GDNGY (PT Gudang Garam Tbk) Cyclically Adjusted Book per Share: $7.12 (As of Jun. 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.

GDNGY PT Gudang Garam Tbk GDNGY
65 GF Score
Price $4.00
GF Value $2.65
Valuation Significantly Overvalued
! 7 Warning Signs
View Full Analysis

What is PT Gudang Garam Tbk Cyclically Adjusted Book per Share?

PT Gudang Garam Tbk GDNGY 65 Cyclically Adjusted Book per Share is $7.12 as of Jun. 2026. GuruFocus rates GDNGY with a GF Score™ of 65/100 and a GF Value™ of $2.65 (Significantly Overvalued). The stock has 7 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.

PT Gudang Garam Tbk's adjusted book value per share for the three months ended in Jun. 2026 was $7.426. 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 $7.12 for the trailing ten years ended in Jun. 2026.

During the past 12 months, PT Gudang Garam Tbk's average Cyclically Adjusted Book Growth Rate was 5.80% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 5.70% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 6.80% 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 PT Gudang Garam Tbk was 8.40% per year. The lowest was 5.70% per year. And the median was 7.70% per year.

As of today (2026-08-07), PT Gudang Garam Tbk's current stock price is $4.00. PT Gudang Garam Tbk's Cyclically Adjusted Book per Share for the quarter that ended in Jun. 2026 was $7.12. PT Gudang Garam Tbk's Cyclically Adjusted PB Ratio of today is 0.56.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of PT Gudang Garam Tbk was 4.90. The lowest was 0.28. And the median was 1.05.


PT Gudang Garam Tbk  (OTCPK:GDNGY) 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.

PT Gudang Garam Tbk's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=4.00/7.12
=0.56

* 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 PB Ratio of PT Gudang Garam Tbk was 4.90. The lowest was 0.28. And the median was 1.05.


Be Aware

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


PT Gudang Garam Tbk Cyclically Adjusted Book per Share Related Terms


PT Gudang Garam Tbk Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for PT Gudang Garam Tbk'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.

PT Gudang Garam Tbk Cyclically Adjusted Book per Share Chart

PT Gudang Garam Tbk 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 6.48 6.55 7.31 7.34 7.06

PT Gudang Garam Tbk Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 7.45 7.29 7.06 7.44 7.12

GDNGY vs PM, MO, TPB: Cyclically Adjusted Book per Share Comparison

For the Tobacco subindustry, PT Gudang Garam Tbk'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.


PT Gudang Garam Tbk Cyclically Adjusted PB Ratio vs Tobacco Products Industry

For the Tobacco Products industry and Consumer Defensive sector, PT Gudang Garam Tbk's Cyclically Adjusted PB Ratio distribution charts can be found below:

* The bar in red indicates where PT Gudang Garam Tbk's Cyclically Adjusted PB Ratio falls into.


GDNGY
65GF Score
PT Gudang Garam Tbk GDNGY
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Gudang Garam Tbk 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, PT Gudang Garam Tbk's adjusted Book Value per Share data for the three months ended in Jun. 2026 was:

Adj_Book= Book Value per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=7.426/137.6954*137.6954
=7.426

Current CPI (Jun. 2026) = 137.6954.

PT Gudang Garam Tbk Quarterly Data

Book Value per Share CPI Adj_Book
201609 5.943 104.142 7.858
201612 6.118 105.222 8.006
201703 6.445 106.476 8.335
201706 5.874 107.722 7.508
201709 6.233 108.020 7.945
201712 6.468 109.017 8.170
201803 6.658 110.097 8.327
201806 6.050 111.085 7.499
201809 6.003 111.135 7.438
201812 6.473 112.430 7.928
201903 6.949 112.829 8.481
201906 6.472 114.730 7.767
201909 6.979 114.905 8.363
201912 7.555 115.486 9.008
202003 7.275 116.252 8.617
202006 8.004 116.630 9.450
202009 7.922 116.397 9.372
202012 8.584 117.318 10.075
202103 8.690 117.840 10.154
202106 8.820 118.184 10.276
202109 8.417 118.262 9.800
202112 8.602 119.516 9.910
202203 8.746 120.948 9.957
202206 7.917 123.322 8.840
202209 7.839 125.298 8.615
202212 7.703 126.098 8.411
202303 8.124 126.953 8.811
202306 8.182 127.663 8.825
202309 8.122 128.151 8.727
202312 8.155 129.395 8.678
202403 8.133 130.607 8.574
202406 7.868 130.792 8.283
202409 8.380 130.361 8.851
202412 8.027 131.432 8.410
202503 7.829 131.948 8.170
202506 7.785 133.241 8.045
202509 7.815 133.819 8.041
202512 7.785 135.271 7.925
202603 7.872 136.539 7.939
202606 7.426 137.695 7.426

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 $7.12 mean?
PT Gudang Garam Tbk (GDNGY) has a Cyclically Adjusted Book per Share of $7.12 as of Jun. 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 PT Gudang Garam Tbk and its competitors.
Is PT Gudang Garam Tbk's Cyclically Adjusted Book per Share too high?
PT Gudang Garam Tbk's current Cyclically Adjusted Book per Share is $7.12. Overall, PT Gudang Garam Tbk has a GF Score™ of 65/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Gudang Garam Tbk's Cyclically Adjusted Book per Share compare to PM and MO?
PT Gudang Garam Tbk's Cyclically Adjusted Book per Share of $7.12 can be compared against companies in the Tobacco Products 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 a Tobacco Products company?
A good Cyclically Adjusted Book per Share depends on the Tobacco Products 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 PT Gudang Garam Tbk and its competitors. PT Gudang Garam Tbk's current Cyclically Adjusted Book per Share is $7.12. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Gudang Garam Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Gudang Garam Tbk (GDNGY) is currently considered Significantly Overvalued. The stock's GF Value™ is $2.65, compared to a current price of $4.00 — trading 50.9% above its estimated fair value. The current Cyclically Adjusted Book per Share is $7.12. PT Gudang Garam Tbk's overall GF Score™ is 65/100 with 7 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 PT Gudang Garam Tbk (GDNGY), the current Cyclically Adjusted Book per Share is $7.12 as of Jun. 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 PT Gudang Garam Tbk (GDNGY) Overvalued in 2026?

Based on GuruFocus' analysis, PT Gudang Garam Tbk stock appears to be overvalued. The current stock price of $4.00 is trading 50.9% above its estimated GF Value™ of $2.65. GuruFocus considers PT Gudang Garam Tbk to be Significantly Overvalued.

Key valuation signals for GDNGY:

  • Cyclically Adjusted Book per Share: $7.12
  • GF Value™: $2.65 vs. price of $4.00 (50.9% above fair value)
  • GF Score™: 65/100 with 7 warning signs

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


PT Gudang Garam Tbk Business Description

Address Jalan Semampir II/1, East Java, Kediri, IDN, 64121
PT Gudang Garam Tbk manufactures kretek cigarettes, which are clove cigarettes common in Indonesia. The firm's operations are almost entirely domestic, with its tobacco and clove farmers. Nearly majority of the company's sales are generated in Indonesia. The company's brand families include Gudang Garam, Merah, and others. Other brands include Sriwedari, which is a hand-rolled brand, and Klobot. The company's segment includes Cigarettes, Paperboard, Infrastructure, and Others. The company generates the majority of revenue from sale of Cigarettes.
65GF Score

Get the complete analysis for GDNGY

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

$4.00
Price
$2.65
GF Value