PT Bangun Kosambi Sukses Tbk
PT Bangun Kosambi Sukses Tbk, together with its subsidiaries, engages in the real estate business in Indonesia. It engages in the development and sale of land plots, residential houses, and office houses. The company was founded in 2000 and is headquartered in Tangerang, Indonesia.
PT Bangun Kosambi Sukses Tbk (CBDK) - Net Assets
Latest net assets as of June 2025: Rp11.17 Trillion IDR
Based on the latest financial reports, PT Bangun Kosambi Sukses Tbk (CBDK) has net assets worth Rp11.17 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 (Rp21.89 Trillion) and total liabilities (Rp10.73 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 | Rp11.17 Trillion |
| % of Total Assets | 51.0% |
| Annual Growth Rate | 168.04% |
| 5-Year Change | N/A |
| 10-Year Change | N/A |
| Growth Volatility | 743.83 |
PT Bangun Kosambi Sukses Tbk - Net Assets Trend (2021–2024)
This chart illustrates how PT Bangun Kosambi Sukses 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 PT Bangun Kosambi Sukses Tbk (2021–2024)
The table below shows the annual net assets of PT Bangun Kosambi Sukses Tbk from 2021 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp8.33 Billion | +8.42% |
| 2023-12-31 | Rp7.68 Billion | +5.48% |
| 2022-12-31 | Rp7.28 Billion | +1584.86% |
| 2021-12-31 | Rp432.24 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to PT Bangun Kosambi Sukses 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 569.7% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp904.73 Million | 19.86% |
| Common Stock | Rp102.04 Million | 2.24% |
| Other Comprehensive Income | Rp10.10 Million | 0.22% |
| Other Components | Rp3.54 Billion | 77.68% |
| Total Equity | Rp4.56 Billion | 100.00% |
PT Bangun Kosambi Sukses Tbk Competitors by Market Cap
The table below lists competitors of PT Bangun Kosambi Sukses Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Savior Lifetec
TWO:4167
|
$167.97 Million |
|
Jiangxi Sunshine Dairy Co Ltd
SHE:001318
|
$167.99 Million |
|
Friedrich Vorwerk Group SE
PINK:FDVWF
|
$168.08 Million |
|
Promotora de Informaciones SA
MC:PRS
|
$168.13 Million |
|
Acacia Research Corporation
NASDAQ:ACTG
|
$167.95 Million |
|
Ressources Minieres Radisson Inc
V:RDS
|
$167.82 Million |
|
Lotus Resources Ltd
AU:LOT
|
$167.82 Million |
|
Avalo Therapeutics Inc
NASDAQ:AVTX
|
$167.75 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in PT Bangun Kosambi Sukses Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 3,708,899,414 to 4,555,816,069, a change of 846,916,655 (22.8%).
- Net income of 924,759,402,000 contributed positively to equity growth.
- Dividend payments of 360,547,322,000 reduced retained earnings.
- Share repurchases of 967,300,000 reduced equity.
- Other comprehensive income increased equity by 10,100,000.
- Other factors decreased equity by 562,407,963,345.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp924.76 Billion | +20298.44% |
| Dividends Paid | Rp360.55 Billion | -7914.0% |
| Share Repurchases | Rp967.30 Million | -21.23% |
| Other Comprehensive Income | Rp10.10 Million | +0.22% |
| Other Changes | Rp-562.41 Billion | -12344.83% |
| Total Change | Rp- | 22.83% |
Book Value vs Market Value Analysis
This analysis compares PT Bangun Kosambi Sukses 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: 5997.68x
- 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 124181.05x to 5997.68x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2021-12-31 | Rp0.04 | Rp4820.00 | x |
| 2022-12-31 | Rp0.67 | Rp4820.00 | x |
| 2023-12-31 | Rp0.65 | Rp4820.00 | x |
| 2024-12-31 | Rp0.80 | Rp4820.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently PT Bangun Kosambi Sukses 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): 20298.44%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 42.25%
- • Asset Turnover: 114.72x
- • Equity Multiplier: 4.19x
- Recent ROE (20298.44%) is above the historical average (5088.91%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2021 | 34.29% | 60.29% | 0.01x | 59.68x | Rp53.45 Million |
| 2022 | 7.31% | 48.12% | 0.04x | 4.17x | Rp-101.79 Million |
| 2023 | 15.60% | 29.62% | 0.11x | 4.61x | Rp207.66 Million |
| 2024 | 20298.44% | 42.25% | 114.72x | 4.19x | Rp924.30 Billion |
Industry Comparison
This section compares PT Bangun Kosambi Sukses Tbk's net assets metrics with peer companies in the Real Estate Services industry.
Industry Context
- Industry: Real Estate Services
- Average net assets among peers: $1,417,407,231,234
- Average return on equity (ROE) among peers: -2.55%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| PT Bangun Kosambi Sukses Tbk (CBDK) | Rp11.17 Trillion | 34.29% | 0.96x | $167.95 Million |
| Bekasi Fajar Industrial Estate (BEST) | $4.33 Trillion | 0.78% | 0.40x | $25.77 Million |
| Bukit Darmo Property Tbk (BKDP) | $413.25 Billion | -7.99% | 0.83x | $3.44 Million |
| Diamond Citra Propertindo PT (DADA) | $102.57 Billion | 5.19% | 1.41x | $12.24 Million |
| Duta Anggada Realty Tbk (DART) | $1.74 Trillion | -19.77% | 2.63x | $2.35 Million |
| PT Dafam Property Indonesia Tbk (DFAM) | $94.25 Billion | 6.20% | 2.54x | $7.90 Million |
| Bakrieland Development Tbk (ELTY) | $4.20 Trillion | 3.30% | 0.36x | $23.08 |
| Megapolitan Developments Tbk (EMDE) | $1.36 Trillion | -19.91% | 1.59x | $3.83 Million |
| Indonesian Paradise Property (INPP) | $487.16 Billion | 0.74% | 0.02x | $94.75 Million |
| Era Graharealty PT Tbk (IPAC) | $34.73 Billion | 8.52% | 0.28x | $834.38K |