PT Wismilak Inti Makmur Tbk (ISX:WIIM) Cyclically Adjusted Book per Share: Rp757.80 (As of Jun. 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:WIIM PT Wismilak Inti Makmur Tbk ISX:WIIM
97 GF Score
Price Rp1,820.00
GF Value Rp1,634.75
Valuation Modestly Overvalued
! 2 Warning Signs
View Full Analysis

What is PT Wismilak Inti Makmur Tbk Cyclically Adjusted Book per Share?

PT Wismilak Inti Makmur Tbk ISX:WIIM +2.25% 97 Cyclically Adjusted Book per Share is Rp757.80 as of Jun. 2026. GuruFocus rates ISX:WIIM with a GF Score™ of 97/100 and a GF Value™ of Rp1,634.75 (Modestly Overvalued). 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 Wismilak Inti Makmur Tbk's adjusted book value per share for the three months ended in Jun. 2026 was Rp1,098.988. 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 Rp757.80 for the trailing ten years ended in Jun. 2026.

During the past 12 months, PT Wismilak Inti Makmur Tbk's average Cyclically Adjusted Book Growth Rate was 9.70% 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 (2026-08-07), PT Wismilak Inti Makmur Tbk's current stock price is Rp1820.00. PT Wismilak Inti Makmur Tbk's Cyclically Adjusted Book per Share for the quarter that ended in Jun. 2026 was Rp757.80. PT Wismilak Inti Makmur Tbk's Cyclically Adjusted PB Ratio of today is 2.40.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of PT Wismilak Inti Makmur Tbk was 6.13. The lowest was 0.85. And the median was 1.85.


PT Wismilak Inti Makmur Tbk  (ISX:WIIM) 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 Wismilak Inti Makmur Tbk's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=1820.00/757.80
=2.40

* 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 Wismilak Inti Makmur Tbk was 6.13. The lowest was 0.85. And the median was 1.85.


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 Wismilak Inti Makmur Tbk Cyclically Adjusted Book per Share Related Terms


PT Wismilak Inti Makmur Tbk Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for PT Wismilak Inti Makmur 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 Wismilak Inti Makmur Tbk Cyclically Adjusted Book per Share Chart

PT Wismilak Inti Makmur 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 0.00 0.00 619.58 661.17 725.26

PT Wismilak Inti Makmur Tbk Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 690.79 705.02 725.26 742.53 757.80

ISX:WIIM vs PM, MO, TPB: Cyclically Adjusted Book per Share Comparison

For the Tobacco subindustry, PT Wismilak Inti Makmur 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 Wismilak Inti Makmur Tbk Cyclically Adjusted PB Ratio vs Tobacco Products Industry

For the Tobacco Products industry and Consumer Defensive sector, PT Wismilak Inti Makmur Tbk's Cyclically Adjusted PB Ratio distribution charts can be found below:

* The bar in red indicates where PT Wismilak Inti Makmur Tbk's Cyclically Adjusted PB Ratio falls into.


ISX:WIIM
97GF Score
PT Wismilak Inti Makmur Tbk ISX:WIIM
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Wismilak Inti Makmur 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 Wismilak Inti Makmur Tbk's adjusted Book Value per Share data for the three months ended in Jun. 2026 was:

Adj_Book= Book Value per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=1098.988/137.6954*137.6954
=1,098.988

Current CPI (Jun. 2026) = 137.6954.

PT Wismilak Inti Makmur Tbk Quarterly Data

Book Value per Share CPI Adj_Book
201609 0.000 104.142 0.000
201612 471.378 105.222 616.854
201703 479.783 106.476 620.459
201706 460.916 107.722 589.168
201709 467.744 108.020 596.241
201712 465.197 109.017 587.574
201803 467.147 110.097 584.251
201806 467.429 111.085 579.403
201809 470.864 111.135 583.399
201812 478.113 112.430 585.556
201903 478.862 112.829 584.401
201906 476.316 114.730 571.659
201909 477.744 114.905 572.502
201912 491.389 115.486 585.890
202003 496.810 116.252 588.448
202006 509.285 116.630 601.272
202009 535.343 116.397 633.303
202012 564.007 117.318 661.971
202103 581.342 117.840 679.296
202106 591.961 118.184 689.690
202109 592.229 118.262 689.549
202112 627.051 119.516 722.430
202203 644.653 120.948 733.915
202206 665.491 123.322 743.053
202209 686.303 125.298 754.206
202212 723.489 126.098 790.031
202303 776.369 126.953 842.066
202306 768.454 127.663 828.844
202309 861.261 128.151 925.403
202312 888.945 129.395 945.971
202403 931.788 130.607 982.359
202406 850.755 130.792 895.662
202409 879.273 130.361 928.744
202412 922.305 131.432 966.261
202503 956.115 131.948 997.758
202506 926.961 133.241 957.953
202509 991.912 133.819 1,020.645
202512 1,060.329 135.271 1,079.332
202603 1,130.097 136.539 1,139.671
202606 1,098.988 137.695 1,098.988

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 Rp757.80 mean?
PT Wismilak Inti Makmur Tbk (ISX:WIIM) has a Cyclically Adjusted Book per Share of Rp757.80 as of Jun. 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 Wismilak Inti Makmur Tbk and its competitors.
Is PT Wismilak Inti Makmur Tbk's Cyclically Adjusted Book per Share too high?
PT Wismilak Inti Makmur Tbk's current Cyclically Adjusted Book per Share is Rp757.80. Overall, PT Wismilak Inti Makmur Tbk has a GF Score™ of 97/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Wismilak Inti Makmur Tbk's Cyclically Adjusted Book per Share compare to PM and MO?
PT Wismilak Inti Makmur Tbk's Cyclically Adjusted Book per Share of Rp757.80 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 Wismilak Inti Makmur Tbk and its competitors. PT Wismilak Inti Makmur Tbk's current Cyclically Adjusted Book per Share is Rp757.80. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Wismilak Inti Makmur Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Wismilak Inti Makmur Tbk (ISX:WIIM) is currently considered Modestly Overvalued. The stock's GF Value™ is Rp1,634.75, compared to a current price of Rp1,820.00 — trading 11.3% above its estimated fair value. The current Cyclically Adjusted Book per Share is Rp757.80. PT Wismilak Inti Makmur Tbk's overall GF Score™ is 97/100 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 Wismilak Inti Makmur Tbk (ISX:WIIM), the current Cyclically Adjusted Book per Share is Rp757.80 as of Jun. 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 Wismilak Inti Makmur Tbk (ISX:WIIM) Overvalued in 2026?

Based on GuruFocus' analysis, PT Wismilak Inti Makmur Tbk stock appears to be overvalued. The current stock price of Rp1,820.00 is trading 11.3% above its estimated GF Value™ of Rp1,634.75. GuruFocus considers PT Wismilak Inti Makmur Tbk to be Modestly Overvalued.

Key valuation signals for ISX:WIIM:

  • Cyclically Adjusted Book per Share: Rp757.80
  • GF Value™: Rp1,634.75 vs. price of Rp1,820.00 (11.3% above fair value)
  • GF Score™: 97/100 with 2 warning signs

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


PT Wismilak Inti Makmur Tbk Business Description

Address Jalan Dr. Soetomo No.27, Jawa Timur, Surabaya, IDN, 60264
PT Wismilak Inti Makmur Tbk is an Indonesian-based company operating in the cigarette industry. The company is engaged in the manufacture and sale of machine-rolled cigarettes (SKM), hand-rolled cigarettes (SKT), and related cigarette products. It also produces cigarette filters and oriented polypropylene packaging materials. Its product portfolio includes kretek cigarettes and cigars marketed under brands such as Galan, Diplomat, and Wismilak. The company generates revenue mainly from machine-rolled cigarettes, hand-rolled cigarettes, and filter & oriented polypropylene products, with the majority of its revenue derived from Indonesia.
97GF Score

Get the complete analysis for ISX:WIIM

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

Rp1,820.00
Price
Rp1,634.75
GF Value