Exotic Food PCL (BKK:XO) Cyclically Adjusted Revenue per Share: ฿4.35 (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.

BKK:XO Exotic Food PCL BKK:XO
100 GF Score
Price ฿18.70
GF Value ฿18.41
Valuation Fairly Valued
! 6 Warning Signs
View Full Analysis

What is Exotic Food PCL Cyclically Adjusted Revenue per Share?

Exotic Food PCL BKK:XO +2.75% 100 Cyclically Adjusted Revenue per Share is ฿4.35 as of Mar. 2026. GuruFocus rates BKK:XO with a GF Score™ of 100/100 and a GF Value™ of ฿18.41 (Fairly Valued). The stock has 6 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.

Exotic Food PCL's adjusted revenue per share for the three months ended in Mar. 2026 was ฿1.207. 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 ฿4.35 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Exotic Food PCL's average Cyclically Adjusted Revenue Growth Rate was 8.50% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 10.50% 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 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 Exotic Food PCL was 10.50% per year. The lowest was 10.50% per year. And the median was 10.50% per year.

As of today (2026-08-13), Exotic Food PCL's current stock price is ฿18.70. Exotic Food PCL's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2026 was ฿4.35. Exotic Food PCL's Cyclically Adjusted PS Ratio of today is 4.30.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Exotic Food PCL was 10.43. The lowest was 2.94. And the median was 4.56.


Exotic Food PCL  (BKK:XO) 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.

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

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=18.70/4.35
=4.30

* 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 Exotic Food PCL was 10.43. The lowest was 2.94. And the median was 4.56.


Be Aware

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


Exotic Food PCL Cyclically Adjusted Revenue per Share Related Terms


Exotic Food PCL Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Exotic Food 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.

Exotic Food PCL Cyclically Adjusted Revenue per Share Chart

Exotic Food 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 0.00 3.14 3.56 3.92 4.24

Exotic Food PCL Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 4.01 4.11 4.19 4.24 4.35

BKK:XO vs KHC, GIS: Cyclically Adjusted Revenue per Share Comparison

For the Packaged Foods subindustry, Exotic Food 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.


Exotic Food PCL Cyclically Adjusted PS Ratio vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Exotic Food PCL's Cyclically Adjusted PS Ratio distribution charts can be found below:

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


BKK:XO
100GF Score
Exotic Food PCL BKK:XO
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Exotic Food 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, Exotic Food PCL's adjusted Revenue per Share data for the three months ended in Mar. 2026 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=1.207/330.2130*330.2130
=1.207

Current CPI (Mar. 2026) = 330.2130.

Exotic Food PCL Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201606 0.632 241.018 0.866
201609 0.517 241.428 0.707
201612 0.585 241.432 0.800
201703 0.684 243.801 0.926
201706 0.615 244.955 0.829
201709 0.614 246.819 0.821
201712 0.651 246.524 0.872
201803 0.734 249.554 0.971
201806 0.680 251.989 0.891
201809 0.762 252.439 0.997
201812 0.784 251.233 1.030
201903 0.743 254.202 0.965
201906 0.512 256.143 0.660
201909 0.595 256.759 0.765
201912 0.531 256.974 0.682
202003 0.634 258.115 0.811
202006 0.812 257.797 1.040
202009 0.823 260.280 1.044
202012 0.712 260.474 0.903
202103 0.828 264.877 1.032
202106 1.063 271.696 1.292
202109 0.792 274.310 0.953
202112 0.858 278.802 1.016
202203 0.818 287.504 0.940
202206 0.909 296.311 1.013
202209 0.770 296.808 0.857
202212 0.907 296.797 1.009
202303 0.928 301.836 1.015
202306 1.448 305.109 1.567
202309 1.634 307.789 1.753
202312 1.897 306.746 2.042
202403 1.660 312.332 1.755
202406 1.639 314.175 1.723
202409 1.304 315.301 1.366
202412 1.192 315.605 1.247
202503 1.130 319.799 1.167
202506 1.429 322.561 1.463
202509 1.199 324.800 1.219
202512 1.286 324.054 1.310
202603 1.207 330.213 1.207

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 ฿4.35 mean?
Exotic Food PCL (BKK:XO) has a Cyclically Adjusted Revenue per Share of ฿4.35 as of Mar. 2026. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on Exotic Food PCL and its competitors.
Is Exotic Food PCL's Cyclically Adjusted Revenue per Share too high?
Exotic Food PCL's current Cyclically Adjusted Revenue per Share is ฿4.35. Overall, Exotic Food PCL has a GF Score™ of 100/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Exotic Food PCL's Cyclically Adjusted Revenue per Share compare to KHC and GIS?
Exotic Food PCL's Cyclically Adjusted Revenue per Share of ฿4.35 can be compared against companies in the Consumer Packaged Goods 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 Consumer Packaged Goods company?
A good Cyclically Adjusted Revenue per Share depends on the Consumer Packaged Goods 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 Exotic Food PCL and its competitors. Exotic Food PCL's current Cyclically Adjusted Revenue per Share is ฿4.35. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Exotic Food PCL stock overvalued right now?
Based on GuruFocus' analysis, Exotic Food PCL (BKK:XO) is currently considered Fairly Valued. The stock's GF Value™ is ฿18.41, compared to a current price of ฿18.70 — trading 1.6% above its estimated fair value. The current Cyclically Adjusted Revenue per Share is ฿4.35. Exotic Food PCL's overall GF Score™ is 100/100 with 6 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 Exotic Food PCL (BKK:XO), the current Cyclically Adjusted Revenue per Share is ฿4.35 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 Exotic Food PCL (BKK:XO) Overvalued in 2026?

Based on GuruFocus' analysis, Exotic Food PCL stock appears to be overvalued. The current stock price of ฿18.70 is trading 1.6% above its estimated GF Value™ of ฿18.41. GuruFocus considers Exotic Food PCL to be Fairly Valued.

Key valuation signals for BKK:XO:

  • Cyclically Adjusted Revenue per Share: ฿4.35
  • GF Value™: ฿18.41 vs. price of ฿18.70 (1.6% above fair value)
  • GF Score™: 100/100 with 6 warning signs

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


Exotic Food PCL Business Description

Address Wireless Road, 130 - 132 Sindhorn Tower 2, 9th floor, Kwang Lumpini, Khet Pathumwan, Bangkok, THA, 10330
Exotic Food PCL manufactures and exports seasoning and dipping sauces, fruit juice, canned products, and products made from fruit and vegetables. The company operates in both local and overseas markets. It offers seasoning products, which include dipping sauces, chilli sauces, and other seasoning products; food ingredient products, which include coconut milk and curry paste products; and beverages, among others. The company's reportable segments are: Seasoning and dipping sauces, which generate maximum revenue, Cooking paste, and Others. Geographically, it generates maximum revenue from Europe, followed by America, and other regions.
100GF Score

Get the complete analysis for BKK:XO

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

฿18.70
Price
฿18.41
GF Value