PT Gudang Garam Tbk (ISX:GGRM) Cyclically Adjusted Book per Share: Rp31,330.62 (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.

ISX:GGRM PT Gudang Garam Tbk ISX:GGRM
66 GF Score
Price Rp17,450.00
GF Value Rp13,783.57
Valuation Modestly Overvalued
! 7 Warning Signs
View Full Analysis

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

PT Gudang Garam Tbk ISX:GGRM -1.13% 66 Cyclically Adjusted Book per Share is Rp31,330.62 as of Mar. 2026. GuruFocus rates ISX:GGRM with a GF Score™ of 66/100 and a GF Value™ of Rp13,783.57 (Modestly 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 Mar. 2026 was Rp33,317.566. 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 Rp31,330.62 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Gudang Garam Tbk's average Cyclically Adjusted Book Growth Rate was 5.90% 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 (2026-07-25), PT Gudang Garam Tbk's current stock price is Rp17450.00. PT Gudang Garam Tbk's Cyclically Adjusted Book per Share for the quarter that ended in Mar. 2026 was Rp31,330.62. 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 1.06.


PT Gudang Garam Tbk  (ISX:GGRM) 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
=17450.00/31330.62
=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 1.06.


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 23,807.95 26,161.30 27,867.46 29,261.74 30,891.72

PT Gudang Garam Tbk 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 29,583.73 30,077.79 30,401.10 30,891.72 31,330.62

ISX:GGRM 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.


ISX:GGRM
66GF Score
PT Gudang Garam Tbk ISX:GGRM
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 Mar. 2026 was:

Adj_Book= Book Value per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=33317.566/136.5387*136.5387
=33,317.566

Current CPI (Mar. 2026) = 136.5387.

PT Gudang Garam Tbk Quarterly Data

Book Value per Share CPI Adj_Book
201606 18,588.937 103.212 24,591.151
201609 19,489.194 104.142 25,551.833
201612 20,522.459 105.222 26,630.482
201703 21,500.308 106.476 27,570.785
201706 19,538.461 107.722 24,765.307
201709 20,730.396 108.020 26,203.396
201712 21,917.438 109.017 27,450.592
201803 22,900.794 110.097 28,400.945
201806 21,164.911 111.085 26,014.649
201809 22,310.647 111.135 27,410.631
201812 23,456.948 112.430 28,486.917
201903 24,681.077 112.829 29,867.650
201906 23,081.896 114.730 27,469.420
201909 24,621.466 114.905 29,257.166
201912 26,470.049 115.486 31,295.475
202003 27,741.616 116.252 32,582.617
202006 28,455.822 116.630 33,313.278
202009 29,405.063 116.397 34,493.525
202012 30,415.661 117.318 35,398.756
202103 31,323.385 117.840 36,293.801
202106 31,616.529 118.184 36,526.801
202109 29,998.775 118.262 34,634.998
202112 30,813.668 119.516 35,202.439
202203 31,373.361 120.948 35,417.459
202206 29,060.601 123.322 32,174.988
202209 29,342.003 125.298 31,974.223
202212 30,069.257 126.098 32,559.018
202303 31,089.732 126.953 33,437.322
202306 30,578.231 127.663 32,704.191
202309 31,185.767 128.151 33,226.825
202312 31,632.011 129.395 33,378.443
202403 31,931.588 130.607 33,381.806
202406 32,113.025 130.792 33,524.100
202409 32,147.685 130.361 33,671.163
202412 32,179.672 131.432 33,430.118
202503 32,233.948 131.948 33,355.322
202506 31,740.565 133.241 32,526.238
202509 32,254.891 133.819 32,910.430
202512 32,518.115 135.271 32,822.836
202603 33,317.566 136.539 33,317.566

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 Rp31,330.62 mean?
PT Gudang Garam Tbk (ISX:GGRM) has a Cyclically Adjusted Book per Share of Rp31,330.62 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 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 Rp31,330.62. Overall, PT Gudang Garam Tbk has a GF Score™ of 66/100 and is considered Modestly 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 Rp31,330.62 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 Rp31,330.62. 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 (ISX:GGRM) is currently considered Modestly Overvalued. The stock's GF Value™ is Rp13,783.57, compared to a current price of Rp17,450.00 — trading 26.6% above its estimated fair value. The current Cyclically Adjusted Book per Share is Rp31,330.62. PT Gudang Garam Tbk's overall GF Score™ is 66/100 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 (ISX:GGRM), the current Cyclically Adjusted Book per Share is Rp31,330.62 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 PT Gudang Garam Tbk (ISX:GGRM) Overvalued in 2026?

Based on GuruFocus' analysis, PT Gudang Garam Tbk stock appears to be overvalued. The current stock price of Rp17,450.00 is trading 26.6% above its estimated GF Value™ of Rp13,783.57. GuruFocus considers PT Gudang Garam Tbk to be Modestly Overvalued.

Key valuation signals for ISX:GGRM:

  • Cyclically Adjusted Book per Share: Rp31,330.62
  • GF Value™: Rp13,783.57 vs. price of Rp17,450.00 (26.6% above fair value)
  • GF Score™: 66/100 with 7 warning signs

No single metric tells the full story. See the ISX:GGRM 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.
66GF Score

Get the complete analysis for ISX:GGRM

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

Rp17,450.00
Price
Rp13,783.57
GF Value