PT Samcro Hyosung Adilestari T
PT Samcro Hyosung Adilestari Tbk manufactures and sells hook and loop fastener tapes in Indonesia and internationally. The company also offers webbing tape, elastic, and shoelace products; and adhesive, back to back, cable tie, fire retardant, molded hook, mushroom, pressure sensitive, regular sew-on, strap, and unloopped hook and loop fastener products. Its products are used in apparel, footwear… Read more
PT Samcro Hyosung Adilestari T (ACRO) - Net Assets
Latest net assets as of June 2025: Rp179.85 Billion IDR
Based on the latest financial reports, PT Samcro Hyosung Adilestari T (ACRO) has net assets worth Rp179.85 Billion IDR as of June 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp224.68 Billion) and total liabilities (Rp44.83 Billion). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Rp179.85 Billion |
| % of Total Assets | 80.05% |
| Annual Growth Rate | 86.17% |
| 5-Year Change | N/A |
| 10-Year Change | N/A |
| Growth Volatility | 108.68 |
PT Samcro Hyosung Adilestari T - Net Assets Trend (2020–2024)
This chart illustrates how PT Samcro Hyosung Adilestari T's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for PT Samcro Hyosung Adilestari T (2020–2024)
The table below shows the annual net assets of PT Samcro Hyosung Adilestari T from 2020 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp192.11 Billion | +238.95% |
| 2023-12-31 | Rp56.68 Billion | +9.78% |
| 2022-12-31 | Rp51.63 Billion | +4.80% |
| 2021-12-31 | Rp49.27 Billion | +208.09% |
| 2020-12-31 | Rp15.99 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to PT Samcro Hyosung Adilestari T's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 58.1% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp19.19 Billion | 9.99% |
| Common Stock | Rp55.38 Billion | 28.83% |
| Other Comprehensive Income | Rp54.26 Billion | 28.24% |
| Other Components | Rp63.28 Billion | 32.94% |
| Total Equity | Rp192.11 Billion | 100.00% |
PT Samcro Hyosung Adilestari T Competitors by Market Cap
The table below lists competitors of PT Samcro Hyosung Adilestari T ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Stellar V Capital Corp. Warrant
NASDAQ:SVCCW
|
$2.43 Million |
|
Hindusthan National Glass & Industries Limited
NSE:HINDNATGLS
|
$2.43 Million |
|
Atlantic Coastal Acquisition Corp II
NASDAQ:ACAB
|
$2.44 Million |
|
Conquest Resources Limited
PINK:CQRLF
|
$2.44 Million |
|
ITEX Corp
PINK:ITEX
|
$2.43 Million |
|
Nobel Resources Corp
PINK:NBTRF
|
$2.43 Million |
|
Sivarom Real Estate PCL
BK:SVR
|
$2.43 Million |
|
Hillcon
JK:HILL
|
$2.42 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in PT Samcro Hyosung Adilestari T's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 56,679,869,000 to 192,113,896,000, a change of 135,434,027,000 (238.9%).
- Net income of 9,112,274,000 contributed positively to equity growth.
- Share repurchases of 71,842,897,060 reduced equity.
- Other comprehensive income increased equity by 54,474,412,000.
- Other factors increased equity by 143,690,238,060.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp9.11 Billion | +4.74% |
| Share Repurchases | Rp71.84 Billion | -37.4% |
| Other Comprehensive Income | Rp54.47 Billion | +28.36% |
| Other Changes | Rp143.69 Billion | +74.79% |
| Total Change | Rp- | 238.95% |
Book Value vs Market Value Analysis
This analysis compares PT Samcro Hyosung Adilestari T's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 1.32x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has increased from 1.13x to 1.32x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2020-12-31 | Rp64.86 | Rp73.00 | x |
| 2021-12-31 | Rp44.50 | Rp73.00 | x |
| 2022-12-31 | Rp20.81 | Rp73.00 | x |
| 2023-12-31 | Rp22.85 | Rp73.00 | x |
| 2024-12-31 | Rp55.38 | Rp73.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently PT Samcro Hyosung Adilestari T utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 4.74%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 20.84%
- • Asset Turnover: 0.18x
- • Equity Multiplier: 1.27x
- Recent ROE (4.74%) is below the historical average (8.26%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2020 | 18.38% | 9.93% | 0.55x | 3.33x | Rp1.34 Billion |
| 2021 | 4.29% | 5.06% | 0.51x | 1.65x | Rp-2.81 Billion |
| 2022 | 4.79% | 4.80% | 0.61x | 1.63x | Rp-2.69 Billion |
| 2023 | 9.10% | 13.33% | 0.36x | 1.89x | Rp-511.21 Million |
| 2024 | 4.74% | 20.84% | 0.18x | 1.27x | Rp-10.10 Billion |
Industry Comparison
This section compares PT Samcro Hyosung Adilestari T's net assets metrics with peer companies in the Apparel Manufacturing industry.
Industry Context
- Industry: Apparel Manufacturing
- Average net assets among peers: $213,749,214,409
- Average return on equity (ROE) among peers: 4.19%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| PT Samcro Hyosung Adilestari T (ACRO) | Rp179.85 Billion | 18.38% | 0.25x | $2.43 Million |
| Eratex Djaja Tbk (ERTX) | $26.86 Million | 5.58% | 2.08x | $1.35 Million |
| Pan Brothers Tbk (PBRX) | $85.34 Million | 8.93% | 1.43x | $27.48 Million |
| Golden Flower Tbk PT (POLU) | $128.94 Billion | -4.86% | 0.62x | $137.61 Million |
| Ricky Putra Globalindo Tbk (RICY) | $294.99 Billion | 12.96% | 0.75x | $1.84 Million |
| Trisula International Tbk (TRIS) | $644.70 Billion | -1.65% | 0.66x | $4.15 Million |