Brodrene A & O Johansen AS (FRA:XH0) Cyclically Adjusted Book per Share: €8.81 (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.

FRA:XH0 Brodrene A & O Johansen AS FRA:XH0
67 GF Score
Price €12.08
GF Value €13.04
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is Brodrene A & O Johansen AS Cyclically Adjusted Book per Share?

Brodrene A & O Johansen AS FRA:XH0 +0.50% 67 Cyclically Adjusted Book per Share is €8.81 as of Mar. 2026. GuruFocus rates FRA:XH0 with a GF Score™ of 67/100 and a GF Value™ of €13.04 (Fairly Valued). 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 Book per Share and the Cyclically Adjusted PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value per Share of a company over the past 10 years.

Brodrene A & O Johansen AS's adjusted book value per share for the three months ended in Mar. 2026 was €9.969. Add all the adjusted book value per share for the past 10 years together and divide the count will get our Cyclically Adjusted Book per Share, which is €8.81 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Brodrene A & O Johansen AS's average Cyclically Adjusted Book Growth Rate was 12.10% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 13.50% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 17.10% 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 Book Growth Rate using Cyclically Adjusted Book per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted Book Growth Rate of Brodrene A & O Johansen AS was 20.20% per year. The lowest was 13.50% per year. And the median was 16.85% per year.

As of today (2026-07-15), Brodrene A & O Johansen AS's current stock price is €12.08. Brodrene A & O Johansen AS's Cyclically Adjusted Book per Share for the quarter that ended in Mar. 2026 was €8.81. Brodrene A & O Johansen AS's Cyclically Adjusted PB Ratio of today is 1.37.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Brodrene A & O Johansen AS was 4.69. The lowest was 1.29. And the median was 1.87.


Brodrene A & O Johansen AS  (FRA:XH0) Cyclically Adjusted Book per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted Book per Share may underestimate the company's equity. Cyclically Adjusted PB Ratio can seem to be too high even the actual PB Ratio is low.

For the Cyclically Adjusted PB Ratio, the book value of the past 10 years are inflation-adjusted and averaged. The result is used for P/B calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted PB Ratio is also called CAPB 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 PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted book value per share of a company over the past 10 years.

Brodrene A & O Johansen AS's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=12.08/8.81
=1.37

* 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 PB Ratio of Brodrene A & O Johansen AS was 4.69. The lowest was 1.29. And the median was 1.87.


Be Aware

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


Brodrene A & O Johansen AS Cyclically Adjusted Book per Share Related Terms


Brodrene A & O Johansen AS Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Brodrene A & O Johansen AS's Cyclically Adjusted Book 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.

Brodrene A & O Johansen AS Cyclically Adjusted Book per Share Chart

Brodrene A & O Johansen AS Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted Book per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 4.83 5.40 6.15 7.11

Brodrene A & O Johansen AS Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Cyclically Adjusted Book 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 6.62 6.82 7.02 7.11 8.81

FRA:XH0 vs GWW, FAST, FERG: Cyclically Adjusted Book per Share Comparison

For the Industrial Distribution subindustry, Brodrene A & O Johansen AS's Cyclically Adjusted PB Ratio, along with its competitors' market caps and Cyclically Adjusted PB 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.


Brodrene A & O Johansen AS Cyclically Adjusted PB Ratio vs Industrial Distribution Industry

For the Industrial Distribution industry and Industrials sector, Brodrene A & O Johansen AS's Cyclically Adjusted PB Ratio distribution charts can be found below:

* The bar in red indicates where Brodrene A & O Johansen AS's Cyclically Adjusted PB Ratio falls into.


FRA:XH0
67GF Score
Brodrene A & O Johansen AS FRA:XH0
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Brodrene A & O Johansen AS Cyclically Adjusted Book 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 Book per Share and the Cyclically Adjusted PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value per Share of a company over the past 10 years.

What is Cyclically Adjusted Book per Share? How do we calculate Cyclically Adjusted Book per Share?

Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value 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 Book per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the book value per share from 2001 through 2010.

We adjusted the 2001 book value per share data with the total inflation from 2001 through 2010 to the equivalent book value in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's book value is $1 a share in 2001, then the 2001's equivalent book value in 2010 is $1.4 a share. If Wal-Mart's book value is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 book value in 2010 is $1.35. So on and so forth, you get the equivalent book value per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted Book 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, Brodrene A & O Johansen AS's adjusted Book Value per Share data for the three months ended in Mar. 2026 was:

Adj_Book= Book Value per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=9.969/121.6800*121.6800
=9.969

Current CPI (Mar. 2026) = 121.6800.

Brodrene A & O Johansen AS Quarterly Data

Book Value per Share CPI Adj_Book
201512 2.784 99.800 3.394
201606 1.826 100.600 2.209
201612 4.773 100.300 5.790
201703 0.000 101.200 0.000
201706 3.857 101.200 4.638
201709 0.000 101.800 0.000
201712 3.988 101.300 4.790
201803 4.027 101.700 4.818
201806 4.205 102.300 5.002
201809 4.373 102.400 5.196
201812 4.589 102.100 5.469
201903 4.677 102.900 5.531
201906 4.855 102.900 5.741
201909 5.041 102.900 5.961
201912 5.272 102.900 6.234
202003 5.383 103.300 6.341
202006 5.672 103.200 6.688
202009 5.921 103.500 6.961
202012 6.266 103.400 7.374
202103 6.399 104.300 7.465
202106 6.781 105.000 7.858
202109 7.145 105.800 8.217
202112 7.545 106.600 8.612
202203 7.170 109.900 7.939
202206 7.591 113.600 8.131
202209 8.232 116.400 8.605
202212 8.762 115.900 9.199
202303 8.269 117.300 8.578
202306 8.525 116.400 8.912
202309 8.841 117.400 9.163
202312 9.167 116.700 9.558
202403 8.695 118.400 8.936
202406 8.858 118.500 9.096
202409 9.163 118.900 9.377
202412 9.540 118.900 9.763
202503 9.341 120.200 9.456
202506 9.559 120.700 9.637
202509 9.820 121.600 9.826
202512 10.343 121.200 10.384
202603 9.969 121.680 9.969

Add all the adjusted book value per share together and divide the count will get our Cyclically Adjusted Book per Share.

What does a Cyclically Adjusted Book per Share of €8.81 mean?
Brodrene A & O Johansen AS (FRA:XH0) has a Cyclically Adjusted Book per Share of €8.81 as of Mar. 2026. Cyclically adjusted book value per share represents the company's inflation-adjusted book value per share over a 10-year period. View historical data on Brodrene A & O Johansen AS and its competitors.
Is Brodrene A & O Johansen AS's Cyclically Adjusted Book per Share too high?
Brodrene A & O Johansen AS's current Cyclically Adjusted Book per Share is €8.81. Overall, Brodrene A & O Johansen AS has a GF Score™ of 67/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Brodrene A & O Johansen AS's Cyclically Adjusted Book per Share compare to GWW and FAST?
Brodrene A & O Johansen AS's Cyclically Adjusted Book per Share of €8.81 can be compared against companies in the Industrial Distribution 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 Book per Share for an Industrial Distribution company?
A good Cyclically Adjusted Book per Share depends on the Industrial Distribution industry context. However, Cyclically Adjusted Book 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 Book per Share mean?
A high Cyclically Adjusted Book per Share can signal that a stock is expensive relative to its fundamentals. Cyclically adjusted book value per share represents the company's inflation-adjusted book value per share over a 10-year period. View historical data on Brodrene A & O Johansen AS and its competitors. Brodrene A & O Johansen AS's current Cyclically Adjusted Book per Share is €8.81. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Brodrene A & O Johansen AS stock overvalued right now?
Based on GuruFocus' analysis, Brodrene A & O Johansen AS (FRA:XH0) is currently considered Fairly Valued. The stock's GF Value™ is €13.04, compared to a current price of €12.08 — trading 7.4% below its estimated fair value. The current Cyclically Adjusted Book per Share is €8.81. Brodrene A & O Johansen AS's overall GF Score™ is 67/100 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 Book per Share calculated?
Cyclically Adjusted Book per Share is calculated from a company's financial statements. For Brodrene A & O Johansen AS (FRA:XH0), the current Cyclically Adjusted Book per Share is €8.81 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 Brodrene A & O Johansen AS (FRA:XH0) Overvalued in 2026?

Based on GuruFocus' analysis, Brodrene A & O Johansen AS stock appears to be undervalued. The current stock price of €12.08 is trading 7.4% below its estimated GF Value™ of €13.04. GuruFocus considers Brodrene A & O Johansen AS to be Fairly Valued.

Key valuation signals for FRA:XH0:

  • Cyclically Adjusted Book per Share: €8.81
  • GF Value™: €13.04 vs. price of €12.08 (7.4% below fair value)
  • GF Score™: 67/100 with 4 warning signs

No single metric tells the full story. See the FRA:XH0 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Brodrene A & O Johansen AS Business Description

Address Rorvang 3, Albertslund, DNK, 2620
Brodrene A & O Johansen AS is a wholesaler that serves professional and private customers through an omni-channel business model combining digital solutions with a physical presence. The company offers a broad range of technical installation materials and related products, including workwear, tools and brackets, water supply, drainage and sewage, energy, electrical products and HVAC solutions, supported by services such as digital solutions, project advice and logistics. It operates through two segments: B2B, which earns the majority of revenue and serves professional tradesmen and construction companies, and B2C, which serves private DIY consumers through webshops and showrooms. The Group operates mainly in Denmark.
67GF Score

Get the complete analysis for FRA:XH0

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

€12.08
Price
€13.04
GF Value