PT Bank Pan Indonesia Tbk (ISX:PNBN) Cyclically Adjusted Book per Share: Rp2,030.91 (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:PNBN PT Bank Pan Indonesia Tbk ISX:PNBN
65 GF Score
Price Rp905.00
GF Value Rp1,163.60
Valuation Modestly Undervalued
! 2 Warning Signs
View Full Analysis

What is PT Bank Pan Indonesia Tbk Cyclically Adjusted Book per Share?

PT Bank Pan Indonesia Tbk ISX:PNBN -1.09% 65 Cyclically Adjusted Book per Share is Rp2,030.91 as of Mar. 2026. GuruFocus rates ISX:PNBN with a GF Score™ of 65/100 and a GF Value™ of Rp1,163.60 (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.

PT Bank Pan Indonesia Tbk's adjusted book value per share for the three months ended in Mar. 2026 was Rp2,255.527. 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 Rp2,030.91 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Bank Pan Indonesia Tbk's average Cyclically Adjusted Book Growth Rate was 7.60% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 7.80% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 8.40% 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 Bank Pan Indonesia Tbk was 9.50% per year. The lowest was 7.80% per year. And the median was 8.90% per year.

As of today (2026-07-20), PT Bank Pan Indonesia Tbk's current stock price is Rp905.00. PT Bank Pan Indonesia Tbk's Cyclically Adjusted Book per Share for the quarter that ended in Mar. 2026 was Rp2,030.91. PT Bank Pan Indonesia Tbk's Cyclically Adjusted PB Ratio of today is 0.45.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of PT Bank Pan Indonesia Tbk was 1.75. The lowest was 0.42. And the median was 0.68.


PT Bank Pan Indonesia Tbk  (ISX:PNBN) 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 Bank Pan Indonesia Tbk's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=905.00/2030.91
=0.45

* 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 Bank Pan Indonesia Tbk was 1.75. The lowest was 0.42. And the median was 0.68.


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 Bank Pan Indonesia Tbk Cyclically Adjusted Book per Share Related Terms


PT Bank Pan Indonesia Tbk Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for PT Bank Pan Indonesia 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 Bank Pan Indonesia Tbk Cyclically Adjusted Book per Share Chart

PT Bank Pan Indonesia 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 1,430.42 1,594.17 1,729.51 1,854.91 1,995.74

PT Bank Pan Indonesia 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 1,887.43 1,930.45 1,956.39 1,995.74 2,030.91

PT Bank Pan Indonesia Tbk Cyclically Adjusted Book per Share Competitor Comparison

For the Banks - Regional subindustry, PT Bank Pan Indonesia 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 Bank Pan Indonesia Tbk Cyclically Adjusted PB Ratio vs Banks Industry

For the Banks industry and Financial Services sector, PT Bank Pan Indonesia Tbk's Cyclically Adjusted PB Ratio distribution charts can be found below:

* The bar in red indicates where PT Bank Pan Indonesia Tbk's Cyclically Adjusted PB Ratio falls into.


ISX:PNBN
65GF Score
PT Bank Pan Indonesia Tbk ISX:PNBN
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Bank Pan Indonesia 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 Bank Pan Indonesia 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)
=2255.527/136.5387*136.5387
=2,255.527

Current CPI (Mar. 2026) = 136.5387.

PT Bank Pan Indonesia Tbk Quarterly Data

Book Value per Share CPI Adj_Book
201606 1,226.138 103.212 1,622.048
201609 1,276.663 104.142 1,673.803
201612 1,312.494 105.222 1,703.127
201703 1,343.554 106.476 1,722.898
201706 1,369.353 107.722 1,735.677
201709 1,398.693 108.020 1,767.960
201712 1,410.760 109.017 1,766.913
201803 1,438.030 110.097 1,783.406
201806 1,463.316 111.085 1,798.621
201809 1,497.202 111.135 1,839.447
201812 1,567.031 112.430 1,903.056
201903 1,598.691 112.829 1,934.646
201906 1,632.356 114.730 1,942.643
201909 1,664.649 114.905 1,978.067
201912 1,717.667 115.486 2,030.794
202003 1,634.428 116.252 1,919.641
202006 1,689.214 116.630 1,977.566
202009 1,724.613 116.397 2,023.052
202012 1,836.400 117.318 2,137.263
202103 1,778.970 117.840 2,061.258
202106 1,819.873 118.184 2,102.512
202109 1,858.523 118.262 2,145.752
202112 1,887.154 119.516 2,155.940
202203 1,896.410 120.948 2,140.862
202206 1,896.294 123.322 2,099.517
202209 1,917.862 125.298 2,089.910
202212 1,968.349 126.098 2,131.330
202303 1,994.266 126.953 2,144.853
202306 2,055.902 127.663 2,198.839
202309 2,071.118 128.151 2,206.669
202312 2,064.021 129.395 2,177.977
202403 2,092.136 130.607 2,187.153
202406 2,109.448 130.792 2,202.139
202409 2,166.043 130.361 2,268.692
202412 2,172.799 131.432 2,257.230
202503 2,211.212 131.948 2,288.137
202506 2,206.497 133.241 2,261.114
202509 2,249.530 133.819 2,295.249
202512 2,283.786 135.271 2,305.187
202603 2,255.527 136.539 2,255.527

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 Rp2,030.91 mean?
PT Bank Pan Indonesia Tbk (ISX:PNBN) has a Cyclically Adjusted Book per Share of Rp2,030.91 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 Bank Pan Indonesia Tbk and its competitors.
Is PT Bank Pan Indonesia Tbk's Cyclically Adjusted Book per Share too high?
PT Bank Pan Indonesia Tbk's current Cyclically Adjusted Book per Share is Rp2,030.91. Overall, PT Bank Pan Indonesia Tbk has a GF Score™ of 65/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Bank Pan Indonesia Tbk's Cyclically Adjusted Book per Share compare to competitors?
PT Bank Pan Indonesia Tbk's Cyclically Adjusted Book per Share of Rp2,030.91 can be compared against companies in the Banks 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 Banks company?
A good Cyclically Adjusted Book per Share depends on the Banks 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 Bank Pan Indonesia Tbk and its competitors. PT Bank Pan Indonesia Tbk's current Cyclically Adjusted Book per Share is Rp2,030.91. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Bank Pan Indonesia Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Bank Pan Indonesia Tbk (ISX:PNBN) is currently considered Modestly Undervalued. The stock's GF Value™ is Rp1,163.60, compared to a current price of Rp905.00 — trading 22.2% below its estimated fair value. The current Cyclically Adjusted Book per Share is Rp2,030.91. PT Bank Pan Indonesia Tbk's overall GF Score™ is 65/100 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 PT Bank Pan Indonesia Tbk (ISX:PNBN), the current Cyclically Adjusted Book per Share is Rp2,030.91 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 Bank Pan Indonesia Tbk (ISX:PNBN) Overvalued in 2026?

Based on GuruFocus' analysis, PT Bank Pan Indonesia Tbk stock appears to be undervalued. The current stock price of Rp905.00 is trading 22.2% below its estimated GF Value™ of Rp1,163.60. GuruFocus considers PT Bank Pan Indonesia Tbk to be Modestly Undervalued.

Key valuation signals for ISX:PNBN:

  • Cyclically Adjusted Book per Share: Rp2,030.91
  • GF Value™: Rp1,163.60 vs. price of Rp905.00 (22.2% below fair value)
  • GF Score™: 65/100 with 2 warning signs

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


PT Bank Pan Indonesia Tbk Business Description

Address Jalan l. Jendral Sudirman Kav. 1, Panin Bank Center, Senayan, Jakarta, IDN, 10270
PT Bank Pan Indonesia Tbk is an Indonesian bank with a subsidiary that operates in the field of banking services. It provides Individual and business banking services. Its reportable segments are Banking and Multi-finance. It generates the majority of its revenue from the Banking segment, which includes conventional commercial banks and Sharia commercial banks. The principal operation of the group is in Indonesia.
65GF Score

Get the complete analysis for ISX:PNBN

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

Rp905.00
Price
Rp1,163.60
GF Value