PT City Retail Developments Tbk (ISX:NIRO) Cyclically Adjusted Book per Share: Rp110.85 (As of Mar. 2026)


ISX:NIRO PT City Retail Developments Tbk ISX:NIRO
76 GF Score
Price Rp132.00
GF Value Rp201.69
Valuation Possible Value Trap
! 3 Warning Signs
View Full Analysis

What is PT City Retail Developments Tbk Cyclically Adjusted Book per Share?

PT City Retail Developments Tbk ISX:NIRO 76 Cyclically Adjusted Book per Share is Rp110.85 as of Mar. 2026. GuruFocus rates ISX:NIRO with a GF Score™ of 76/100 and a GF Value™ of Rp201.69 (Possible Value Trap). The stock has 3 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 City Retail Developments Tbk's adjusted book value per share for the three months ended in Mar. 2026 was Rp75.339. 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 Rp110.85 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT City Retail Developments Tbk's average Cyclically Adjusted Book Growth Rate was -1.50% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was -2.00% 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 City Retail Developments Tbk was -0.40% per year. The lowest was -2.00% per year. And the median was -1.20% per year.

As of today (2026-07-05), PT City Retail Developments Tbk's current stock price is Rp132.00. PT City Retail Developments Tbk's Cyclically Adjusted Book per Share for the quarter that ended in Mar. 2026 was Rp110.85. PT City Retail Developments Tbk's Cyclically Adjusted PB Ratio of today is 1.19.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of PT City Retail Developments Tbk was 3.14. The lowest was 1.07. And the median was 1.21.


PT City Retail Developments Tbk  (ISX:NIRO) 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 City Retail Developments Tbk's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=132.00/110.85
=1.19

* 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 City Retail Developments Tbk was 3.14. The lowest was 1.07. And the median was 1.21.


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 City Retail Developments Tbk Cyclically Adjusted Book per Share Related Terms


PT City Retail Developments Tbk Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for PT City Retail Developments 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 City Retail Developments Tbk Cyclically Adjusted Book per Share Chart

PT City Retail Developments 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 114.71 118.41 116.17 113.30 111.47

PT City Retail Developments 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 112.54 112.36 111.56 111.47 110.85

ISX:NIRO vs CBRE, BEKE, JLL: Cyclically Adjusted Book per Share Comparison

For the Real Estate Services subindustry, PT City Retail Developments 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 City Retail Developments Tbk Cyclically Adjusted PB Ratio vs Real Estate Industry

For the Real Estate industry and Real Estate sector, PT City Retail Developments Tbk's Cyclically Adjusted PB Ratio distribution charts can be found below:

* The bar in red indicates where PT City Retail Developments Tbk's Cyclically Adjusted PB Ratio falls into.


ISX:NIRO
76GF Score
PT City Retail Developments Tbk ISX:NIRO
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT City Retail Developments 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 City Retail Developments 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)
=75.339/136.5387*136.5387
=75.339

Current CPI (Mar. 2026) = 136.5387.

PT City Retail Developments Tbk Quarterly Data

Book Value per Share CPI Adj_Book
201606 106.987 103.212 141.532
201609 97.026 104.142 127.209
201612 95.301 105.222 123.665
201703 94.936 106.476 121.741
201706 94.574 107.722 119.874
201709 94.125 108.020 118.975
201712 94.792 109.017 118.723
201803 94.899 110.097 117.691
201806 94.491 111.085 116.143
201809 94.324 111.135 115.885
201812 104.015 112.430 126.319
201903 91.865 112.829 111.170
201906 91.684 114.730 109.112
201909 91.527 114.905 108.760
201912 105.364 115.486 124.572
202003 107.904 116.252 126.734
202006 106.437 116.630 124.606
202009 104.720 116.397 122.841
202012 107.866 117.318 125.538
202103 107.123 117.840 124.121
202106 106.072 118.184 122.546
202109 105.990 118.262 122.370
202112 105.241 119.516 120.230
202203 103.747 120.948 117.120
202206 101.800 123.322 112.710
202209 99.737 125.298 108.684
202212 97.648 126.098 105.733
202303 97.973 126.953 105.371
202306 95.967 127.663 102.639
202309 96.518 128.151 102.835
202312 94.464 129.395 99.679
202403 94.399 130.607 98.686
202406 92.810 130.792 96.888
202409 92.983 130.361 97.389
202412 85.636 131.432 88.964
202503 83.483 131.948 86.387
202506 83.010 133.241 85.065
202509 81.110 133.819 82.758
202512 76.766 135.271 77.485
202603 75.339 136.539 75.339

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 Rp110.85 mean?
PT City Retail Developments Tbk (ISX:NIRO) has a Cyclically Adjusted Book per Share of Rp110.85 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 City Retail Developments Tbk and its competitors.
Is PT City Retail Developments Tbk's Cyclically Adjusted Book per Share too high?
PT City Retail Developments Tbk's current Cyclically Adjusted Book per Share is Rp110.85. Overall, PT City Retail Developments Tbk has a GF Score™ of 76/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does PT City Retail Developments Tbk's Cyclically Adjusted Book per Share compare to CBRE and BEKE?
PT City Retail Developments Tbk's Cyclically Adjusted Book per Share of Rp110.85 can be compared against companies in the Real Estate 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 Real Estate company?
A good Cyclically Adjusted Book per Share depends on the Real Estate 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 City Retail Developments Tbk and its competitors. PT City Retail Developments Tbk's current Cyclically Adjusted Book per Share is Rp110.85. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT City Retail Developments Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT City Retail Developments Tbk (ISX:NIRO) is currently considered Possible Value Trap. The stock's GF Value™ is Rp201.69, compared to a current price of Rp132.00 — trading 34.6% below its estimated fair value. The current Cyclically Adjusted Book per Share is Rp110.85. PT City Retail Developments Tbk's overall GF Score™ is 76/100 with 3 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 City Retail Developments Tbk (ISX:NIRO), the current Cyclically Adjusted Book per Share is Rp110.85 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 City Retail Developments Tbk (ISX:NIRO) Overvalued in 2026?

Based on GuruFocus' analysis, PT City Retail Developments Tbk stock appears to be undervalued. The current stock price of Rp132.00 is trading 34.6% below its estimated GF Value™ of Rp201.69. GuruFocus considers PT City Retail Developments Tbk to be Possible Value Trap.

Key valuation signals for ISX:NIRO:

  • Cyclically Adjusted Book per Share: Rp110.85
  • GF Value™: Rp201.69 vs. price of Rp132.00 (34.6% below fair value)
  • GF Score™: 76/100 with 3 warning signs

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


PT City Retail Developments Tbk Business Description

Address Jalan Jend. Gatot Subroto No. 38, Gedung Menara Jamsostek, Menara Utara Floor 8, Kuningan Barat, Mampang Prapatan, Selatan, Jakarta, IDN, 12710
PT City Retail Developments Tbk is an Indonesia-based lease retail developer. It develops, operates, and owns shopping malls across Indonesia's young and upstart cities. The Company's business segments are Shopping Mall, Hotel, Shop House and Others. It generates maximum revenue from the Shopping Mall segment.
76GF Score

Get the complete analysis for ISX:NIRO

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

Rp132.00
Price
Rp201.69
GF Value