Bayu Buana Tbk
PT Bayu Buana Tbk operates as a travel agent in Indonesia and internationally. The company provides travel reservations, travel tickets, and processes travel documents. It also provides tour guides, transport rentals, and accommodation reservations. In addition, the company engages in industrial development, travel bureau, transportation, and Umrah services, as well as engages in trading business… Read more
Bayu Buana Tbk (BAYU) - Net Assets
Latest net assets as of June 2025: Rp508.15 Billion IDR
Based on the latest financial reports, Bayu Buana Tbk (BAYU) has net assets worth Rp508.15 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 (Rp875.66 Billion) and total liabilities (Rp367.52 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 | Rp508.15 Billion |
| % of Total Assets | 58.03% |
| Annual Growth Rate | 10.17% |
| 5-Year Change | 23.7% |
| 10-Year Change | 26.0% |
| Growth Volatility | 14.46 |
Bayu Buana Tbk - Net Assets Trend (2000–2024)
This chart illustrates how Bayu Buana Tbk's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Bayu Buana Tbk (2000–2024)
The table below shows the annual net assets of Bayu Buana Tbk from 2000 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp492.47 Billion | +9.01% |
| 2023-12-31 | Rp451.77 Billion | +8.62% |
| 2022-12-31 | Rp415.91 Billion | -8.82% |
| 2021-12-31 | Rp456.12 Billion | +14.57% |
| 2020-12-31 | Rp398.13 Billion | -9.07% |
| 2019-12-31 | Rp437.82 Billion | -2.24% |
| 2018-12-31 | Rp447.86 Billion | +2.32% |
| 2017-12-31 | Rp437.71 Billion | +17.28% |
| 2016-12-31 | Rp373.24 Billion | -4.51% |
| 2015-12-31 | Rp390.87 Billion | +26.16% |
| 2014-12-31 | Rp309.81 Billion | +37.25% |
| 2013-12-31 | Rp225.73 Billion | +32.16% |
| 2012-12-31 | Rp170.80 Billion | +46.17% |
| 2011-12-31 | Rp116.85 Billion | +19.98% |
| 2010-12-31 | Rp97.39 Billion | +9.01% |
| 2009-12-31 | Rp89.34 Billion | -2.14% |
| 2008-12-31 | Rp91.29 Billion | +7.14% |
| 2007-12-31 | Rp85.21 Billion | +5.76% |
| 2006-12-31 | Rp80.57 Billion | +2.28% |
| 2005-12-31 | Rp78.77 Billion | +7.20% |
| 2004-12-31 | Rp73.48 Billion | -0.40% |
| 2003-12-31 | Rp73.78 Billion | -1.21% |
| 2002-12-31 | Rp74.68 Billion | +20.53% |
| 2001-12-31 | Rp61.96 Billion | +28.47% |
| 2000-12-31 | Rp48.23 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Bayu Buana Tbk'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 31294077600000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp312.94 Billion | 63.83% |
| Common Stock | Rp176.61 Billion | 36.02% |
| Other Comprehensive Income | Rp751.58 Million | 0.15% |
| Total Equity | Rp490.30 Billion | 100.00% |
Bayu Buana Tbk Competitors by Market Cap
The table below lists competitors of Bayu Buana Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Kokuyo Camlin Limited
NSE:KOKUYOCMLN
|
$21.86 Million |
|
TC Biopharm (Holdings) Plc
PINK:TCBWF
|
$21.87 Million |
|
Lustrum Minerals Limited
AU:LRM
|
$21.87 Million |
|
Bayrak EBT Taban Sanayi ve Ticaret Anonim Sirketi
IS:BAYRK
|
$21.88 Million |
|
Singsongholdin
KO:006880
|
$21.85 Million |
|
CALGRO M3 HLDGS RC-00001
F:5C2
|
$21.84 Million |
|
Strategic Resources Inc
PINK:SCCFF
|
$21.84 Million |
|
Janover Inc. Common Stock
NASDAQ:JNVR
|
$21.83 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Bayu Buana Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 449,528,680,000 to 490,302,749,000, a change of 40,774,069,000 (9.1%).
- Net income of 102,173,182,000 contributed positively to equity growth.
- Dividend payments of 26,491,558,000 reduced retained earnings.
- Other comprehensive income increased equity by 1,134,077,000.
- Other factors decreased equity by 36,041,632,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp102.17 Billion | +20.84% |
| Dividends Paid | Rp26.49 Billion | -5.4% |
| Other Comprehensive Income | Rp1.13 Billion | +0.23% |
| Other Changes | Rp-36.04 Billion | -7.35% |
| Total Change | Rp- | 9.07% |
Book Value vs Market Value Analysis
This analysis compares Bayu Buana Tbk'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: 1.01x
- 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 3.03x to 1.01x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2012-12-31 | Rp461.54 | Rp1400.00 | x |
| 2013-12-31 | Rp621.44 | Rp1400.00 | x |
| 2014-12-31 | Rp807.93 | Rp1400.00 | x |
| 2015-12-31 | Rp1041.09 | Rp1400.00 | x |
| 2016-12-31 | Rp1047.14 | Rp1400.00 | x |
| 2017-12-31 | Rp1134.87 | Rp1400.00 | x |
| 2018-12-31 | Rp1255.47 | Rp1400.00 | x |
| 2019-12-31 | Rp1227.93 | Rp1400.00 | x |
| 2020-12-31 | Rp1116.76 | Rp1400.00 | x |
| 2021-12-31 | Rp1281.27 | Rp1400.00 | x |
| 2022-12-31 | Rp1171.01 | Rp1400.00 | x |
| 2023-12-31 | Rp1272.66 | Rp1400.00 | x |
| 2024-12-31 | Rp1388.09 | Rp1400.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Bayu Buana Tbk 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): 20.84%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 3.95%
- • Asset Turnover: 2.66x
- • Equity Multiplier: 1.98x
- Recent ROE (20.84%) is above the historical average (8.14%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2000 | 8.97% | 0.82% | 2.39x | 4.58x | Rp-496.80 Million |
| 2005 | 5.09% | 0.51% | 5.33x | 1.88x | Rp-3.87 Billion |
| 2006 | 2.23% | 0.21% | 5.80x | 1.82x | Rp-6.26 Billion |
| 2007 | 5.45% | 0.48% | 5.34x | 2.11x | Rp-3.88 Billion |
| 2008 | 6.66% | 0.51% | 5.58x | 2.34x | Rp-3.05 Billion |
| 2009 | 0.46% | 0.04% | 5.58x | 2.29x | Rp-8.52 Billion |
| 2010 | 7.66% | 0.62% | 5.52x | 2.24x | Rp-2.28 Billion |
| 2011 | 10.53% | 0.89% | 5.40x | 2.19x | Rp623.86 Million |
| 2012 | 10.25% | 1.09% | 4.41x | 2.13x | Rp404.82 Million |
| 2013 | 9.32% | 1.39% | 3.24x | 2.07x | Rp-1.50 Billion |
| 2014 | 13.60% | 2.37% | 2.96x | 1.94x | Rp10.26 Billion |
| 2015 | 7.64% | 1.79% | 2.44x | 1.75x | Rp-8.67 Billion |
| 2016 | 7.37% | 1.70% | 2.46x | 1.77x | Rp-9.73 Billion |
| 2017 | 8.27% | 1.78% | 2.45x | 1.89x | Rp-6.92 Billion |
| 2018 | 8.99% | 1.91% | 2.61x | 1.81x | Rp-4.49 Billion |
| 2019 | 10.99% | 1.98% | 2.95x | 1.88x | Rp4.28 Billion |
| 2020 | 0.43% | 0.31% | 0.80x | 1.76x | Rp-37.76 Billion |
| 2021 | 0.11% | 0.10% | 0.67x | 1.62x | Rp-44.74 Billion |
| 2022 | 10.39% | 2.39% | 2.26x | 1.92x | Rp1.62 Billion |
| 2023 | 15.75% | 3.26% | 2.46x | 1.97x | Rp25.85 Billion |
| 2024 | 20.84% | 3.95% | 2.66x | 1.98x | Rp53.14 Billion |
Industry Comparison
This section compares Bayu Buana Tbk's net assets metrics with peer companies in the Travel Services industry.
Industry Context
- Industry: Travel Services
- Average net assets among peers: $129,356,793,782
- Average return on equity (ROE) among peers: -40.50%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Bayu Buana Tbk (BAYU) | Rp508.15 Billion | 8.97% | 0.72x | $21.86 Million |
| PT Arsy Buana Travelindo Tbk (HAJJ) | $146.65 Billion | 3.29% | 0.29x | $5.18 Million |
| Panorama Sentrawisata Tbk (PANR) | $290.25 Billion | 8.74% | 2.52x | $9.37 Million |
| Destinasi Tirta Nusantara Tbk (PDES) | $94.98 Billion | -87.75% | 2.57x | $4.23 Million |
| Tourindo Guide Indonesia Pt (PGJO) | $2.74 Billion | -184.76% | 0.84x | $9.97 Million |
| Sona Topas Tourism Industry (SONA) | $160.98 Billion | 13.78% | 2.68x | $7.08 Million |
| Yelooo Integra Datanet Tbk PT (YELO) | $80.53 Billion | 3.71% | 0.07x | $6.13 Million |