Brodrene A & O Johansen AS (OCSE:AOJ B) Cyclically Adjusted Book per Share: kr45.85 (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.

OCSE:AOJ B Brodrene A & O Johansen AS OCSE:AOJ B
67 GF Score
Price kr98.30
GF Value kr100.14
Valuation Fairly Valued
! 6 Warning Signs
View Full Analysis

What is Brodrene A & O Johansen AS Cyclically Adjusted Book per Share?

Brodrene A & O Johansen AS OCSE:AOJ B +0.31% 67 Cyclically Adjusted Book per Share is kr45.85 as of Jun. 2026. GuruFocus rates OCSE:AOJ B with a GF Score™ of 67/100 and a GF Value™ of kr100.14 (Fairly Valued). The stock has 6 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.

Brodrene A & O Johansen AS's adjusted book value per share for the three months ended in Jun. 2026 was kr60.770. 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 kr45.85 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Brodrene A & O Johansen AS's average Cyclically Adjusted Book Growth Rate was 12.60% per year. During the past 3 years, the average Cyclically Adjusted Book Growth Rate was 13.50% per year. During the past 5 years, the average Cyclically Adjusted Book Growth Rate was 17.10% 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 Brodrene A & O Johansen AS was 20.20% per year. The lowest was 13.50% per year. And the median was 16.85% per year.

As of today (2026-09-16), Brodrene A & O Johansen AS's current stock price is kr98.30. Brodrene A & O Johansen AS's Cyclically Adjusted Book per Share for the quarter that ended in Jun. 2026 was kr45.85. Brodrene A & O Johansen AS's Cyclically Adjusted PB Ratio of today is 2.14.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of Brodrene A & O Johansen AS was 4.69. The lowest was 1.29. And the median was 1.86.


Brodrene A & O Johansen AS  (OCSE:AOJ B) 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.

Brodrene A & O Johansen AS's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=98.30/45.849
=2.14

* 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 Brodrene A & O Johansen AS was 4.69. The lowest was 1.29. And the median was 1.86.


Be Aware

Cyclically Adjusted PB Ratio works better for cyclical companies. It gives you a better idea on the company's real book value.


Brodrene A & O Johansen AS Cyclically Adjusted Book per Share Related Terms


Brodrene A & O Johansen AS Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for Brodrene A & O Johansen AS'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.

Brodrene A & O Johansen AS Cyclically Adjusted Book per Share Chart

Brodrene A & O Johansen AS 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 26.61 32.46 36.25 40.55 45.19

Brodrene A & O Johansen AS 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 41.16 41.47 45.19 45.37 45.85

OCSE:AOJ B vs GWW, FAST, FERG: Cyclically Adjusted Book per Share Comparison

For the Industrial Distribution subindustry, Brodrene A & O Johansen AS'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.


Brodrene A & O Johansen AS Cyclically Adjusted PB Ratio vs Industrial Distribution Industry

For the Industrial Distribution industry and Industrials sector, Brodrene A & O Johansen AS's Cyclically Adjusted PB Ratio distribution charts can be found below:

* The bar in red indicates where Brodrene A & O Johansen AS's Cyclically Adjusted PB Ratio falls into.


OCSE:AOJ B
67GF Score
Brodrene A & O Johansen AS OCSE:AOJ B
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Brodrene A & O Johansen AS 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, Brodrene A & O Johansen AS'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)
=60.77/122.9500*122.9500
=60.770

Current CPI (Jun. 2026) = 122.9500.

Brodrene A & O Johansen AS Quarterly Data

Book Value per Share CPI Adj_Book
201509 18.135 100.200 22.252
201512 18.666 99.800 22.996
201606 21.978 100.600 26.861
201612 21.959 100.300 26.918
201706 21.127 101.200 25.668
201712 24.134 101.300 29.292
201803 24.392 101.700 29.489
201806 25.479 102.300 30.622
201809 26.529 102.400 31.853
201812 27.844 102.100 33.530
201903 28.388 102.900 33.919
201906 29.501 102.900 35.249
201909 30.602 102.900 36.565
201912 32.025 102.900 38.265
202003 32.722 103.300 38.946
202006 34.393 103.200 40.975
202009 35.815 103.500 42.545
202012 37.910 103.400 45.078
202103 38.708 104.300 45.629
202106 41.010 105.000 48.021
202109 43.208 105.800 50.212
202112 45.626 106.600 52.624
202203 53.609 109.900 59.975
202206 56.806 113.600 61.481
202209 48.679 116.400 51.418
202212 51.792 115.900 54.942
202303 48.908 117.300 51.264
202306 50.432 116.400 53.270
202309 52.385 117.400 54.861
202312 54.287 116.700 57.194
202403 51.516 118.400 53.496
202406 52.529 118.500 54.502
202409 54.287 118.900 56.136
202412 56.531 118.900 58.457
202503 55.361 120.200 56.628
202506 56.664 120.700 57.720
202509 58.235 121.600 58.882
202512 61.236 121.180 62.130
202603 59.066 121.670 59.687
202606 60.770 122.950 60.770

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 kr45.85 mean?
Brodrene A & O Johansen AS (OCSE:AOJ B) has a Cyclically Adjusted Book per Share of kr45.85 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 Brodrene A & O Johansen AS and its competitors.
Is Brodrene A & O Johansen AS's Cyclically Adjusted Book per Share too high?
Brodrene A & O Johansen AS's current Cyclically Adjusted Book per Share is kr45.85. Overall, Brodrene A & O Johansen AS has a GF Score™ of 67/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Brodrene A & O Johansen AS's Cyclically Adjusted Book per Share compare to GWW and FAST?
Brodrene A & O Johansen AS's Cyclically Adjusted Book per Share of kr45.85 can be compared against companies in the Industrial Distribution 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 Distribution company?
A good Cyclically Adjusted Book per Share depends on the Industrial Distribution 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 Brodrene A & O Johansen AS and its competitors. Brodrene A & O Johansen AS's current Cyclically Adjusted Book per Share is kr45.85. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Brodrene A & O Johansen AS stock overvalued right now?
Based on GuruFocus' analysis, Brodrene A & O Johansen AS (OCSE:AOJ B) is currently considered Fairly Valued. The stock's GF Value™ is kr100.14, compared to a current price of kr98.30 — trading 1.8% below its estimated fair value. The current Cyclically Adjusted Book per Share is kr45.85. Brodrene A & O Johansen AS's overall GF Score™ is 67/100 with 6 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 Brodrene A & O Johansen AS (OCSE:AOJ B), the current Cyclically Adjusted Book per Share is kr45.85 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 Brodrene A & O Johansen AS (OCSE:AOJ B) Overvalued in 2026?

Based on GuruFocus' analysis, Brodrene A & O Johansen AS stock appears to be undervalued. The current stock price of kr98.30 is trading 1.8% below its estimated GF Value™ of kr100.14. GuruFocus considers Brodrene A & O Johansen AS to be Fairly Valued.

Key valuation signals for OCSE:AOJ B:

  • Cyclically Adjusted Book per Share: kr45.85
  • GF Value™: kr100.14 vs. price of kr98.30 (1.8% below fair value)
  • GF Score™: 67/100 with 6 warning signs

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


Brodrene A & O Johansen AS Business Description

Other Exchanges 0RNT:UKXH0:Germany
Address Rorvang 3, Albertslund, DNK, 2620
Brodrene A & O Johansen AS is a wholesaler that serves professional and private customers through an omni-channel business model combining digital solutions with a physical presence. The company offers a broad range of technical installation materials and related products, including workwear, tools and brackets, water supply, drainage and sewage, energy, electrical products and HVAC solutions, supported by services such as digital solutions, project advice and logistics. It operates through two segments: B2B, which earns the majority of revenue and serves professional tradesmen and construction companies, and B2C, which serves private DIY consumers through webshops and showrooms. The Group operates mainly in Denmark.
67GF Score

Get the complete analysis for OCSE:AOJ B

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

kr98.30
Price
kr100.14
GF Value