North-Star International Co (ROCO:8927) Cyclically Adjusted Revenue per Share: NT$20.94 (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.

ROCO:8927 North-Star International Co Ltd ROCO:8927
66 GF Score
Price NT$20.35
GF Value NT$51.91
Valuation Possible Value Trap
! 7 Warning Signs
View Full Analysis

What is North-Star International Co Cyclically Adjusted Revenue per Share?

North-Star International Co ROCO:8927 +0.25% 66 Cyclically Adjusted Revenue per Share is NT$20.94 as of Mar. 2026. GuruFocus rates ROCO:8927 with a GF Score™ of 66/100 and a GF Value™ of NT$51.91 (Possible Value Trap). 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.

North-Star International Co's adjusted revenue per share for the three months ended in Mar. 2026 was NT$7.923. 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$20.94 for the trailing ten years ended in Mar. 2026.

During the past 12 months, North-Star International Co's average Cyclically Adjusted Revenue Growth Rate was 8.60% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 2.50% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 1.20% 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 North-Star International Co was 2.50% per year. The lowest was -2.70% per year. And the median was 0.05% per year.

As of today (2026-08-05), North-Star International Co's current stock price is NT$20.35. North-Star International Co's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2026 was NT$20.94. North-Star International Co's Cyclically Adjusted PS Ratio of today is 0.97.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of North-Star International Co was 3.01. The lowest was 0.44. And the median was 1.26.


North-Star International Co  (ROCO:8927) 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.

North-Star International Co's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=20.35/20.94
=0.97

* 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 North-Star International Co was 3.01. The lowest was 0.44. And the median was 1.26.


Be Aware

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


North-Star International Co Cyclically Adjusted Revenue per Share Related Terms


North-Star International Co Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for North-Star International 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.

North-Star International Co Cyclically Adjusted Revenue per Share Chart

North-Star International 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 18.61 18.65 18.35 18.90 20.10

North-Star International 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 19.29 19.49 19.79 20.10 20.94

ROCO:8927 vs CASY, WSM, ULTA: Cyclically Adjusted Revenue per Share Comparison

For the Specialty Retail subindustry, North-Star International 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.


North-Star International Co Cyclically Adjusted PS Ratio vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, North-Star International Co's Cyclically Adjusted PS Ratio distribution charts can be found below:

* The bar in red indicates where North-Star International Co's Cyclically Adjusted PS Ratio falls into.


ROCO:8927
66GF Score
North-Star International Co Ltd ROCO:8927
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

North-Star International 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, North-Star International Co'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)
=7.923/330.2130*330.2130
=7.923

Current CPI (Mar. 2026) = 330.2130.

North-Star International Co Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201606 2.982 241.018 4.086
201609 3.042 241.428 4.161
201612 3.115 241.432 4.260
201703 3.137 243.801 4.249
201706 3.146 244.955 4.241
201709 3.498 246.819 4.680
201712 3.773 246.524 5.054
201803 3.836 249.554 5.076
201806 4.111 251.989 5.387
201809 4.165 252.439 5.448
201812 4.254 251.233 5.591
201903 3.829 254.202 4.974
201906 3.975 256.143 5.124
201909 4.442 256.759 5.713
201912 4.178 256.974 5.369
202003 3.695 258.115 4.727
202006 2.966 257.797 3.799
202009 3.626 260.280 4.600
202012 2.175 260.474 2.757
202103 3.466 264.877 4.321
202106 3.639 271.696 4.423
202109 4.255 274.310 5.122
202112 6.092 278.802 7.215
202203 4.127 287.504 4.740
202206 4.493 296.311 5.007
202209 4.511 296.808 5.019
202212 3.386 296.797 3.767
202303 4.070 301.836 4.453
202306 4.343 305.109 4.700
202309 4.762 307.789 5.109
202312 4.705 306.746 5.065
202403 4.706 312.332 4.975
202406 10.761 314.175 11.310
202409 6.614 315.301 6.927
202412 4.918 315.605 5.146
202503 5.995 319.799 6.190
202506 4.662 322.561 4.773
202509 6.268 324.800 6.372
202512 7.356 324.054 7.496
202603 7.923 330.213 7.923

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$20.94 mean?
North-Star International Co (ROCO:8927) has a Cyclically Adjusted Revenue per Share of NT$20.94 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 North-Star International Co and its competitors.
Is North-Star International Co's Cyclically Adjusted Revenue per Share too high?
North-Star International Co's current Cyclically Adjusted Revenue per Share is NT$20.94. Overall, North-Star International Co has a GF Score™ of 66/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does North-Star International Co's Cyclically Adjusted Revenue per Share compare to CASY and WSM?
North-Star International Co's Cyclically Adjusted Revenue per Share of NT$20.94 can be compared against companies in the Retail - Cyclical 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 Retail - Cyclical company?
A good Cyclically Adjusted Revenue per Share depends on the Retail - Cyclical 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 North-Star International Co and its competitors. North-Star International Co's current Cyclically Adjusted Revenue per Share is NT$20.94. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is North-Star International Co stock overvalued right now?
Based on GuruFocus' analysis, North-Star International Co (ROCO:8927) is currently considered Possible Value Trap. The stock's GF Value™ is NT$51.91, compared to a current price of NT$20.35 — trading 60.8% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is NT$20.94. North-Star International Co's overall GF Score™ is 66/100 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 North-Star International Co (ROCO:8927), the current Cyclically Adjusted Revenue per Share is NT$20.94 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 North-Star International Co (ROCO:8927) Overvalued in 2026?

Based on GuruFocus' analysis, North-Star International Co stock appears to be undervalued. The current stock price of NT$20.35 is trading 60.8% below its estimated GF Value™ of NT$51.91. GuruFocus considers North-Star International Co to be Possible Value Trap.

Key valuation signals for ROCO:8927:

  • Cyclically Adjusted Revenue per Share: NT$20.94
  • GF Value™: NT$51.91 vs. price of NT$20.35 (60.8% below fair value)
  • GF Score™: 66/100 with 7 warning signs

No single metric tells the full story. See the ROCO:8927 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


North-Star International Co Business Description

Address No. 137, Xinhai Road, Banqiao District, New Taipei City, TWN, 220
North-Star International Co Ltd is mainly engaged in petrol filling stations and the retail business of gasoline products. In addition, for the diversification operation of the Group, the Group has been expanding into hotels, real estate development and sale, as well as renewable energy development services. The Group has three reportable segments: gasoline sales, restaurant and travel service, and optoelectronics business. The gasoline sales segment, which generates maximum revenue, is engaged in retailing petrol filling stations and gasoline products. The restaurant and travel service segment is engaged in the hotel and restaurant industry. The optoelectronics business segment is engaged in solar power generation, energy storage, and electricity sales.
66GF Score

Get the complete analysis for ROCO:8927

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

NT$20.35
Price
NT$51.91
GF Value