on the Oil & Gas 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 Susco PCL and its competitors. Susco PCL's current Cyclically Adjusted Revenue per Share is ฿30.87. 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-R) is currently considered Modestly Undervalued. The stock's GF Value™ is ฿2.72, compared to a current price of ฿2.48 — trading 8.6% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is ฿30.87. Susco PCL's overall GF Score™ is 77/100 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 Revenue per Share calculated?
Cyclically Adjusted Revenue per Share is calculated from a company's financial statements. For Susco PCL (BKK:SUSCO-R), the current Cyclically Adjusted Revenue per Share is ฿30.87 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-R) Overvalued in 2026?

Based on GuruFocus' analysis, Susco PCL stock appears to be undervalued. The current stock price of ฿2.48 is trading 8.6% below its estimated GF Value™ of ฿2.72. GuruFocus considers Susco PCL to be Modestly Undervalued.

Key valuation signals for BKK:SUSCO-R:

  • Cyclically Adjusted Revenue per Share: ฿30.87
  • GF Value™: ฿2.72 vs. price of ฿2.48 (8.6% below fair value)
  • GF Score™: 77/100 with 7 warning signs

No single metric tells the full story. See the BKK:SUSCO-R 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: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.
77GF Score

Get the complete analysis for BKK:SUSCO-R

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

฿2.48
Price
฿2.72
GF Value