Samchully Co (XKRX:004690) Cyclically Adjusted Revenue per Share: ₩1,374,894.91 (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.

XKRX:004690 Samchully Co Ltd XKRX:004690
66 GF Score
Price ₩123,700.00
GF Value ₩90,581.47
Valuation Significantly Overvalued
! 2 Warning Signs
View Full Analysis

What is Samchully Co Cyclically Adjusted Revenue per Share?

Samchully Co XKRX:004690 +0.49% 66 Cyclically Adjusted Revenue per Share is ₩1,374,894.91 as of Mar. 2026. GuruFocus rates XKRX:004690 with a GF Score™ of 66/100 and a GF Value™ of ₩90,581.47 (Significantly Overvalued). The stock has 2 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.

Samchully Co's adjusted revenue per share for the three months ended in Mar. 2026 was ₩528,480.100. 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 ₩1,374,894.91 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Samchully Co's average Cyclically Adjusted Revenue Growth Rate was 5.00% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 5.00% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 6.30% 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 Samchully Co was 7.40% per year. The lowest was 3.10% per year. And the median was 5.00% per year.

As of today (2026-08-12), Samchully Co's current stock price is ₩123700.00. Samchully Co's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2026 was ₩1,374,894.91. Samchully Co's Cyclically Adjusted PS Ratio of today is 0.09.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Samchully Co was 0.44. The lowest was 0.06. And the median was 0.09.


Samchully Co  (XKRX:004690) 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.

Samchully Co's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=123700.00/1374894.91
=0.09

* 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 Samchully Co was 0.44. The lowest was 0.06. And the median was 0.09.


Be Aware

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


Samchully Co Cyclically Adjusted Revenue per Share Related Terms


Samchully Co Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Samchully 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.

Samchully Co Cyclically Adjusted Revenue per Share Chart

Samchully 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 1,055,894.07 1,165,319.89 1,245,019.65 1,291,361.03 1,348,752.26

Samchully 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 1,309,175.76 1,318,257.78 1,334,783.23 1,348,752.26 1,374,894.91

XKRX:004690 vs ATO, NI: Cyclically Adjusted Revenue per Share Comparison

For the Utilities - Regulated Gas subindustry, Samchully 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.


Samchully Co Cyclically Adjusted PS Ratio vs Utilities - Regulated Industry

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

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


XKRX:004690
66GF Score
Samchully Co Ltd XKRX:004690
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Samchully 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, Samchully 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)
=528480.1/125.2360*125.2360
=528,480.100

Current CPI (Mar. 2026) = 125.2360.

Samchully Co Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201606 151,040.552 100.791 187,673.214
201609 128,464.141 101.461 158,566.380
201612 251,388.134 101.561 309,988.592
201703 329,414.965 102.851 401,112.026
201706 180,355.847 102.611 220,122.393
201709 146,868.953 103.491 177,729.165
201712 267,849.145 102.991 325,702.446
201803 341,081.638 104.101 410,330.180
201806 180,407.104 104.130 216,973.005
201809 154,105.645 105.651 182,673.765
201812 294,310.330 104.351 353,215.153
201903 361,368.036 104.491 433,112.236
201906 184,096.745 104.881 219,825.916
201909 159,979.984 105.200 190,448.633
201912 266,029.123 105.121 316,933.136
202003 331,980.282 105.354 394,629.570
202006 208,919.127 105.112 248,917.779
202009 151,059.261 106.198 178,140.161
202012 236,932.030 105.765 280,549.402
202103 349,630.758 107.357 407,856.740
202106 210,897.881 107.579 245,513.578
202109 188,067.571 108.759 216,559.430
202112 352,253.934 109.676 402,227.587
202203 511,057.392 111.848 572,230.022
202206 302,305.049 114.072 331,890.171
202209 322,181.080 114.715 351,728.756
202212 555,199.725 115.179 603,676.643
202303 623,729.035 116.507 670,458.095
202306 305,317.527 117.182 326,301.934
202309 278,618.329 118.964 293,308.584
202312 446,552.768 118.837 470,597.839
202403 512,736.265 120.123 534,559.843
202406 289,381.707 120.007 301,990.024
202409 279,457.574 120.861 289,573.070
202412 413,905.598 121.135 427,917.579
202503 529,815.016 122.590 541,250.619
202506 321,319.187 122.611 328,198.097
202509 267,186.992 123.402 271,158.583
202512 422,409.242 123.939 426,828.648
202603 528,480.100 125.236 528,480.100

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 ₩1,374,894.91 mean?
Samchully Co (XKRX:004690) has a Cyclically Adjusted Revenue per Share of ₩1,374,894.91 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 Samchully Co and its competitors.
Is Samchully Co's Cyclically Adjusted Revenue per Share too high?
Samchully Co's current Cyclically Adjusted Revenue per Share is ₩1,374,894.91. Overall, Samchully Co has a GF Score™ of 66/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Samchully Co's Cyclically Adjusted Revenue per Share compare to ATO and NI?
Samchully Co's Cyclically Adjusted Revenue per Share of ₩1,374,894.91 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 Samchully Co and its competitors. Samchully Co's current Cyclically Adjusted Revenue per Share is ₩1,374,894.91. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Samchully Co stock overvalued right now?
Based on GuruFocus' analysis, Samchully Co (XKRX:004690) is currently considered Significantly Overvalued. The stock's GF Value™ is ₩90,581.47, compared to a current price of ₩123,700.00 — trading 36.6% above its estimated fair value. The current Cyclically Adjusted Revenue per Share is ₩1,374,894.91. Samchully Co's overall GF Score™ is 66/100 with 2 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 Samchully Co (XKRX:004690), the current Cyclically Adjusted Revenue per Share is ₩1,374,894.91 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 Samchully Co (XKRX:004690) Overvalued in 2026?

Based on GuruFocus' analysis, Samchully Co stock appears to be overvalued. The current stock price of ₩123,700.00 is trading 36.6% above its estimated GF Value™ of ₩90,581.47. GuruFocus considers Samchully Co to be Significantly Overvalued.

Key valuation signals for XKRX:004690:

  • Cyclically Adjusted Revenue per Share: ₩1,374,894.91
  • GF Value™: ₩90,581.47 vs. price of ₩123,700.00 (36.6% above fair value)
  • GF Score™: 66/100 with 2 warning signs

No single metric tells the full story. See the XKRX:004690 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Samchully Co Business Description

Address 42, Gukjegeumyung-ro 6-gil, Yeongdeungpo-gu, Seoul, KOR, 07328
Samchully Co Ltd is a Korean utility company primarily involved in the generation, supply, and sale of natural gas and electricity. Its Energy Business encompasses its city gas and power generation activities. The company supplies natural gas mainly to households and industrial entities around the Incheon and Gyeonggi-do metro areas in South Korea through its gas pipeline network. Samchully's power generation unit brings in revenue from the sale of electricity and heat produced by its liquefied natural gas-powered energy generation facilities.
66GF Score

Get the complete analysis for XKRX:004690

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

₩123,700.00
Price
₩90,581.47
GF Value