SAMCO (TSE:6387) Cyclically Adjusted Revenue per Share: 円865.81 (As of Jan. 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.

TSE:6387 SAMCO Inc TSE:6387
74 GF Score
Price 円8,520.00
GF Value 円5,200.73
Valuation Significantly Overvalued
! 1 Warning Sign
View Full Analysis

What is SAMCO Cyclically Adjusted Revenue per Share?

SAMCO TSE:6387 74 Cyclically Adjusted Revenue per Share is 円865.81 as of Jan. 2026. GuruFocus rates TSE:6387 with a GF Score™ of 74/100 and a GF Value™ of 円5,200.73 (Significantly Overvalued). The stock has 1 warning sign 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.

SAMCO's adjusted revenue per share for the three months ended in Jan. 2026 was 円381.064. 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 円865.81 for the trailing ten years ended in Jan. 2026.

During the past 12 months, SAMCO's average Cyclically Adjusted Revenue Growth Rate was 4.40% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 7.50% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 5.90% 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 SAMCO was 7.50% per year. The lowest was 0.40% per year. And the median was 4.10% per year.

As of today (2026-08-03), SAMCO's current stock price is 円8520.00. SAMCO's Cyclically Adjusted Revenue per Share for the quarter that ended in Jan. 2026 was 円865.81. SAMCO's Cyclically Adjusted PS Ratio of today is 9.84.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of SAMCO was 16.84. The lowest was 1.21. And the median was 4.34.


SAMCO  (TSE:6387) 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.

SAMCO's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=8520.00/865.81
=9.84

* 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 SAMCO was 16.84. The lowest was 1.21. And the median was 4.34.


Be Aware

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


SAMCO Cyclically Adjusted Revenue per Share Related Terms


SAMCO Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for SAMCO'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.

SAMCO Cyclically Adjusted Revenue per Share Chart

SAMCO Annual Data
Trend Jul16 Jul17 Jul18 Jul19 Jul20 Jul21 Jul22 Jul23 Jul24 Jul25
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 640.45 678.89 732.89 788.54 844.36

SAMCO Quarterly Data
Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Oct24 Jan25 Apr25 Jul25 Oct25 Jan26 Apr26
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 838.37 844.36 848.84 865.81 0.00

TSE:6387 vs AMAT, LRCX, KLAC: Cyclically Adjusted Revenue per Share Comparison

For the Semiconductor Equipment & Materials subindustry, SAMCO'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.


SAMCO Cyclically Adjusted PS Ratio vs Semiconductors Industry

For the Semiconductors industry and Technology sector, SAMCO's Cyclically Adjusted PS Ratio distribution charts can be found below:

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


TSE:6387
74GF Score
SAMCO Inc TSE:6387
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

SAMCO 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, SAMCO's adjusted Revenue per Share data for the three months ended in Jan. 2026 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Jan. 2026 (Change)*Current CPI (Jan. 2026)
=381.064/112.9000*112.9000
=381.064

Current CPI (Jan. 2026) = 112.9000.

SAMCO Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201604 131.791 98.100 151.674
201607 169.645 97.900 195.638
201610 58.465 98.600 66.944
201701 155.600 98.200 178.892
201704 79.777 98.500 91.440
201707 95.106 98.300 109.232
201710 80.807 98.800 92.339
201801 174.797 99.500 198.338
201804 169.913 99.100 193.574
201807 254.986 99.200 290.201
201810 137.175 100.200 154.561
201901 207.924 99.700 235.453
201904 129.986 100.000 146.754
201907 139.396 99.800 157.693
201910 142.095 100.400 159.786
202001 221.665 100.500 249.015
202004 163.198 100.200 183.883
202007 203.776 100.000 230.063
202010 89.760 99.800 101.542
202101 193.603 99.800 219.016
202104 154.382 99.100 175.880
202107 277.648 99.700 314.408
202110 135.159 99.900 152.747
202201 227.259 100.300 255.808
202204 168.894 101.500 187.863
202207 265.623 102.300 293.146
202210 177.733 103.700 193.501
202301 301.422 104.700 325.029
202304 215.087 105.100 231.050
202307 280.548 105.700 299.658
202310 171.841 107.100 181.147
202401 339.256 106.900 358.297
202404 205.902 107.700 215.843
202407 304.268 108.600 316.315
202410 158.843 109.500 163.775
202501 354.221 111.200 359.636
202504 263.939 111.500 267.253
202507 386.017 111.900 389.467
202510 190.042 112.800 190.210
202601 381.064 112.900 381.064

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 円865.81 mean?
SAMCO (TSE:6387) has a Cyclically Adjusted Revenue per Share of 円865.81 as of Jan. 2026. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on SAMCO and its competitors.
Is SAMCO's Cyclically Adjusted Revenue per Share too high?
SAMCO's current Cyclically Adjusted Revenue per Share is 円865.81. Overall, SAMCO has a GF Score™ of 74/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does SAMCO's Cyclically Adjusted Revenue per Share compare to AMAT and LRCX?
SAMCO's Cyclically Adjusted Revenue per Share of 円865.81 can be compared against companies in the Semiconductors 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 Semiconductors company?
A good Cyclically Adjusted Revenue per Share depends on the Semiconductors 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 SAMCO and its competitors. SAMCO's current Cyclically Adjusted Revenue per Share is 円865.81. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is SAMCO stock overvalued right now?
Based on GuruFocus' analysis, SAMCO (TSE:6387) is currently considered Significantly Overvalued. The stock's GF Value™ is 円5,200.73, compared to a current price of 円8,520.00 — trading 63.8% above its estimated fair value. The current Cyclically Adjusted Revenue per Share is 円865.81. SAMCO's overall GF Score™ is 74/100 with 1 warning sign 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 SAMCO (TSE:6387), the current Cyclically Adjusted Revenue per Share is 円865.81 as of Jan. 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 SAMCO (TSE:6387) Overvalued in 2026?

Based on GuruFocus' analysis, SAMCO stock appears to be overvalued. The current stock price of 円8,520.00 is trading 63.8% above its estimated GF Value™ of 円5,200.73. GuruFocus considers SAMCO to be Significantly Overvalued.

Key valuation signals for TSE:6387:

  • Cyclically Adjusted Revenue per Share: 円865.81
  • GF Value™: 円5,200.73 vs. price of 円8,520.00 (63.8% above fair value)
  • GF Score™: 74/100 with 1 warning sign

No single metric tells the full story. See the TSE:6387 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


SAMCO Business Description

Other Exchanges SMU:Germany
Address 36 Waraya-cho, Takeda, Fushimi-ku, Kyoto, JPN, 612-8443
SAMCO Inc is engaged in the manufacturing and sales of semiconductor process equipment. It offers CVD equipment, dry etching equipment, dry cleaning equipment, and others in the field of optoelectronics such as LED and semiconductor lasers, electronic components such as MEMS and high-frequency devices, and semiconductor device fields such as 3D packages and defects analysis doing.
74GF Score

Get the complete analysis for TSE:6387

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

円8,520.00
Price
円5,200.73
GF Value