Natura City Developments Tbk PT (CITY) - Net Assets
Based on the latest financial reports, Natura City Developments Tbk PT (CITY) has net assets worth Rp874.50 Billion IDR (≈ $51.24 Million USD) as of June 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp1.06 Trillion ≈ $61.84 Million USD) and total liabilities (Rp180.80 Billion ≈ $10.59 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 CITY asset liquidity ratio to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Rp874.50 Billion |
| % of Total Assets | 82.87% |
| Annual Growth Rate | 22.36% |
| 5-Year Change | -0.65% |
| 10-Year Change | N/A |
| Growth Volatility | 74.1 |
Natura City Developments Tbk PT - Net Assets Trend (2015–2024)
This chart illustrates how Natura City Developments Tbk PT's net assets have evolved over time, based on quarterly financial data. Also explore CITY current and non-current assets for the complete picture of this company's asset base.
Annual Net Assets for Natura City Developments Tbk PT (2015–2024)
The table below shows the annual net assets of Natura City Developments Tbk PT from 2015 to 2024. For live valuation and market cap data, see Natura City Developments Tbk PT market cap and net worth.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp866.69 Billion ≈ $50.78 Million |
+1.06% |
| 2023-12-31 | Rp857.60 Billion ≈ $50.25 Million |
+0.35% |
| 2022-12-31 | Rp854.64 Billion ≈ $50.08 Million |
-2.25% |
| 2021-12-31 | Rp874.34 Billion ≈ $51.23 Million |
+0.23% |
| 2020-12-31 | Rp872.37 Billion ≈ $51.12 Million |
+8.14% |
| 2019-12-31 | Rp806.72 Billion ≈ $47.27 Million |
+4.12% |
| 2018-12-31 | Rp774.83 Billion ≈ $45.40 Million |
+225.38% |
| 2017-12-31 | Rp238.13 Billion ≈ $13.95 Million |
-14.97% |
| 2016-12-31 | Rp280.04 Billion ≈ $16.41 Million |
+98.67% |
| 2015-12-31 | Rp140.96 Billion ≈ $8.26 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Natura City Developments Tbk PT'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 3476.7% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp284.58 Billion | 32.83% |
| Common Stock | Rp540.52 Billion | 62.36% |
| Other Components | Rp41.66 Billion | 4.81% |
| Total Equity | Rp866.76 Billion | 100.00% |
Natura City Developments Tbk PT Competitors by Market Cap
The table below lists competitors of Natura City Developments Tbk PT ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Shanghai Phoenix Enterprise Group Co Ltd B
SHG:900916
|
$65.89 Million |
|
Ittifak Holding A.S.
IS:LRSHO
|
$65.90 Million |
|
Intermediate Capital Group PLC
LSE:ICG
|
$65.91 Million |
|
PT Pelayaran Tamarin Samudra Tbk
JK:TAMU
|
$65.92 Million |
|
Chumporn Palm Oil Industry Public Company Limited
BK:CPI
|
$65.87 Million |
|
Lowell Resources Fund
AU:LRT
|
$65.87 Million |
|
LUDWIG BECK am Rathauseck - Textilhaus Feldmeier AG
XETRA:ECK
|
$65.86 Million |
|
Lark Distilling Co. Ltd
AU:LRK
|
$65.85 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Natura City Developments Tbk PT's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 857,676,476,945 to 866,755,821,000, a change of 9,079,344,055 (1.1%).
- Net income of 8,317,574,000 contributed positively to equity growth.
- Other comprehensive income decreased equity by 835,971,348,073.
- Other factors increased equity by 836,733,118,128.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp8.32 Billion | +0.96% |
| Other Comprehensive Income | Rp-835.97 Billion | -96.45% |
| Other Changes | Rp836.73 Billion | +96.54% |
| Total Change | Rp- | 1.06% |
Book Value vs Market Value Analysis
This analysis compares Natura City Developments Tbk PT'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 decreased from 7.97x to 1.30x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2015-12-31 | Rp26.10 | Rp208.00 | x |
| 2016-12-31 | Rp51.86 | Rp208.00 | x |
| 2017-12-31 | Rp44.10 | Rp208.00 | x |
| 2018-12-31 | Rp143.49 | Rp208.00 | x |
| 2019-12-31 | Rp149.32 | Rp208.00 | x |
| 2020-12-31 | Rp161.47 | Rp208.00 | x |
| 2021-12-31 | Rp161.76 | Rp208.00 | x |
| 2022-12-31 | Rp158.11 | Rp208.00 | x |
| 2023-12-31 | Rp158.68 | Rp208.00 | x |
| 2024-12-31 | Rp160.36 | Rp208.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Natura City Developments Tbk PT 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): 0.96%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 7.13%
- • Asset Turnover: 0.11x
- • Equity Multiplier: 1.21x
- Recent ROE (0.96%) is below the historical average (14.45%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2015 | 28.95% | 35.85% | 0.26x | 3.13x | Rp26.72 Billion |
| 2016 | 49.69% | 45.89% | 0.62x | 1.75x | Rp111.16 Billion |
| 2017 | 44.20% | 42.70% | 0.44x | 2.36x | Rp81.44 Billion |
| 2018 | 11.38% | 41.34% | 0.23x | 1.19x | Rp10.67 Billion |
| 2019 | 3.93% | 26.03% | 0.13x | 1.14x | Rp-48.97 Billion |
| 2020 | 7.52% | 44.39% | 0.16x | 1.09x | Rp-21.63 Billion |
| 2021 | 0.14% | 1.61% | 0.08x | 1.09x | Rp-86.17 Billion |
| 2022 | -2.49% | -58.66% | 0.04x | 1.09x | Rp-106.74 Billion |
| 2023 | 0.23% | 2.25% | 0.09x | 1.13x | Rp-83.76 Billion |
| 2024 | 0.96% | 7.13% | 0.11x | 1.21x | Rp-78.36 Billion |
Industry Comparison
This section compares Natura City Developments Tbk PT's net assets metrics with peer companies in the Real Estate - Development industry.
Industry Context
- Industry: Real Estate - Development
- Average net assets among peers: $6,609,227,363,917
- Average return on equity (ROE) among peers: 4.21%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Natura City Developments Tbk PT (CITY) | Rp874.50 Billion | 28.95% | 0.21x | $65.88 Million |
| Adhi Commuter Properti Tbk PT (ADCP) | $2.57 Trillion | 4.51% | 1.58x | $65.11 Million |
| Makmur Berkah Amanda Pt (AMAN) | $619.31 Billion | 5.41% | 0.39x | $61.28 Million |
| Agung Podomoro Land Tbk (APLN) | $10.54 Trillion | -4.60% | 1.81x | $248.73 Million |
| Alam Sutera Realty Tbk (ASRI) | $10.64 Trillion | 10.21% | 1.10x | $150.83 Million |
| Bekasi Asri Pemula Tbk (BAPA) | $120.62 Billion | -3.79% | 0.10x | $9.23 Million |
| Bhakti Agung Propertindo (BAPI) | $426.41 Billion | -0.31% | 0.58x | $9.17 Million |
| Bumi Citra Permai Tbk (BCIP) | $446.59 Billion | 2.54% | 1.04x | $7.12 Million |
| Binakarya Jaya Abadi Tbk PT (BIKA) | $394.84 Billion | 21.60% | 2.36x | $1.91 Million |
| Sentul City Tbk (BKSL) | $2.28 Trillion | 0.11% | 0.22x | $2.22 Million |
| Bumi Serpong Damai Tbk (BSDE) | $38.05 Trillion | 6.40% | 0.71x | $943.59 Million |
About Natura City Developments Tbk PT
PT Natura City Developments Tbk operates as a real estate company in Indonesia. It operates through four segments: Land Sales, Residential Houses, Shop Houses, and City Management. The company invests in the management and development of residential properties; and services and retail activities. It also offers trade, industry, agriculture, mining, construction, transportation, and urban/area man… Read more