Wilmar Cahaya Indonesia Tbk
PT Wilmar Cahaya Indonesia Tbk. produces and sells vegetable and specialty oils for the food industry in Indonesia and internationally. The company offers crude palm oil and its derivatives, and illipe nuts and oils; specialty fats, including cocoa butter substitutes, cocoa butter replacers, cocoa butter equivalents, confectionary fats, icing and filling fats, milk fat replacers, ice cream fats, … Read more
Wilmar Cahaya Indonesia Tbk (CEKA) - Net Assets
Latest net assets as of September 2025: Rp1.98 Trillion IDR
Based on the latest financial reports, Wilmar Cahaya Indonesia Tbk (CEKA) has net assets worth Rp1.98 Trillion IDR as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp2.52 Trillion) and total liabilities (Rp543.59 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 | Rp1.98 Trillion |
| % of Total Assets | 78.46% |
| Annual Growth Rate | 9.76% |
| 5-Year Change | 51.41% |
| 10-Year Change | 198.3% |
| Growth Volatility | 11.0 |
Wilmar Cahaya Indonesia Tbk - Net Assets Trend (2000–2024)
This chart illustrates how Wilmar Cahaya Indonesia 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 Wilmar Cahaya Indonesia Tbk (2000–2024)
The table below shows the annual net assets of Wilmar Cahaya Indonesia Tbk from 2000 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp1.91 Trillion | +16.23% |
| 2023-12-31 | Rp1.64 Trillion | +5.95% |
| 2022-12-31 | Rp1.55 Trillion | +11.73% |
| 2021-12-31 | Rp1.39 Trillion | +10.05% |
| 2020-12-31 | Rp1.26 Trillion | +11.44% |
| 2019-12-31 | Rp1.13 Trillion | +15.83% |
| 2018-12-31 | Rp976.65 Billion | +8.15% |
| 2017-12-31 | Rp903.04 Billion | +1.70% |
| 2016-12-31 | Rp887.92 Billion | +38.76% |
| 2015-12-31 | Rp639.89 Billion | +19.04% |
| 2014-12-31 | Rp537.55 Billion | +1.76% |
| 2013-12-31 | Rp528.27 Billion | +14.00% |
| 2012-12-31 | Rp463.40 Billion | +14.40% |
| 2011-12-31 | Rp405.06 Billion | +31.19% |
| 2010-12-31 | Rp308.75 Billion | +2.40% |
| 2009-12-31 | Rp301.50 Billion | +22.11% |
| 2008-12-31 | Rp246.90 Billion | +12.72% |
| 2007-12-31 | Rp219.04 Billion | +12.70% |
| 2006-12-31 | Rp194.36 Billion | +8.54% |
| 2005-12-31 | Rp179.07 Billion | -12.46% |
| 2004-12-31 | Rp204.55 Billion | -10.54% |
| 2003-12-31 | Rp228.65 Billion | +0.72% |
| 2002-12-31 | Rp227.01 Billion | +4.49% |
| 2001-12-31 | Rp217.26 Billion | +6.47% |
| 2000-12-31 | Rp204.06 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Wilmar Cahaya Indonesia 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 163684296900000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp1.64 Trillion | 85.75% |
| Common Stock | Rp148.75 Billion | 7.79% |
| Other Comprehensive Income | Rp13.25 Billion | 0.69% |
| Other Components | Rp109.95 Billion | 5.76% |
| Total Equity | Rp1.91 Trillion | 100.00% |
Wilmar Cahaya Indonesia Tbk Competitors by Market Cap
The table below lists competitors of Wilmar Cahaya Indonesia Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Pineapple Financial Inc.
NYSE MKT:PAPL
|
$10.68 Million |
|
Systech Bhd
KLSE:0050
|
$10.69 Million |
|
SPINNOVA OYJ EO 1
F:9HP
|
$10.69 Million |
|
Zim Laboratories Limited
NSE:ZIMLAB
|
$10.70 Million |
|
Wooree Lighting Co.Ltd
KQ:037400
|
$10.68 Million |
|
Morocco Strategic Minerals Corporation
V:MCC
|
$10.68 Million |
|
Stabilis Solutions Inc
NASDAQ:SLNG
|
$10.68 Million |
|
GreenPro Capital Corp
NASDAQ:GRNQ
|
$10.68 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Wilmar Cahaya Indonesia Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 1,642,285,662,000 to 1,908,791,069,000, a change of 266,505,407,000 (16.2%).
- Net income of 324,942,516,000 contributed positively to equity growth.
- Dividend payments of 59,415,620,000 reduced retained earnings.
- Other comprehensive income increased equity by 1,562,891,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp324.94 Billion | +17.02% |
| Dividends Paid | Rp59.42 Billion | -3.11% |
| Other Comprehensive Income | Rp1.56 Billion | +0.08% |
| Other Changes | Rp-584.38 Million | -0.03% |
| Total Change | Rp- | 16.23% |
Book Value vs Market Value Analysis
This analysis compares Wilmar Cahaya Indonesia 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: 0.70x
- The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
- The price-to-book ratio has decreased from 3.31x to 0.70x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2011-12-31 | Rp680.77 | Rp2250.00 | x |
| 2012-12-31 | Rp778.83 | Rp2250.00 | x |
| 2013-12-31 | Rp887.86 | Rp2250.00 | x |
| 2014-12-31 | Rp903.45 | Rp2250.00 | x |
| 2015-12-31 | Rp1075.45 | Rp2250.00 | x |
| 2016-12-31 | Rp1492.30 | Rp2250.00 | x |
| 2017-12-31 | Rp1517.72 | Rp2250.00 | x |
| 2018-12-31 | Rp1641.42 | Rp2250.00 | x |
| 2019-12-31 | Rp1901.34 | Rp2250.00 | x |
| 2020-12-31 | Rp2118.85 | Rp2250.00 | x |
| 2021-12-31 | Rp2331.71 | Rp2250.00 | x |
| 2022-12-31 | Rp2605.11 | Rp2250.00 | x |
| 2023-12-31 | Rp2760.14 | Rp2250.00 | x |
| 2024-12-31 | Rp3208.05 | Rp2250.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Wilmar Cahaya Indonesia 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): 17.02%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 4.06%
- • Asset Turnover: 3.36x
- • Equity Multiplier: 1.25x
- Recent ROE (17.02%) is above the historical average (12.96%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2002 | 4.30% | 5.64% | 0.58x | 1.31x | Rp-12.95 Billion |
| 2003 | 1.39% | 1.76% | 0.61x | 1.29x | Rp-19.69 Billion |
| 2006 | 7.87% | 3.91% | 1.40x | 1.43x | Rp-4.14 Billion |
| 2007 | 11.27% | 3.04% | 1.32x | 2.80x | Rp2.77 Billion |
| 2008 | 11.29% | 1.42% | 3.25x | 2.45x | Rp3.18 Billion |
| 2009 | 16.42% | 4.14% | 2.10x | 1.89x | Rp19.34 Billion |
| 2010 | 9.57% | 4.12% | 0.84x | 2.75x | Rp-1.31 Billion |
| 2011 | 23.78% | 7.78% | 1.50x | 2.03x | Rp55.80 Billion |
| 2012 | 12.59% | 5.19% | 1.09x | 2.22x | Rp12.00 Billion |
| 2013 | 12.32% | 2.57% | 2.37x | 2.02x | Rp12.24 Billion |
| 2014 | 7.63% | 1.11% | 2.88x | 2.39x | Rp-12.75 Billion |
| 2015 | 16.65% | 3.06% | 2.35x | 2.32x | Rp42.56 Billion |
| 2016 | 28.12% | 6.07% | 2.89x | 1.61x | Rp160.91 Billion |
| 2017 | 11.90% | 2.52% | 3.06x | 1.54x | Rp17.12 Billion |
| 2018 | 9.49% | 2.55% | 3.10x | 1.20x | Rp-5.02 Billion |
| 2019 | 19.05% | 6.90% | 2.24x | 1.23x | Rp102.33 Billion |
| 2020 | 14.42% | 5.00% | 2.32x | 1.24x | Rp55.74 Billion |
| 2021 | 13.48% | 3.49% | 3.16x | 1.22x | Rp48.33 Billion |
| 2022 | 14.24% | 3.59% | 3.58x | 1.11x | Rp65.70 Billion |
| 2023 | 9.35% | 2.42% | 3.35x | 1.15x | Rp-10.65 Billion |
| 2024 | 17.02% | 4.06% | 3.36x | 1.25x | Rp134.06 Billion |
Industry Comparison
This section compares Wilmar Cahaya Indonesia Tbk's net assets metrics with peer companies in the Packaged Foods industry.
Industry Context
- Industry: Packaged Foods
- Average net assets among peers: $650,510,740,943
- Average return on equity (ROE) among peers: 5.46%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Wilmar Cahaya Indonesia Tbk (CEKA) | Rp1.98 Trillion | 4.30% | 0.27x | $10.68 Million |
| FKS Food Sejahtera Tbk PT (AISA) | $95.16 Billion | 0.04% | 2.76x | $17.28 Million |
| Estika Tata Tiara Tbk PT (BEEF) | $-266.29 Billion | 0.00% | 0.00x | $24.58 Million |
| Formosa Ingredient Factory PT Tbk (BOBA) | $151.05 Billion | 9.90% | 0.16x | $1.26 Million |
| PT Raja Roti Cemerlang Tbk (BRRC) | $20.11 Billion | 5.85% | 1.84x | $2.01 Million |
| Budi Starch & Sweetener Tbk (BUDI) | $267.46 Billion | 7.73% | 2.48x | $23.27 Million |
| Eagle High Plantations Tbk (BWPT) | $164.27 Billion | 0.56% | 1.05x | $52.97 Million |
| Campina Ice Cream Industry Tbk PT (CAMP) | $935.39 Billion | 8.21% | 0.13x | $5.76 Million |
| Citra Borneo Utama (CBUT) | $-209.50 Billion | 0.00% | 0.00x | $47.87 Million |
| Cisarua Mountain Dairy Tbk PT (CMRY) | $4.70 Trillion | 16.82% | 0.19x | $428.70 Million |