Spritzer Bhd (XKLS:7103) Cyclically Adjusted Revenue per Share: RM0.80 (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.

XKLS:7103 Spritzer Bhd XKLS:7103
82 GF Score
Price RM2.91
GF Value RM1.77
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

What is Spritzer Bhd Cyclically Adjusted Revenue per Share?

Spritzer Bhd XKLS:7103 -0.68% 82 Cyclically Adjusted Revenue per Share is RM0.80 as of Mar. 2026. GuruFocus rates XKLS:7103 with a GF Score™ of 82/100 and a GF Value™ of RM1.77 (Significantly Overvalued). 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.

Spritzer Bhd's adjusted revenue per share for the three months ended in Mar. 2026 was RM0.245. 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 RM0.80 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Spritzer Bhd's average Cyclically Adjusted Revenue Growth Rate was 6.70% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 5.70% 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 Spritzer Bhd was 6.00% per year. The lowest was 5.60% per year. And the median was 5.70% per year.

As of today (2026-07-19), Spritzer Bhd's current stock price is RM2.91. Spritzer Bhd's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2026 was RM0.80. Spritzer Bhd's Cyclically Adjusted PS Ratio of today is 3.64.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Spritzer Bhd was 3.85. The lowest was 0.97. And the median was 1.18.


Spritzer Bhd  (XKLS:7103) 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.

Spritzer Bhd's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=2.91/0.80
=3.64

* 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 Spritzer Bhd was 3.85. The lowest was 0.97. And the median was 1.18.


Be Aware

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


Spritzer Bhd Cyclically Adjusted Revenue per Share Related Terms


Spritzer Bhd Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Spritzer Bhd'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.

Spritzer Bhd Cyclically Adjusted Revenue per Share Chart

Spritzer Bhd Annual Data
Trend May16 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 0.62 0.66 0.69 0.73 0.78

Spritzer Bhd 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 0.75 0.76 0.77 0.78 0.80

XKLS:7103 vs KO, PEP, MNST: Cyclically Adjusted Revenue per Share Comparison

For the Beverages - Non-Alcoholic subindustry, Spritzer Bhd'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.


Spritzer Bhd Cyclically Adjusted PS Ratio vs Beverages - Non-Alcoholic Industry

For the Beverages - Non-Alcoholic industry and Consumer Defensive sector, Spritzer Bhd's Cyclically Adjusted PS Ratio distribution charts can be found below:

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


XKLS:7103
82GF Score
Spritzer Bhd XKLS:7103
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Spritzer Bhd 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, Spritzer Bhd'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)
=0.245/330.2130*330.2130
=0.245

Current CPI (Mar. 2026) = 330.2130.

Spritzer Bhd Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201605 0.176 240.229 0.242
201608 0.153 240.849 0.210
201611 0.159 241.353 0.218
201703 0.133 243.801 0.180
201706 0.143 244.955 0.193
201709 0.152 246.819 0.203
201712 0.138 246.524 0.185
201803 0.131 249.554 0.173
201806 0.133 251.989 0.174
201809 0.152 252.439 0.199
201812 0.136 251.233 0.179
201903 0.151 254.202 0.196
201906 0.150 256.143 0.193
201909 0.155 256.759 0.199
201912 0.138 256.974 0.177
202003 0.144 258.115 0.184
202006 0.084 257.797 0.108
202009 0.138 260.280 0.175
202012 0.113 260.474 0.143
202103 0.118 264.877 0.147
202106 0.116 271.696 0.141
202109 0.122 274.310 0.147
202112 0.155 278.802 0.184
202203 0.153 287.504 0.176
202206 0.164 296.311 0.183
202209 0.185 296.808 0.206
202212 0.167 296.797 0.186
202303 0.169 301.836 0.185
202306 0.190 305.109 0.206
202309 0.204 307.789 0.219
202312 0.192 306.746 0.207
202403 0.228 312.332 0.241
202406 0.226 314.175 0.238
202409 0.226 315.301 0.237
202412 0.234 315.605 0.245
202503 0.230 319.799 0.237
202506 0.255 322.561 0.261
202509 0.263 324.800 0.267
202512 0.270 324.054 0.275
202603 0.245 330.213 0.245

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 RM0.80 mean?
Spritzer Bhd (XKLS:7103) has a Cyclically Adjusted Revenue per Share of RM0.80 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 Spritzer Bhd and its competitors.
Is Spritzer Bhd's Cyclically Adjusted Revenue per Share too high?
Spritzer Bhd's current Cyclically Adjusted Revenue per Share is RM0.80. Overall, Spritzer Bhd has a GF Score™ of 82/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Spritzer Bhd's Cyclically Adjusted Revenue per Share compare to KO and PEP?
Spritzer Bhd's Cyclically Adjusted Revenue per Share of RM0.80 can be compared against companies in the Beverages - Non-Alcoholic 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 Beverages - Non-Alcoholic company?
A good Cyclically Adjusted Revenue per Share depends on the Beverages - Non-Alcoholic 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 Spritzer Bhd and its competitors. Spritzer Bhd's current Cyclically Adjusted Revenue per Share is RM0.80. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Spritzer Bhd stock overvalued right now?
Based on GuruFocus' analysis, Spritzer Bhd (XKLS:7103) is currently considered Significantly Overvalued. The stock's GF Value™ is RM1.77, compared to a current price of RM2.91 — trading 64.4% above its estimated fair value. The current Cyclically Adjusted Revenue per Share is RM0.80. Spritzer Bhd's overall GF Score™ is 82/100 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 Spritzer Bhd (XKLS:7103), the current Cyclically Adjusted Revenue per Share is RM0.80 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 Spritzer Bhd (XKLS:7103) Overvalued in 2026?

Based on GuruFocus' analysis, Spritzer Bhd stock appears to be overvalued. The current stock price of RM2.91 is trading 64.4% above its estimated GF Value™ of RM1.77. GuruFocus considers Spritzer Bhd to be Significantly Overvalued.

Key valuation signals for XKLS:7103:

  • Cyclically Adjusted Revenue per Share: RM0.80
  • GF Value™: RM1.77 vs. price of RM2.91 (64.4% above fair value)
  • GF Score™: 82/100 with 4 warning signs

No single metric tells the full story. See the XKLS:7103 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Spritzer Bhd Business Description

Address Lot 898, Jalan Reservoir, Off Jalan Air Kuning, Taiping, PRK, MYS, 34000
Spritzer Bhd is principally involved in the production and sale of natural mineral water, carbonated flavoured water, distilled water, drinking water and non-carbonated flavoured water, manufacturing and selling of PET preforms, PET bottles, caps, toothbrushes and other plastic products, distribution of bottled water and other consumer products, operator of a mini golf course, recreational park and retail of consumer products, property development and investment holding. The company operates through three segments Manufacturing, Trading, and Others. The company generates majority of revenue from Manufacturing segment. The company's main products includes Everyday Hydration, Sparking Hydration, Flavourful Hydration, etc.
82GF Score

Get the complete analysis for XKLS:7103

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

RM2.91
Price
RM1.77
GF Value