PT Modern Internasional Tbk (ISX:MDRN) Cyclically Adjusted Revenue per Share: Rp41.39 (As of Dec. 2025)

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:MDRN PT Modern Internasional Tbk ISX:MDRN
22 GF Score
Price Rp26.00
GF Value Rp5.64
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

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

PT Modern Internasional Tbk ISX:MDRN 22 Cyclically Adjusted Revenue per Share is Rp41.39 as of Dec. 2025. GuruFocus rates ISX:MDRN with a GF Score™ of 22/100 and a GF Value™ of Rp5.64 (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 Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

PT Modern Internasional Tbk's adjusted revenue per share for the three months ended in Dec. 2025 was Rp0.707. Add all the adjusted revenue per share for the past 10 years together and divide the count will get our Cyclically Adjusted Revenue per Share, which is Rp41.39 for the trailing ten years ended in Dec. 2025.

During the past 12 months, PT Modern Internasional Tbk's average Cyclically Adjusted Revenue Growth Rate was -44.90% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was -36.40% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was -28.10% 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 Revenue Growth Rate using Cyclically Adjusted Revenue per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted Revenue Growth Rate of PT Modern Internasional Tbk was -19.60% per year. The lowest was -36.40% per year. And the median was -26.60% per year.

As of today (2026-07-31), PT Modern Internasional Tbk's current stock price is Rp26.00. PT Modern Internasional Tbk's Cyclically Adjusted Revenue per Share for the quarter that ended in Dec. 2025 was Rp41.39. PT Modern Internasional Tbk's Cyclically Adjusted PS Ratio of today is 0.63.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of PT Modern Internasional Tbk was 2.13. The lowest was 0.04. And the median was 0.23.


PT Modern Internasional Tbk  (ISX:MDRN) Cyclically Adjusted Revenue per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted Revenue per Share may underestimate the company's revenue. Cyclically Adjusted PS Ratio can seem to be too high even the actual PS Ratio is low.

For the Cyclically Adjusted PS Ratio, the revenue per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/S calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted PS Ratio is also called CAPS 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 PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted revenue per share of a company over the past 10 years.

PT Modern Internasional Tbk's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=26.00/41.39
=0.63

* 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 PS Ratio of PT Modern Internasional Tbk was 2.13. The lowest was 0.04. And the median was 0.23.


Be Aware

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


PT Modern Internasional Tbk Cyclically Adjusted Revenue per Share Related Terms


PT Modern Internasional Tbk Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for PT Modern Internasional Tbk's Cyclically Adjusted Revenue 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 Revenue per Share Chart

PT Modern Internasional Tbk Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 190.34 160.98 116.58 75.14 41.39

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 Revenue 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 75.14 65.04 56.83 48.50 41.39

PT Modern Internasional Tbk Cyclically Adjusted Revenue per Share Competitor Comparison

For the Business Equipment & Supplies subindustry, PT Modern Internasional Tbk's Cyclically Adjusted PS Ratio, along with its competitors' market caps and Cyclically Adjusted PS 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 PS Ratio vs Industrial Products Industry

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

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


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

PT Modern Internasional Tbk Cyclically Adjusted Revenue 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 Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

What is Cyclically Adjusted Revenue per Share? How do we calculate Cyclically Adjusted Revenue per Share?

Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue 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 Revenue per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the revenue per share from 2001 through 2010.

We adjusted the 2001 revenue per share data with the total inflation from 2001 through 2010 to the equivalent revenue in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's revenue is $1 a share in 2001, then the 2001's equivalent revenue in 2010 is $1.4 a share. If Wal-Mart's revenue is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 revenue in 2010 is $1.35. So on and so forth, you get the equivalent revenue per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted Revenue 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 Revenue per Share data for the three months ended in Dec. 2025 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=0.707/135.2711*135.2711
=0.707

Current CPI (Dec. 2025) = 135.2711.

PT Modern Internasional Tbk Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201603 48.235 102.764 63.493
201606 51.285 103.212 67.215
201609 44.900 104.142 58.321
201612 50.439 105.222 64.843
201703 30.301 106.476 38.496
201706 12.590 107.722 15.810
201709 -1.440 108.020 -1.803
201712 7.646 109.017 9.487
201803 3.540 110.097 4.349
201806 4.778 111.085 5.818
201809 4.214 111.135 5.129
201812 5.350 112.430 6.437
201903 6.653 112.829 7.976
201906 5.629 114.730 6.637
201909 4.870 114.905 5.733
201912 4.609 115.486 5.399
202003 4.130 116.252 4.806
202006 1.956 116.630 2.269
202009 2.794 116.397 3.247
202012 2.552 117.318 2.943
202103 2.819 117.840 3.236
202106 2.488 118.184 2.848
202109 2.285 118.262 2.614
202112 2.645 119.516 2.994
202203 2.420 120.948 2.707
202206 2.211 123.322 2.425
202209 2.776 125.298 2.997
202212 1.111 126.098 1.192
202303 1.932 126.953 2.059
202306 1.371 127.663 1.453
202309 1.444 128.151 1.524
202312 1.702 129.395 1.779
202403 1.552 130.607 1.607
202406 1.104 130.792 1.142
202409 1.183 130.361 1.228
202412 1.025 131.432 1.055
202503 1.464 131.948 1.501
202506 1.142 133.241 1.159
202509 1.107 133.819 1.119
202512 0.707 135.271 0.707

Add all the adjusted revenue per share together and divide 10 will get our Cyclically Adjusted Revenue per Share.

What does a Cyclically Adjusted Revenue per Share of Rp41.39 mean?
PT Modern Internasional Tbk (ISX:MDRN) has a Cyclically Adjusted Revenue per Share of Rp41.39 as of Dec. 2025. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue 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 Revenue per Share too high?
PT Modern Internasional Tbk's current Cyclically Adjusted Revenue per Share is Rp41.39. 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 Revenue per Share compare to competitors?
PT Modern Internasional Tbk's Cyclically Adjusted Revenue per Share of Rp41.39 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 Revenue per Share for an Industrial Products company?
A good Cyclically Adjusted Revenue per Share depends on the Industrial Products industry context. However, Cyclically Adjusted Revenue 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 Revenue per Share mean?
A high Cyclically Adjusted Revenue per Share can signal that a stock is expensive relative to its fundamentals. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue 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 Revenue per Share is Rp41.39. 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 Rp5.64, compared to a current price of Rp26.00 — trading 361% above its estimated fair value. The current Cyclically Adjusted Revenue per Share is Rp41.39. 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 Revenue per Share calculated?
Cyclically Adjusted Revenue per Share is calculated from a company's financial statements. For PT Modern Internasional Tbk (ISX:MDRN), the current Cyclically Adjusted Revenue per Share is Rp41.39 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 361% above its estimated GF Value™ of Rp5.64. GuruFocus considers PT Modern Internasional Tbk to be Significantly Overvalued.

Key valuation signals for ISX:MDRN:

  • Cyclically Adjusted Revenue per Share: Rp41.39
  • GF Value™: Rp5.64 vs. price of Rp26.00 (361% 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 Revenue per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

Rp26.00
Price
Rp5.64
GF Value