Hsin Kao Gas Co (TPE:9931) Cyclically Adjusted Revenue per Share: NT$13.36 (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.

TPE:9931 Hsin Kao Gas Co Ltd TPE:9931
90 GF Score
Price NT$34.15
GF Value NT$37.83
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is Hsin Kao Gas Co Cyclically Adjusted Revenue per Share?

Hsin Kao Gas Co TPE:9931 +0.15% 90 Cyclically Adjusted Revenue per Share is NT$13.36 as of Dec. 2025. GuruFocus rates TPE:9931 with a GF Score™ of 90/100 and a GF Value™ of NT$37.83 (Modestly 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 Kao Gas Co's adjusted revenue per share for the three months ended in Dec. 2025 was NT$3.320. 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$13.36 for the trailing ten years ended in Dec. 2025.

During the past 12 months, Hsin Kao Gas Co's average Cyclically Adjusted Revenue Growth Rate was 1.80% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 1.00% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 1.90% 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 Kao Gas Co was 2.70% per year. The lowest was 1.00% per year. And the median was 1.85% per year.

As of today (2026-07-25), Hsin Kao Gas Co's current stock price is NT$34.15. Hsin Kao Gas Co's Cyclically Adjusted Revenue per Share for the quarter that ended in Dec. 2025 was NT$13.36. Hsin Kao Gas Co's Cyclically Adjusted PS Ratio of today is 2.56.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Hsin Kao Gas Co was 3.49. The lowest was 2.42. And the median was 2.80.


Hsin Kao Gas Co  (TPE:9931) 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 Kao Gas Co's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=34.15/13.36
=2.56

* 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 Kao Gas Co was 3.49. The lowest was 2.42. And the median was 2.80.


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 Kao Gas Co Cyclically Adjusted Revenue per Share Related Terms


Hsin Kao Gas Co Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Hsin Kao 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.

Hsin Kao Gas Co Cyclically Adjusted Revenue per Share Chart

Hsin Kao 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 12.59 12.98 12.88 13.13 13.36

Hsin Kao Gas Co 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 13.13 13.21 13.26 13.37 13.36

TPE:9931 vs ATO, NI, UGI: Cyclically Adjusted Revenue per Share Comparison

For the Utilities - Regulated Gas subindustry, Hsin Kao 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.


Hsin Kao Gas Co Cyclically Adjusted PS Ratio vs Utilities - Regulated Industry

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

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


TPE:9931
90GF Score
Hsin Kao Gas Co Ltd TPE:9931
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Hsin Kao 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, Hsin Kao 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)
=3.32/324.0540*324.0540
=3.320

Current CPI (Dec. 2025) = 324.0540.

Hsin Kao Gas Co Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201603 2.725 238.132 3.708
201606 2.194 241.018 2.950
201609 1.943 241.428 2.608
201612 2.239 241.432 3.005
201703 2.492 243.801 3.312
201706 2.502 244.955 3.310
201709 2.243 246.819 2.945
201712 3.008 246.524 3.954
201803 3.832 249.554 4.976
201806 3.018 251.989 3.881
201809 2.670 252.439 3.427
201812 2.801 251.233 3.613
201903 3.400 254.202 4.334
201906 3.070 256.143 3.884
201909 2.752 256.759 3.473
201912 2.855 256.974 3.600
202003 3.218 258.115 4.040
202006 2.476 257.797 3.112
202009 2.136 260.280 2.659
202012 2.363 260.474 2.940
202103 2.820 264.877 3.450
202106 2.385 271.696 2.845
202109 2.177 274.310 2.572
202112 2.505 278.802 2.912
202203 2.913 287.504 3.283
202206 2.649 296.311 2.897
202209 2.278 296.808 2.487
202212 2.507 296.797 2.737
202303 2.887 301.836 3.100
202306 2.512 305.109 2.668
202309 2.288 307.789 2.409
202312 2.547 306.746 2.691
202403 5.472 312.332 5.677
202406 5.163 314.175 5.325
202409 2.814 315.301 2.892
202412 2.756 315.605 2.830
202503 3.488 319.799 3.534
202506 3.153 322.561 3.168
202509 3.059 324.800 3.052
202512 3.320 324.054 3.320

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$13.36 mean?
Hsin Kao Gas Co (TPE:9931) has a Cyclically Adjusted Revenue per Share of NT$13.36 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 Kao Gas Co and its competitors.
Is Hsin Kao Gas Co's Cyclically Adjusted Revenue per Share too high?
Hsin Kao Gas Co's current Cyclically Adjusted Revenue per Share is NT$13.36. Overall, Hsin Kao Gas Co has a GF Score™ of 90/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Hsin Kao Gas Co's Cyclically Adjusted Revenue per Share compare to ATO and NI?
Hsin Kao Gas Co's Cyclically Adjusted Revenue per Share of NT$13.36 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 Kao Gas Co and its competitors. Hsin Kao Gas Co's current Cyclically Adjusted Revenue per Share is NT$13.36. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Hsin Kao Gas Co stock overvalued right now?
Based on GuruFocus' analysis, Hsin Kao Gas Co (TPE:9931) is currently considered Modestly Undervalued. The stock's GF Value™ is NT$37.83, compared to a current price of NT$34.15 — trading 9.7% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is NT$13.36. Hsin Kao Gas Co's overall GF Score™ is 90/100 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 Kao Gas Co (TPE:9931), the current Cyclically Adjusted Revenue per Share is NT$13.36 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 Kao Gas Co (TPE:9931) Overvalued in 2026?

Based on GuruFocus' analysis, Hsin Kao Gas Co stock appears to be undervalued. The current stock price of NT$34.15 is trading 9.7% below its estimated GF Value™ of NT$37.83. GuruFocus considers Hsin Kao Gas Co to be Modestly Undervalued.

Key valuation signals for TPE:9931:

  • Cyclically Adjusted Revenue per Share: NT$13.36
  • GF Value™: NT$37.83 vs. price of NT$34.15 (9.7% below fair value)
  • GF Score™: 90/100 with 4 warning signs

No single metric tells the full story. See the TPE:9931 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Hsin Kao Gas Co Business Description

Address No.12, Minquan 1st Road, Lingya District, Kaohsiung, TWN, 802037
Hsin Kao Gas Co Ltd is a Taiwan-based company mainly engaged in the sale of natural gas and the installation of gas pipelines. The Company sells natural gas and transports the natural gas imported by CPC Corp Taiwan to residential and commercial users in the operating area through gas pipelines for use as fuel. The business scope mainly targets industrial, commercial and general household users in the nine administrative districts of Kaohsiung City, including Sanmin, Qianjin, Xinxing, Lingya, Qianzhen, Gushan, Zuoying, Nanzi and Yancheng.
90GF Score

Get the complete analysis for TPE:9931

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

NT$34.15
Price
NT$37.83
GF Value