PT City Retail Developments Tbk (ISX:NIRO) Cyclically Adjusted Revenue per Share: Rp40.18 (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:NIRO PT City Retail Developments Tbk ISX:NIRO
77 GF Score
Price Rp156.00
GF Value Rp203.23
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

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

PT City Retail Developments Tbk ISX:NIRO -3.70% 77 Cyclically Adjusted Revenue per Share is Rp40.18 as of Mar. 2026. GuruFocus rates ISX:NIRO with a GF Score™ of 77/100 and a GF Value™ of Rp203.23 (Modestly Undervalued). 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 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 City Retail Developments Tbk's adjusted revenue per share for the three months ended in Mar. 2026 was Rp18.533. 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 Rp40.18 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT City Retail Developments Tbk's average Cyclically Adjusted Revenue Growth Rate was 19.90% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 15.00% 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 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 City Retail Developments Tbk was 17.70% per year. The lowest was 15.00% per year. And the median was 16.35% per year.

As of today (2026-07-20), PT City Retail Developments Tbk's current stock price is Rp156.00. PT City Retail Developments Tbk's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2026 was Rp40.18. PT City Retail Developments Tbk's Cyclically Adjusted PS Ratio of today is 3.88.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of PT City Retail Developments Tbk was 9.53. The lowest was 3.27. And the median was 5.20.


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

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=156.00/40.18
=3.88

* 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 City Retail Developments Tbk was 9.53. The lowest was 3.27. And the median was 5.20.


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 City Retail Developments Tbk Cyclically Adjusted Revenue per Share Related Terms


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

* Premium members only.

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

PT City Retail Developments 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 20.70 25.21 29.06 33.76 38.35

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 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 33.51 35.09 36.71 38.35 40.18

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

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

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

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


ISX:NIRO
77GF Score
PT City Retail Developments Tbk ISX:NIRO
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT City Retail Developments 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 City Retail Developments Tbk's adjusted Revenue per Share data for the three months ended in Mar. 2026 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=18.533/136.5387*136.5387
=18.533

Current CPI (Mar. 2026) = 136.5387.

PT City Retail Developments Tbk Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201606 2.789 103.212 3.690
201609 2.824 104.142 3.702
201612 3.090 105.222 4.010
201703 3.451 106.476 4.425
201706 4.815 107.722 6.103
201709 4.255 108.020 5.378
201712 4.637 109.017 5.808
201803 4.669 110.097 5.790
201806 5.396 111.085 6.632
201809 5.369 111.135 6.596
201812 5.336 112.430 6.480
201903 4.896 112.829 5.925
201906 5.718 114.730 6.805
201909 5.993 114.905 7.121
201912 6.481 115.486 7.662
202003 6.204 116.252 7.287
202006 4.550 116.630 5.327
202009 4.545 116.397 5.331
202012 8.541 117.318 9.940
202103 7.582 117.840 8.785
202106 8.976 118.184 10.370
202109 7.088 118.262 8.183
202112 9.358 119.516 10.691
202203 8.749 120.948 9.877
202206 9.730 123.322 10.773
202209 11.160 125.298 12.161
202212 11.284 126.098 12.218
202303 11.499 126.953 12.367
202306 13.387 127.663 14.318
202309 13.179 128.151 14.042
202312 13.535 129.395 14.282
202403 15.974 130.607 16.699
202406 11.974 130.792 12.500
202409 14.903 130.361 15.609
202412 15.936 131.432 16.555
202503 15.905 131.948 16.458
202506 16.872 133.241 17.290
202509 17.172 133.819 17.521
202512 18.397 135.271 18.569
202603 18.533 136.539 18.533

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 Rp40.18 mean?
PT City Retail Developments Tbk (ISX:NIRO) has a Cyclically Adjusted Revenue per Share of Rp40.18 as of Mar. 2026. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue 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 Revenue per Share too high?
PT City Retail Developments Tbk's current Cyclically Adjusted Revenue per Share is Rp40.18. Overall, PT City Retail Developments Tbk has a GF Score™ of 77/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT City Retail Developments Tbk's Cyclically Adjusted Revenue per Share compare to CBRE and BEKE?
PT City Retail Developments Tbk's Cyclically Adjusted Revenue per Share of Rp40.18 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 Revenue per Share for a Real Estate company?
A good Cyclically Adjusted Revenue per Share depends on the Real Estate 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 City Retail Developments Tbk and its competitors. PT City Retail Developments Tbk's current Cyclically Adjusted Revenue per Share is Rp40.18. 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 Modestly Undervalued. The stock's GF Value™ is Rp203.23, compared to a current price of Rp156.00 — trading 23.2% below its estimated fair value. The current Cyclically Adjusted Revenue per Share is Rp40.18. PT City Retail Developments Tbk's overall GF Score™ is 77/100 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 Revenue per Share calculated?
Cyclically Adjusted Revenue per Share is calculated from a company's financial statements. For PT City Retail Developments Tbk (ISX:NIRO), the current Cyclically Adjusted Revenue per Share is Rp40.18 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 Rp156.00 is trading 23.2% below its estimated GF Value™ of Rp203.23. GuruFocus considers PT City Retail Developments Tbk to be Modestly Undervalued.

Key valuation signals for ISX:NIRO:

  • Cyclically Adjusted Revenue per Share: Rp40.18
  • GF Value™: Rp203.23 vs. price of Rp156.00 (23.2% below fair value)
  • GF Score™: 77/100 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.
77GF Score

Get the complete analysis for ISX:NIRO

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

Rp156.00
Price
Rp203.23
GF Value