PT Modern Internasional Tbk (ISX:MDRN) Cyclically Adjusted Book per Share: Rp-31.54 (As of Dec. 2025)


ISX:MDRN PT Modern Internasional Tbk ISX:MDRN
22 GF Score
Price Rp26.00
GF Value Rp5.70
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

What is PT Modern Internasional Tbk Cyclically Adjusted Book per Share?

PT Modern Internasional Tbk ISX:MDRN 22 Cyclically Adjusted Book per Share is Rp-31.54 as of Dec. 2025. GuruFocus rates ISX:MDRN with a GF Score™ of 22/100 and a GF Value™ of Rp5.70 (Significantly Overvalued). 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.

PT Modern Internasional Tbk's adjusted book value per share for the three months ended in Dec. 2025 was Rp-31.324. 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 Rp-31.54 for the trailing ten years ended in Dec. 2025.

During the past 12 months, PT Modern Internasional Tbk's average Cyclically Adjusted Book Growth Rate was -335.20% 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 Modern Internasional Tbk was -26.50% per year. The lowest was -51.60% per year. And the median was -39.05% per year.

As of today (2026-07-12), PT Modern Internasional Tbk's current stock price is Rp26.00. PT Modern Internasional Tbk's Cyclically Adjusted Book per Share for the quarter that ended in Dec. 2025 was Rp-31.54. PT Modern Internasional Tbk's Cyclically Adjusted PB Ratio of today is .

During the past 13 years, the highest Cyclically Adjusted PB Ratio of PT Modern Internasional Tbk was 4.08. The lowest was 0.07. And the median was 0.37.


PT Modern Internasional Tbk  (ISX:MDRN) 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.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of PT Modern Internasional Tbk was 4.08. The lowest was 0.07. And the median was 0.37.


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 Modern Internasional Tbk Cyclically Adjusted Book per Share Related Terms


PT Modern Internasional Tbk Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for PT Modern Internasional 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 Modern Internasional Tbk Cyclically Adjusted Book per Share Chart

PT Modern Internasional 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 118.18 94.57 55.10 13.41 -31.54

PT Modern Internasional Tbk Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25
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 13.41 1.96 -9.43 -20.73 -31.54

PT Modern Internasional Tbk Cyclically Adjusted Book per Share Competitor Comparison

For the Business Equipment & Supplies subindustry, PT Modern Internasional 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 Modern Internasional Tbk Cyclically Adjusted PB Ratio vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, PT Modern Internasional Tbk's Cyclically Adjusted PB Ratio distribution charts can be found below:

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


ISX:MDRN
22GF Score
PT Modern Internasional Tbk ISX:MDRN
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Modern Internasional 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 Modern Internasional Tbk's adjusted Book Value per Share data for the three months ended in Dec. 2025 was:

Adj_Book= Book Value per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=-31.324/135.2711*135.2711
=-31.324

Current CPI (Dec. 2025) = 135.2711.

PT Modern Internasional Tbk Quarterly Data

Book Value per Share CPI Adj_Book
201603 0.000 102.764 0.000
201606 268.793 103.212 352.283
201609 245.262 104.142 318.572
201612 141.104 105.222 181.400
201703 42.888 106.476 54.487
201706 0.000 107.722 0.000
201709 -31.972 108.020 -40.038
201712 -89.753 109.017 -111.368
201803 -91.964 110.097 -112.992
201806 -91.573 111.085 -111.511
201809 -66.019 111.135 -80.357
201812 -80.106 112.430 -96.380
201903 -82.438 112.829 -98.836
201906 -83.791 114.730 -98.793
201909 -39.254 114.905 -46.212
201912 -43.284 115.486 -50.699
202003 -44.196 116.252 -51.426
202006 -46.287 116.630 -53.685
202009 -47.877 116.397 -55.641
202012 -70.484 117.318 -81.270
202103 -71.096 117.840 -81.613
202106 -71.557 118.184 -81.903
202109 -71.785 118.262 -82.110
202112 -53.853 119.516 -60.952
202203 -53.444 120.948 -59.773
202206 -53.727 123.322 -58.933
202209 -49.639 125.298 -53.590
202212 -42.566 126.098 -45.663
202303 -42.524 126.953 -45.310
202306 -42.654 127.663 -45.196
202309 -42.226 128.151 -44.572
202312 -41.004 129.395 -42.866
202403 -39.945 130.607 -41.371
202406 -39.584 130.792 -40.940
202409 -39.630 130.361 -41.123
202412 -40.513 131.432 -41.697
202503 -40.485 131.948 -41.504
202506 -38.173 133.241 -38.755
202509 -36.620 133.819 -37.017
202512 -31.324 135.271 -31.324

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 Rp-31.54 mean?
PT Modern Internasional Tbk (ISX:MDRN) has a Cyclically Adjusted Book per Share of Rp-31.54 as of Dec. 2025. 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 Modern Internasional Tbk and its competitors.
Is PT Modern Internasional Tbk's Cyclically Adjusted Book per Share too high?
PT Modern Internasional Tbk's current Cyclically Adjusted Book per Share is Rp-31.54. Overall, PT Modern Internasional Tbk has a GF Score™ of 22/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Modern Internasional Tbk's Cyclically Adjusted Book per Share compare to competitors?
PT Modern Internasional Tbk's Cyclically Adjusted Book per Share of Rp-31.54 can be compared against companies in the Industrial 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 an Industrial Products company?
A good Cyclically Adjusted Book per Share depends on the Industrial 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 Modern Internasional Tbk and its competitors. PT Modern Internasional Tbk's current Cyclically Adjusted Book per Share is Rp-31.54. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Modern Internasional Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Modern Internasional Tbk (ISX:MDRN) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp5.70, compared to a current price of Rp26.00 — trading 356.1% above its estimated fair value. The current Cyclically Adjusted Book per Share is Rp-31.54. PT Modern Internasional Tbk's overall GF Score™ is 22/100 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 PT Modern Internasional Tbk (ISX:MDRN), the current Cyclically Adjusted Book per Share is Rp-31.54 as of Dec. 2025. 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 Modern Internasional Tbk (ISX:MDRN) Overvalued in 2026?

Based on GuruFocus' analysis, PT Modern Internasional Tbk stock appears to be overvalued. The current stock price of Rp26.00 is trading 356.1% above its estimated GF Value™ of Rp5.70. GuruFocus considers PT Modern Internasional Tbk to be Significantly Overvalued.

Key valuation signals for ISX:MDRN:

  • Cyclically Adjusted Book per Share: Rp-31.54
  • GF Value™: Rp5.70 vs. price of Rp26.00 (356.1% above fair value)
  • GF Score™: 22/100 with 4 warning signs

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


PT Modern Internasional Tbk Business Description

Address Jalan Sultan Hasanudin No 72, RT.2/RW.1, Melawai, Kec. Kby. Baru, Kota Jakarta Selatan, Daerah Khusus Ibukota, Jakarta South, IDN, 12160
PT Modern Internasional Tbk is an Indonesia-based company that engages in the business of Industrial Imaging products such as medical equipment, graphic art, and document solutions by carrying various brands comprising technical/ mechanical/ electrical/ photocopy machines and spare parts. It operates in one business segment which is photocopy products.
22GF Score

Get the complete analysis for ISX:MDRN

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

Rp26.00
Price
Rp5.70
GF Value