Sentul City Tbk
PT Sentul City Tbk, together with its subsidiaries, engages in the construction, real estate, and services businesses in Indonesia. It operates through two segments: Real Estate and Other. The company engages in the construction of residential, office, shop, education, hotel, amusement park, and sport buildings; and houses of worship, terminal/stations, airports, warehouses, and monumental buildi… Read more
Sentul City Tbk (BKSL) - Net Assets
Latest net assets as of June 2025: Rp15.17 Trillion IDR
Based on the latest financial reports, Sentul City Tbk (BKSL) has net assets worth Rp15.17 Trillion IDR as of June 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp21.31 Trillion) and total liabilities (Rp6.14 Trillion). 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 | Rp15.17 Trillion |
| % of Total Assets | 71.19% |
| Annual Growth Rate | 10.65% |
| 5-Year Change | 47.84% |
| 10-Year Change | 131.37% |
| Growth Volatility | 23.4 |
Sentul City Tbk - Net Assets Trend (2001–2024)
This chart illustrates how Sentul City 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 Sentul City Tbk (2001–2024)
The table below shows the annual net assets of Sentul City Tbk from 2001 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp15.15 Trillion | +0.09% |
| 2023-12-31 | Rp15.14 Trillion | +46.67% |
| 2022-12-31 | Rp10.32 Trillion | -1.55% |
| 2021-12-31 | Rp10.49 Trillion | +2.30% |
| 2020-12-31 | Rp10.25 Trillion | -4.18% |
| 2019-12-31 | Rp10.70 Trillion | +0.71% |
| 2018-12-31 | Rp10.62 Trillion | +6.82% |
| 2017-12-31 | Rp9.94 Trillion | +38.86% |
| 2016-12-31 | Rp7.16 Trillion | +9.32% |
| 2015-12-31 | Rp6.55 Trillion | +5.46% |
| 2014-12-31 | Rp6.21 Trillion | -9.72% |
| 2013-12-31 | Rp6.88 Trillion | +42.84% |
| 2012-12-31 | Rp4.82 Trillion | +4.83% |
| 2011-12-31 | Rp4.59 Trillion | +11.88% |
| 2010-12-31 | Rp4.11 Trillion | +79.93% |
| 2009-12-31 | Rp2.28 Trillion | +3.80% |
| 2008-12-31 | Rp2.20 Trillion | -2.41% |
| 2007-12-31 | Rp2.25 Trillion | +3.79% |
| 2006-12-31 | Rp2.17 Trillion | +62.16% |
| 2005-12-31 | Rp1.34 Trillion | -2.46% |
| 2004-12-31 | Rp1.37 Trillion | -5.60% |
| 2003-12-31 | Rp1.45 Trillion | +0.94% |
| 2002-12-31 | Rp1.44 Trillion | -2.47% |
| 2001-12-31 | Rp1.48 Trillion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Sentul City 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 92448962700000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp924.49 Billion | 6.42% |
| Common Stock | Rp12.56 Trillion | 87.22% |
| Other Comprehensive Income | Rp52.10 Billion | 0.36% |
| Other Components | Rp863.62 Billion | 6.00% |
| Total Equity | Rp14.40 Trillion | 100.00% |
Sentul City Tbk Competitors by Market Cap
The table below lists competitors of Sentul City Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Intops Co. Ltd
KQ:049070
|
$112.63 Million |
|
Arvind SmartSpaces Limited
NSE:ARVSMART
|
$112.65 Million |
|
CAPRAL LTD.
F:CBZ
|
$112.66 Million |
|
Arima Real Estate SOCIMI SA
MC:ARM
|
$112.66 Million |
|
Globe Trade Centre S.A.
WAR:GTC
|
$112.62 Million |
|
Chongqing YuXin Pingrui Electronic Co. Ltd.
SHE:301107
|
$112.60 Million |
|
INTEKPLUS Co. Ltd
KQ:064290
|
$112.57 Million |
|
Pera Yatirim Holding Anonim Sirketi
IS:PEHOL
|
$112.56 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Sentul City Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 14,386,041,926,944 to 14,402,403,182,000, a change of 16,361,255,056 (0.1%).
- Net income of 17,355,010,000 contributed positively to equity growth.
- Other comprehensive income increased equity by 17,699,999,881.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp17.36 Billion | +0.12% |
| Other Comprehensive Income | Rp17.70 Billion | +0.12% |
| Other Changes | Rp-18.69 Billion | -0.13% |
| Total Change | Rp- | 0.11% |
Book Value vs Market Value Analysis
This analysis compares Sentul City 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: 1.30x
- 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 0.12x to 1.30x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2005-12-31 | Rp951.39 | Rp112.00 | x |
| 2006-12-31 | Rp533.74 | Rp112.00 | x |
| 2007-12-31 | Rp228.75 | Rp112.00 | x |
| 2008-12-31 | Rp222.89 | Rp112.00 | x |
| 2009-12-31 | Rp231.73 | Rp112.00 | x |
| 2010-12-31 | Rp156.54 | Rp112.00 | x |
| 2011-12-31 | Rp149.31 | Rp112.00 | x |
| 2012-12-31 | Rp147.52 | Rp112.00 | x |
| 2013-12-31 | Rp166.90 | Rp112.00 | x |
| 2014-12-31 | Rp168.80 | Rp112.00 | x |
| 2015-12-31 | Rp168.35 | Rp112.00 | x |
| 2016-12-31 | Rp184.72 | Rp112.00 | x |
| 2017-12-31 | Rp165.65 | Rp112.00 | x |
| 2018-12-31 | Rp171.14 | Rp112.00 | x |
| 2019-12-31 | Rp168.20 | Rp112.00 | x |
| 2020-12-31 | Rp131.05 | Rp112.00 | x |
| 2021-12-31 | Rp131.10 | Rp112.00 | x |
| 2022-12-31 | Rp128.79 | Rp112.00 | x |
| 2023-12-31 | Rp95.31 | Rp112.00 | x |
| 2024-12-31 | Rp85.88 | Rp112.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Sentul City 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): 0.12%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 2.33%
- • Asset Turnover: 0.04x
- • Equity Multiplier: 1.47x
- Recent ROE (0.12%) is below the historical average (1.85%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2001 | 0.11% | 0.60% | 0.12x | 1.50x | Rp-145.83 Billion |
| 2003 | 0.59% | 7.10% | 0.05x | 1.51x | Rp-136.83 Billion |
| 2005 | -2.15% | -24.46% | 0.06x | 1.44x | Rp-162.64 Billion |
| 2006 | 0.65% | 15.31% | 0.03x | 1.21x | Rp-203.04 Billion |
| 2007 | 3.80% | 19.14% | 0.18x | 1.12x | Rp-139.81 Billion |
| 2008 | -0.71% | -19.62% | 0.03x | 1.16x | Rp-235.60 Billion |
| 2009 | 0.11% | 1.51% | 0.06x | 1.22x | Rp-225.79 Billion |
| 2010 | 2.02% | 18.75% | 0.09x | 1.17x | Rp-327.52 Billion |
| 2011 | 2.96% | 29.61% | 0.09x | 1.16x | Rp-322.06 Billion |
| 2012 | 4.61% | 35.51% | 0.10x | 1.28x | Rp-258.62 Billion |
| 2013 | 11.61% | 65.51% | 0.09x | 1.97x | Rp87.46 Billion |
| 2014 | 0.97% | 7.48% | 0.07x | 1.78x | Rp-495.70 Billion |
| 2015 | 0.85% | 8.07% | 0.06x | 1.92x | Rp-531.83 Billion |
| 2016 | 8.85% | 44.73% | 0.11x | 1.78x | Rp-73.65 Billion |
| 2017 | 5.08% | 28.03% | 0.11x | 1.64x | Rp-450.40 Billion |
| 2018 | 3.55% | 25.08% | 0.08x | 1.72x | Rp-609.84 Billion |
| 2019 | 0.72% | 7.24% | 0.06x | 1.82x | Rp-882.48 Billion |
| 2020 | -6.37% | -123.12% | 0.02x | 2.10x | Rp-1.43 Trillion |
| 2021 | 2.90% | 28.71% | 0.05x | 1.85x | Rp-638.76 Billion |
| 2022 | -1.89% | -24.85% | 0.04x | 1.89x | Rp-1.05 Trillion |
| 2023 | 2.31% | 19.32% | 0.09x | 1.38x | Rp-1.11 Trillion |
| 2024 | 0.12% | 2.33% | 0.04x | 1.47x | Rp-1.42 Trillion |
Industry Comparison
This section compares Sentul City Tbk's net assets metrics with peer companies in the Real Estate - Development industry.
Industry Context
- Industry: Real Estate - Development
- Average net assets among peers: $1,710,302,105,996
- Average return on equity (ROE) among peers: 4.77%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Sentul City Tbk (BKSL) | Rp15.17 Trillion | 0.11% | 0.40x | $112.63 Million |
| Adhi Commuter Properti Tbk PT (ADCP) | $2.57 Trillion | 4.51% | 1.58x | $6.68 Million |
| Makmur Berkah Amanda Pt (AMAN) | $709.54 Billion | 7.78% | 0.53x | $8.15 Million |
| Agung Podomoro Land Tbk (APLN) | $6.35 Trillion | 12.79% | 1.39x | $21.65 Million |
| Alam Sutera Realty Tbk (ASRI) | $2.79 Trillion | 21.63% | 1.16x | $78.83 Million |
| Bekasi Asri Pemula Tbk (BAPA) | $128.84 Billion | -2.88% | 0.05x | $1.06 Million |
| Bhakti Agung Propertindo (BAPI) | $428.73 Billion | -0.57% | 0.46x | $2.99 Million |
| Bumi Citra Permai Tbk (BCIP) | $73.69 Billion | 2.96% | 0.68x | $3.82 Million |
| Binakarya Jaya Abadi Tbk PT (BIKA) | $695.65 Billion | -3.52% | 2.41x | $556.90K |
| Wulandari Bangun Laksana (BSBK) | $1.65 Trillion | 0.24% | 0.53x | $13.48 Million |