Shizuoka Gas Co (FRA:1KS) Cyclically Adjusted Revenue per Share: €12.32 (As of Dec. 2025)

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.

FRA:1KS Shizuoka Gas Co Ltd FRA:1KS
77 GF Score
Price €6.65
GF Value €5.32
Valuation Modestly Overvalued
! 2 Warning Signs
View Full Analysis

What is Shizuoka Gas Co Cyclically Adjusted Revenue per Share?

Shizuoka Gas Co FRA:1KS 77 Cyclically Adjusted Revenue per Share is €12.32 as of Dec. 2025. GuruFocus rates FRA:1KS with a GF Score™ of 77/100 and a GF Value™ of €5.32 (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 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.

Shizuoka Gas Co's adjusted revenue per share for the three months ended in Dec. 2025 was €3.635. 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 €12.32 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Shizuoka Gas Co's average Cyclically Adjusted Revenue Growth Rate was 3.90% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 4.60% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 4.80% 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 Shizuoka Gas Co was 5.80% per year. The lowest was 1.10% per year. And the median was 3.45% per year.

As of today (2026-07-31), Shizuoka Gas Co's current stock price is €6.65. Shizuoka Gas Co's Cyclically Adjusted Revenue per Share for the quarter that ended in Dec. 2025 was €12.32. Shizuoka Gas Co's Cyclically Adjusted PS Ratio of today is 0.54.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Shizuoka Gas Co was 0.71. The lowest was 0.39. And the median was 0.50.


Shizuoka Gas Co  (FRA:1KS) 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.

Shizuoka Gas Co's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=6.65/12.32
=0.54

* 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 Shizuoka Gas Co was 0.71. The lowest was 0.39. And the median was 0.50.


Be Aware

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


Shizuoka Gas Co Cyclically Adjusted Revenue per Share Related Terms


Shizuoka Gas Co Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Shizuoka Gas Co'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.

Shizuoka Gas Co Cyclically Adjusted Revenue per Share Chart

Shizuoka Gas Co 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 14.20 14.14 13.49 13.51 12.32

Shizuoka Gas 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 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 13.85 13.26 13.13 12.32 0.00

FRA:1KS vs ATO, NI: Cyclically Adjusted Revenue per Share Comparison

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


Shizuoka Gas Co Cyclically Adjusted PS Ratio vs Utilities - Regulated Industry

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

* The bar in red indicates where Shizuoka Gas Co's Cyclically Adjusted PS Ratio falls into.


FRA:1KS
77GF Score
Shizuoka Gas Co Ltd FRA:1KS
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Shizuoka Gas Co 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, Shizuoka Gas Co's adjusted Revenue per Share data for the three months ended in Dec. 2025 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=3.635/113.0000*113.0000
=3.635

Current CPI (Dec. 2025) = 113.0000.

Shizuoka Gas Co Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201603 3.665 97.900 4.230
201606 3.070 98.100 3.536
201609 2.670 98.000 3.079
201612 2.780 98.400 3.192
201703 3.718 98.100 4.283
201706 3.020 98.500 3.465
201709 2.816 98.800 3.221
201712 3.393 99.400 3.857
201803 4.052 99.200 4.616
201806 3.290 99.200 3.748
201809 3.315 99.900 3.750
201812 4.309 99.700 4.884
201903 4.587 99.700 5.199
201906 3.907 99.800 4.424
201909 3.692 100.100 4.168
201912 3.462 100.500 3.893
202003 4.118 100.300 4.639
202006 3.371 99.900 3.813
202009 3.058 99.900 3.459
202012 2.827 99.300 3.217
202103 3.279 99.900 3.709
202106 3.149 99.500 3.576
202109 3.396 100.100 3.834
202112 3.966 100.100 4.477
202203 4.996 101.100 5.584
202206 4.410 101.800 4.895
202209 4.666 103.100 5.114
202212 5.973 104.100 6.484
202303 6.935 104.400 7.506
202306 4.616 105.200 4.958
202309 3.602 106.200 3.833
202312 3.906 106.800 4.133
202403 4.484 107.200 4.727
202406 3.986 108.200 4.163
202409 3.989 108.900 4.139
202412 4.082 110.700 4.167
202503 4.508 111.100 4.585
202506 3.786 111.700 3.830
202509 3.640 112.000 3.673
202512 3.635 113.000 3.635

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 €12.32 mean?
Shizuoka Gas Co (FRA:1KS) has a Cyclically Adjusted Revenue per Share of €12.32 as of Dec. 2025. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on Shizuoka Gas Co and its competitors.
Is Shizuoka Gas Co's Cyclically Adjusted Revenue per Share too high?
Shizuoka Gas Co's current Cyclically Adjusted Revenue per Share is €12.32. Overall, Shizuoka Gas Co has a GF Score™ of 77/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Shizuoka Gas Co's Cyclically Adjusted Revenue per Share compare to ATO and NI?
Shizuoka Gas Co's Cyclically Adjusted Revenue per Share of €12.32 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 Revenue per Share for an Utilities - Regulated company?
A good Cyclically Adjusted Revenue per Share depends on the Utilities - Regulated 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 Shizuoka Gas Co and its competitors. Shizuoka Gas Co's current Cyclically Adjusted Revenue per Share is €12.32. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shizuoka Gas Co stock overvalued right now?
Based on GuruFocus' analysis, Shizuoka Gas Co (FRA:1KS) is currently considered Modestly Overvalued. The stock's GF Value™ is €5.32, compared to a current price of €6.65 — trading 25% above its estimated fair value. The current Cyclically Adjusted Revenue per Share is €12.32. Shizuoka Gas Co's overall GF Score™ is 77/100 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 Revenue per Share calculated?
Cyclically Adjusted Revenue per Share is calculated from a company's financial statements. For Shizuoka Gas Co (FRA:1KS), the current Cyclically Adjusted Revenue per Share is €12.32 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 Shizuoka Gas Co (FRA:1KS) Overvalued in 2026?

Based on GuruFocus' analysis, Shizuoka Gas Co stock appears to be overvalued. The current stock price of €6.65 is trading 25% above its estimated GF Value™ of €5.32. GuruFocus considers Shizuoka Gas Co to be Modestly Overvalued.

Key valuation signals for FRA:1KS:

  • Cyclically Adjusted Revenue per Share: €12.32
  • GF Value™: €5.32 vs. price of €6.65 (25% above fair value)
  • GF Score™: 77/100 with 2 warning signs

No single metric tells the full story. See the FRA:1KS stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Shizuoka Gas Co Business Description

Other Exchanges 9543:Japan
Address 1-5-38 Yahata, Suruga-ku, Shizuoka, JPN, 422-8688
Shizuoka Gas Co Ltd is engaged in production, supply and sale of City gas, sale of Gas Appliances, and contract for Gas related construction work.
77GF Score

Get the complete analysis for FRA:1KS

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

€6.65
Price
€5.32
GF Value