Medios AG (HAM:ILM1) Cyclically Adjusted Book per Share: €13.55 (As of Mar. 2026)


HAM:ILM1 Medios AG HAM:ILM1
88 GF Score
Price €11.96
GF Value €16.82
Valuation Modestly Undervalued
! 2 Warning Signs
View Full Analysis

What is Medios AG Cyclically Adjusted Book per Share?

Medios AG HAM:ILM1 +1.18% 88 Cyclically Adjusted Book per Share is €13.55 as of Mar. 2026. GuruFocus rates HAM:ILM1 with a GF Score™ of 88/100 and a GF Value™ of €16.82 (Modestly Undervalued). 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 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.

Medios AG's adjusted book value per share for the three months ended in Mar. 2026 was €20.375. 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 €13.55 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Medios AG's average Cyclically Adjusted Book Growth Rate was 22.50% 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.

As of today (2026-07-04), Medios AG's current stock price is €11.96. Medios AG's Cyclically Adjusted Book per Share for the quarter that ended in Mar. 2026 was €13.55. Medios AG's Cyclically Adjusted PB Ratio of today is 0.88.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Medios AG was 1.57. The lowest was 0.89. And the median was 1.15.


Medios AG  (HAM:ILM1) 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.

Medios AG's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=11.96/13.55
=0.88

* 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 Medios AG was 1.57. The lowest was 0.89. And the median was 1.15.


Be Aware

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


Medios AG Cyclically Adjusted Book per Share Related Terms


Medios AG Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Medios AG'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.

Medios AG Cyclically Adjusted Book per Share Chart

Medios AG 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 0.00 0.00 9.89 12.66

Medios AG 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 11.20 11.44 12.23 12.66 13.55

HAM:ILM1 vs MCK, CAH, COR: Cyclically Adjusted Book per Share Comparison

For the Medical Distribution subindustry, Medios AG'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.


Medios AG Cyclically Adjusted PB Ratio vs Medical Distribution Industry

For the Medical Distribution industry and Healthcare sector, Medios AG's Cyclically Adjusted PB Ratio distribution charts can be found below:

* The bar in red indicates where Medios AG's Cyclically Adjusted PB Ratio falls into.


HAM:ILM1
88GF Score
Medios AG HAM:ILM1
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Medios AG 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, Medios AG'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)
=20.375/131.2583*131.2583
=20.375

Current CPI (Mar. 2026) = 131.2583.

Medios AG Quarterly Data

Book Value per Share CPI Adj_Book
201306 0.179 98.516 0.238
201312 0.019 99.356 0.025
201406 0.007 99.543 0.009
201412 1.224 99.543 1.614
201506 0.000 100.417 0.000
201512 1.480 99.717 1.948
201606 0.081 100.717 0.106
201612 2.586 101.217 3.354
201706 2.246 102.117 2.887
201712 3.343 102.617 4.276
201806 3.539 104.017 4.466
201812 4.841 104.217 6.097
201906 5.157 105.718 6.403
201909 0.000 106.018 0.000
201912 5.605 105.818 6.953
202003 0.000 105.718 0.000
202006 8.623 106.618 10.616
202009 8.702 105.818 10.794
202012 8.855 105.518 11.015
202103 15.434 107.518 18.842
202106 15.607 108.486 18.883
202109 14.357 109.435 17.220
202112 17.227 110.384 20.485
202203 18.171 113.968 20.928
202206 18.407 115.760 20.871
202209 18.683 118.818 20.639
202212 18.821 119.345 20.700
202303 19.039 122.402 20.416
202306 19.241 123.140 20.509
202309 19.554 124.195 20.666
202312 19.693 123.773 20.884
202403 19.872 125.038 20.861
202406 19.717 125.882 20.559
202409 19.897 126.198 20.695
202412 20.003 127.041 20.667
202503 20.261 127.779 20.813
202506 20.517 128.412 20.972
202509 21.142 129.255 21.470
202512 20.983 129.361 21.291
202603 20.375 131.258 20.375

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 €13.55 mean?
Medios AG (HAM:ILM1) has a Cyclically Adjusted Book per Share of €13.55 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 Medios AG and its competitors.
Is Medios AG's Cyclically Adjusted Book per Share too high?
Medios AG's current Cyclically Adjusted Book per Share is €13.55. Overall, Medios AG has a GF Score™ of 88/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Medios AG's Cyclically Adjusted Book per Share compare to MCK and CAH?
Medios AG's Cyclically Adjusted Book per Share of €13.55 can be compared against companies in the Medical 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 a Medical Distribution company?
A good Cyclically Adjusted Book per Share depends on the Medical 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 Medios AG and its competitors. Medios AG's current Cyclically Adjusted Book per Share is €13.55. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Medios AG stock overvalued right now?
Based on GuruFocus' analysis, Medios AG (HAM:ILM1) is currently considered Modestly Undervalued. The stock's GF Value™ is €16.82, compared to a current price of €11.96 — trading 28.9% below its estimated fair value. The current Cyclically Adjusted Book per Share is €13.55. Medios AG's overall GF Score™ is 88/100 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 Book per Share calculated?
Cyclically Adjusted Book per Share is calculated from a company's financial statements. For Medios AG (HAM:ILM1), the current Cyclically Adjusted Book per Share is €13.55 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 Medios AG (HAM:ILM1) Overvalued in 2026?

Based on GuruFocus' analysis, Medios AG stock appears to be undervalued. The current stock price of €11.96 is trading 28.9% below its estimated GF Value™ of €16.82. GuruFocus considers Medios AG to be Modestly Undervalued.

Key valuation signals for HAM:ILM1:

  • Cyclically Adjusted Book per Share: €13.55
  • GF Value™: €16.82 vs. price of €11.96 (28.9% below fair value)
  • GF Score™: 88/100 with 2 warning signs

No single metric tells the full story. See the HAM:ILM1 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Medios AG Business Description

Address Heidestrasse 9, Berlin, DEU, 10557
Medios AG is engaged as a wholesaler for pharmaceutical medicinal products. The operating segments of the company includes: Patient-Specific Therapies: This area includes the compounding of medications on behalf of pharmacies in Germany. Pharmaceautical Supply: Medios is speciality pharma supplier company in germany, producing it own production facilities, hospitals, and Pharmacies. International Business: It includes all business and activities happening in international business.
88GF Score

Get the complete analysis for HAM:ILM1

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

€11.96
Price
€16.82
GF Value