Tera Data Indonusa
PT Tera Data Indonusa Tbk engages in the manufacturing and wholesale trading of computers and computer parts in Indonesia. It offers computers, laptops, and tablets under Axioo brand name; and RAM, memory, flash drives, and solid state drive (SSD) under the Visipro brand name. The company was founded in 2007 and is headquartered in Jakarta Timur, Indonesia. PT Tera Data Indonusa Tbk is a subsidia… Read more
Tera Data Indonusa (AXIO) - Net Assets
Latest net assets as of September 2025: Rp531.91 Billion IDR
Based on the latest financial reports, Tera Data Indonusa (AXIO) has net assets worth Rp531.91 Billion IDR as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp1.28 Trillion) and total liabilities (Rp747.66 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 | Rp531.91 Billion |
| % of Total Assets | 41.57% |
| Annual Growth Rate | 48.07% |
| 5-Year Change | 264.36% |
| 10-Year Change | N/A |
| Growth Volatility | 43.37 |
Tera Data Indonusa - Net Assets Trend (2019–2024)
This chart illustrates how Tera Data Indonusa's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Tera Data Indonusa (2019–2024)
The table below shows the annual net assets of Tera Data Indonusa from 2019 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp516.22 Billion | -3.30% |
| 2023-12-31 | Rp533.81 Billion | +7.35% |
| 2022-12-31 | Rp497.25 Billion | +86.22% |
| 2021-12-31 | Rp267.03 Billion | +88.47% |
| 2020-12-31 | Rp141.68 Billion | +95.49% |
| 2019-12-31 | Rp72.47 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Tera Data Indonusa'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 17613462200000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp147.96 Billion | 29.95% |
| Common Stock | Rp146.00 Billion | 29.56% |
| Other Comprehensive Income | Rp82.66 Billion | 16.73% |
| Other Components | Rp117.34 Billion | 23.76% |
| Total Equity | Rp493.96 Billion | 100.00% |
Tera Data Indonusa Competitors by Market Cap
The table below lists competitors of Tera Data Indonusa ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Crest Group Berhad
KLSE:0323
|
$8.18 Million |
|
Giga Metals Corporation
OTCQX:GIGGF
|
$8.18 Million |
|
Pioneerindo Gourmet International
JK:PTSP
|
$8.18 Million |
|
COSTCO WHSL (CTO.SG)
STU:CTO
|
$8.18 Million |
|
Commerce Resources Corp
OTCQB:CMRZF
|
$8.18 Million |
|
Invest Acquisition Corporation
PINK:IVCBF
|
$8.17 Million |
|
Iproeb SA
RO:IPRU
|
$8.17 Million |
|
Ingram Micro Bilisim Sistemleri A.S.
IS:INGRM
|
$8.17 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Tera Data Indonusa's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 513,980,578,000 to 493,964,424,000, a change of -20,016,154,000 (-3.9%).
- Net income of 55,863,112,000 contributed positively to equity growth.
- Dividend payments of 75,921,644,000 reduced retained earnings.
- Other comprehensive income increased equity by 42,379,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp55.86 Billion | +11.31% |
| Dividends Paid | Rp75.92 Billion | -15.37% |
| Other Comprehensive Income | Rp42.38 Million | +0.01% |
| Other Changes | Rp-1.00K | -0.0% |
| Total Change | Rp- | -3.89% |
Book Value vs Market Value Analysis
This analysis compares Tera Data Indonusa'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 decreased from 5.47x to 1.32x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2019-12-31 | Rp20.48 | Rp112.00 | x |
| 2020-12-31 | Rp44.11 | Rp112.00 | x |
| 2021-12-31 | Rp243.75 | Rp112.00 | x |
| 2022-12-31 | Rp82.11 | Rp112.00 | x |
| 2023-12-31 | Rp88.01 | Rp112.00 | x |
| 2024-12-31 | Rp84.58 | Rp112.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Tera Data Indonusa 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): 11.31%
- The company shows good efficiency in utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 4.53%
- • Asset Turnover: 1.18x
- • Equity Multiplier: 2.11x
- Recent ROE (11.31%) is below the historical average (19.38%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2019 | 1.35% | 0.48% | 0.60x | 4.74x | Rp-5.10 Billion |
| 2020 | 8.30% | 3.20% | 0.98x | 2.63x | Rp-2.17 Billion |
| 2021 | 52.72% | 9.19% | 2.09x | 2.75x | Rp108.31 Billion |
| 2022 | 18.32% | 5.89% | 1.37x | 2.27x | Rp39.89 Billion |
| 2023 | 24.30% | 9.82% | 1.35x | 1.83x | Rp73.51 Billion |
| 2024 | 11.31% | 4.53% | 1.18x | 2.11x | Rp6.47 Billion |
Industry Comparison
This section compares Tera Data Indonusa's net assets metrics with peer companies in the Computer Hardware industry.
Industry Context
- Industry: Computer Hardware
- Average net assets among peers: $165,851,389,000
- Average return on equity (ROE) among peers: 9.94%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Tera Data Indonusa (AXIO) | Rp531.91 Billion | 1.35% | 1.41x | $8.18 Million |
| Sentral Mitra Informatika Tbk PT (LUCK) | $42.25 Billion | 8.50% | 0.31x | $950.07K |
| Zyrexindo Mandiri Buana PT Tbk (ZYRX) | $289.45 Billion | 11.38% | 0.70x | $2.87 Million |