Hsin Tai Gas (ROCO:8917) Cyclically Adjusted Revenue per Share: NT$16.49 (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.

ROCO:8917 Hsin Tai Gas Corp ROCO:8917
87 GF Score
Price NT$53.00
GF Value NT$75.94
Valuation Significantly Undervalued
! 4 Warning Signs
View Full Analysis

What is Hsin Tai Gas Cyclically Adjusted Revenue per Share?

Hsin Tai Gas ROCO:8917 +1.15% 87 Cyclically Adjusted Revenue per Share is NT$16.49 as of Dec. 2025. GuruFocus rates ROCO:8917 with a GF Score™ of 87/100 and a GF Value™ of NT$75.94 (Significantly Undervalued). The stock has 4 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.

Hsin Tai Gas's adjusted revenue per share for the three months ended in Dec. 2025 was NT$4.729. 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 NT$16.49 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Hsin Tai Gas's average Cyclically Adjusted Revenue Growth Rate was 6.30% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 4.30% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 5.10% 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 Hsin Tai Gas was 5.90% per year. The lowest was 4.30% per year. And the median was 4.95% per year.

As of today (2026-07-16), Hsin Tai Gas's current stock price is NT$53.00. Hsin Tai Gas's Cyclically Adjusted Revenue per Share for the quarter that ended in Dec. 2025 was NT$16.49. Hsin Tai Gas's Cyclically Adjusted PS Ratio of today is 3.21.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Hsin Tai Gas was 6.26. The lowest was 3.04. And the median was 4.17.


Hsin Tai Gas  (ROCO:8917) 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.

Hsin Tai Gas's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=53.00/16.49
=3.21

* 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 Hsin Tai Gas was 6.26. The lowest was 3.04. And the median was 4.17.


Be Aware

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


Hsin Tai Gas Cyclically Adjusted Revenue per Share Related Terms


Hsin Tai Gas Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Hsin Tai Gas'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.

Hsin Tai Gas Cyclically Adjusted Revenue per Share Chart

Hsin Tai Gas 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 13.67 14.55 15.05 15.51 16.49

Hsin Tai Gas Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25
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 15.51 15.80 16.13 16.38 16.49

ROCO:8917 vs ATO, NI, UGI: Cyclically Adjusted Revenue per Share Comparison

For the Utilities - Regulated Gas subindustry, Hsin Tai Gas'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.


Hsin Tai Gas Cyclically Adjusted PS Ratio vs Utilities - Regulated Industry

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

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


ROCO:8917
87GF Score
Hsin Tai Gas Corp ROCO:8917
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Hsin Tai Gas 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, Hsin Tai Gas'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)
=4.729/324.0540*324.0540
=4.729

Current CPI (Dec. 2025) = 324.0540.

Hsin Tai Gas Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201603 2.714 238.132 3.693
201606 2.150 241.018 2.891
201609 1.925 241.428 2.584
201612 2.339 241.432 3.139
201703 2.680 243.801 3.562
201706 2.604 244.955 3.445
201709 2.208 246.819 2.899
201712 2.707 246.524 3.558
201803 3.226 249.554 4.189
201806 2.901 251.989 3.731
201809 2.581 252.439 3.313
201812 3.044 251.233 3.926
201903 3.386 254.202 4.316
201906 3.433 256.143 4.343
201909 3.164 256.759 3.993
201912 4.756 256.974 5.997
202003 4.183 258.115 5.252
202006 3.544 257.797 4.455
202009 3.097 260.280 3.856
202012 3.373 260.474 4.196
202103 3.720 264.877 4.551
202106 3.601 271.696 4.295
202109 3.211 274.310 3.793
202112 3.638 278.802 4.228
202203 4.166 287.504 4.696
202206 4.024 296.311 4.401
202209 3.637 296.808 3.971
202212 3.788 296.797 4.136
202303 4.400 301.836 4.724
202306 3.953 305.109 4.198
202309 3.590 307.789 3.780
202312 3.947 306.746 4.170
202403 4.392 312.332 4.557
202406 4.088 314.175 4.217
202409 3.842 315.301 3.949
202412 4.724 315.605 4.850
202503 5.042 319.799 5.109
202506 5.002 322.561 5.025
202509 4.230 324.800 4.220
202512 4.729 324.054 4.729

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 NT$16.49 mean?
Hsin Tai Gas (ROCO:8917) has a Cyclically Adjusted Revenue per Share of NT$16.49 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 Hsin Tai Gas and its competitors.
Is Hsin Tai Gas' Cyclically Adjusted Revenue per Share too high?
Hsin Tai Gas' current Cyclically Adjusted Revenue per Share is NT$16.49. Overall, Hsin Tai Gas has a GF Score™ of 87/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Hsin Tai Gas' Cyclically Adjusted Revenue per Share compare to ATO and NI?
Hsin Tai Gas' Cyclically Adjusted Revenue per Share of NT$16.49 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 Hsin Tai Gas and its competitors. Hsin Tai Gas's current Cyclically Adjusted Revenue per Share is NT$16.49. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Hsin Tai Gas stock overvalued right now?
Based on GuruFocus' analysis, Hsin Tai Gas (ROCO:8917) is currently considered Significantly Undervalued. The stock's GF Value™ is NT$75.94, compared to a current price of NT$53.00 — trading 30.2% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is NT$16.49. Hsin Tai Gas' overall GF Score™ is 87/100 with 4 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 Hsin Tai Gas (ROCO:8917), the current Cyclically Adjusted Revenue per Share is NT$16.49 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 Hsin Tai Gas (ROCO:8917) Overvalued in 2026?

Based on GuruFocus' analysis, Hsin Tai Gas stock appears to be undervalued. The current stock price of NT$53.00 is trading 30.2% below its estimated GF Value™ of NT$75.94. GuruFocus considers Hsin Tai Gas to be Significantly Undervalued.

Key valuation signals for ROCO:8917:

  • Cyclically Adjusted Revenue per Share: NT$16.49
  • GF Value™: NT$75.94 vs. price of NT$53.00 (30.2% below fair value)
  • GF Score™: 87/100 with 4 warning signs

No single metric tells the full story. See the ROCO:8917 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Hsin Tai Gas Business Description

Address No. 221, Section 2, Zhonghua Road, Tucheng District, New Taipei City, TWN
Hsin Tai Gas Corp is engaged in natural gas supply, natural gas transmission system construction, sale and installation of gas meters, and office building rental business. The company provides natural gas mainly to families, government organizations, and other areas. It operates its business mainly in New Taipei City. Its segments include: Gas Sales Segment; Equipment Segment; and Others, of which Gas Sales Segment derives maximum revenue.
87GF Score

Get the complete analysis for ROCO:8917

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

NT$53.00
Price
NT$75.94
GF Value