Bukit Uluwatu Villa Tbk (BUVA) - Net Assets
Based on the latest financial reports, Bukit Uluwatu Villa Tbk (BUVA) has net assets worth Rp1.46 Trillion IDR (≈ $85.49 Million USD) as of September 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp2.04 Trillion ≈ $119.72 Million USD) and total liabilities (Rp584.34 Billion ≈ $34.24 Million USD). 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. Check Bukit Uluwatu Villa Tbk asset resilience ratio to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Rp1.46 Trillion |
| % of Total Assets | 71.4% |
| Annual Growth Rate | 13.37% |
| 5-Year Change | 192.85% |
| 10-Year Change | -3.7% |
| Growth Volatility | 150.97 |
Bukit Uluwatu Villa Tbk - Net Assets Trend (2009–2024)
This chart illustrates how Bukit Uluwatu Villa Tbk's net assets have evolved over time, based on quarterly financial data. Also explore Bukit Uluwatu Villa Tbk balance sheet assets for the complete picture of this company's asset base.
Annual Net Assets for Bukit Uluwatu Villa Tbk (2009–2024)
The table below shows the annual net assets of Bukit Uluwatu Villa Tbk from 2009 to 2024. For live valuation and market cap data, see Bukit Uluwatu Villa Tbk (BUVA) total market value.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp1.35 Trillion ≈ $79.22 Million |
+41.39% |
| 2023-12-31 | Rp956.26 Billion ≈ $56.03 Million |
+701.08% |
| 2022-12-31 | Rp-159.09 Billion ≈ $-9.32 Million |
-537.16% |
| 2021-12-31 | Rp36.39 Billion ≈ $2.13 Million |
-92.12% |
| 2020-12-31 | Rp461.69 Billion ≈ $27.05 Million |
-79.28% |
| 2019-12-31 | Rp2.23 Trillion ≈ $130.54 Million |
-3.95% |
| 2018-12-31 | Rp2.32 Trillion ≈ $135.91 Million |
+35.68% |
| 2017-12-31 | Rp1.71 Trillion ≈ $100.16 Million |
-0.06% |
| 2016-12-31 | Rp1.71 Trillion ≈ $100.22 Million |
+21.82% |
| 2015-12-31 | Rp1.40 Trillion ≈ $82.27 Million |
+59.12% |
| 2014-12-31 | Rp882.35 Billion ≈ $51.70 Million |
+5.61% |
| 2013-12-31 | Rp835.49 Billion ≈ $48.96 Million |
+9.41% |
| 2012-12-31 | Rp763.60 Billion ≈ $44.74 Million |
+47.56% |
| 2011-12-31 | Rp517.50 Billion ≈ $30.32 Million |
+12.41% |
| 2010-12-31 | Rp460.36 Billion ≈ $26.97 Million |
+123.74% |
| 2009-12-31 | Rp205.76 Billion ≈ $12.06 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Bukit Uluwatu Villa 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 decreased by 23402.1% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | Rp1.03 Trillion | 76.35% |
| Other Comprehensive Income | Rp1.18 Trillion | 87.65% |
| Other Components | Rp478.42 Billion | 35.48% |
| Total Equity | Rp1.35 Trillion | 100.00% |
Bukit Uluwatu Villa Tbk Competitors by Market Cap
The table below lists competitors of Bukit Uluwatu Villa Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Harrow Health Inc
NASDAQ:HROW
|
$1.51 Billion |
|
Guangdong Homa Appliances Co Ltd
SHE:002668
|
$1.52 Billion |
|
Hyundai Green Food Co Ltd
KO:005440
|
$1.52 Billion |
|
QCR Holdings Inc
NASDAQ:QCRH
|
$1.52 Billion |
|
Perrigo Company plc
F:PIG
|
$1.51 Billion |
|
Thai Union Group Public Company Limited
BK:TU-R
|
$1.51 Billion |
|
Jiangxi Ganyue Expressway Co Ltd
SHG:600269
|
$1.51 Billion |
|
Maharashtra Scooters Limited
NSE:MAHSCOOTER
|
$1.51 Billion |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Bukit Uluwatu Villa Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 953,823,055,000 to 1,348,356,490,000, a change of 394,533,435,000 (41.4%).
- Net income of 8,455,404,000 contributed positively to equity growth.
- Other comprehensive income increased equity by 396,351,912,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp8.46 Billion | +0.63% |
| Other Comprehensive Income | Rp396.35 Billion | +29.4% |
| Other Changes | Rp-10.27 Billion | -0.76% |
| Total Change | Rp- | 41.36% |
Book Value vs Market Value Analysis
This analysis compares Bukit Uluwatu Villa 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: 16.03x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has decreased from 19.15x to 16.03x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2009-12-31 | Rp54.84 | Rp1050.00 | x |
| 2010-12-31 | Rp94.29 | Rp1050.00 | x |
| 2011-12-31 | Rp89.88 | Rp1050.00 | x |
| 2012-12-31 | Rp112.87 | Rp1050.00 | x |
| 2013-12-31 | Rp119.83 | Rp1050.00 | x |
| 2014-12-31 | Rp124.67 | Rp1050.00 | x |
| 2015-12-31 | Rp208.12 | Rp1050.00 | x |
| 2016-12-31 | Rp238.00 | Rp1050.00 | x |
| 2017-12-31 | Rp216.43 | Rp1050.00 | x |
| 2018-12-31 | Rp264.59 | Rp1050.00 | x |
| 2019-12-31 | Rp259.13 | Rp1050.00 | x |
| 2020-12-31 | Rp78.42 | Rp1050.00 | x |
| 2021-12-31 | Rp27.98 | Rp1050.00 | x |
| 2022-12-31 | Rp2.43 | Rp1050.00 | x |
| 2023-12-31 | Rp49.20 | Rp1050.00 | x |
| 2024-12-31 | Rp65.48 | Rp1050.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Bukit Uluwatu Villa 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): 0.63%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 2.38%
- • Asset Turnover: 0.17x
- • Equity Multiplier: 1.57x
- Recent ROE (0.63%) is above the historical average (-86.49%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2009 | 2.23% | 10.01% | 0.08x | 2.68x | Rp-15.98 Billion |
| 2010 | 8.90% | 24.52% | 0.19x | 1.92x | Rp-5.05 Billion |
| 2011 | 10.55% | 24.99% | 0.25x | 1.69x | Rp2.80 Billion |
| 2012 | 8.20% | 24.73% | 0.18x | 1.80x | Rp-12.15 Billion |
| 2013 | 8.76% | 26.67% | 0.16x | 2.00x | Rp-9.20 Billion |
| 2014 | 3.88% | 11.69% | 0.15x | 2.16x | Rp-47.23 Billion |
| 2015 | -3.03% | -19.65% | 0.08x | 1.99x | Rp-167.96 Billion |
| 2016 | -0.71% | -4.52% | 0.08x | 1.98x | Rp-160.52 Billion |
| 2017 | -2.48% | -14.49% | 0.08x | 2.23x | Rp-183.93 Billion |
| 2018 | 1.81% | 6.68% | 0.12x | 2.28x | Rp-147.58 Billion |
| 2019 | -2.86% | -8.24% | 0.15x | 2.37x | Rp-226.97 Billion |
| 2020 | -168.84% | -1328.09% | 0.03x | 4.26x | Rp-955.27 Billion |
| 2021 | -181.91% | -564.32% | 0.03x | 9.78x | Rp-365.68 Billion |
| 2022 | -1072.71% | -78.51% | 0.12x | 111.54x | Rp-178.98 Billion |
| 2023 | 3.71% | 9.53% | 0.22x | 1.79x | Rp-60.00 Billion |
| 2024 | 0.63% | 2.38% | 0.17x | 1.57x | Rp-126.38 Billion |
Industry Comparison
This section compares Bukit Uluwatu Villa Tbk's net assets metrics with peer companies in the Lodging industry.
Industry Context
- Industry: Lodging
- Average net assets among peers: $274,215,679,008
- Average return on equity (ROE) among peers: -6.51%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Bukit Uluwatu Villa Tbk (BUVA) | Rp1.46 Trillion | 2.23% | 0.40x | $1.51 Billion |
| Anugerah Kagum Karya Utama Tbk PT (AKKU) | $3.88 Billion | -153.38% | 22.39x | $14.36 Million |
| Arthavest Tbk (ARTA) | $342.69 Billion | -1.45% | 0.15x | $68.05 Million |
| Citra Putra Realty Tbk PT (CLAY) | $5.97 Billion | 111.98% | 94.05x | $427.68 Million |
| Eastparc Hotel Tbk PT (EAST) | $165.33 Billion | -2.54% | 0.38x | $22.49 Million |
| Esta Multi Usaha PT (ESTA) | $189.61 Billion | -0.51% | 0.75x | $31.55 Million |
| Hotel Fitra International Tbk PT (FITT) | $77.54 Billion | -10.03% | 0.32x | $30.57 Million |
| Saraswati Griya Lestari Tbk (HOTL) | $-1.62 Billion | 0.00% | 0.00x | $10.40 Million |
| Menteng Heritage Realty Tbk PT (HRME) | $684.84 Billion | -3.89% | 0.36x | $18.16 Million |
| Royalindo Investa Wijaya (INDO) | $999.71 Billion | 1.24% | 0.00x | $40.70 Million |
About Bukit Uluwatu Villa Tbk
PT Bukit Uluwatu Villa Tbk develops environmentally friendly hotels and resorts in Indonesia. The company operates through Hotel and Real Estate segments. It also provides accommodation services and real estate; food and beverage services; hotel management; and hotel guest rooms and restaurant services. In addition, it sells land or villas. The company was founded in 2000 and is based in Badung, … Read more