Colorpak Indonesia Tbk
PT Colorpak Indonesia Tbk, together with its subsidiary, manufactures and markets printing inks, coatings, and adhesives in Indonesia. The company operates through four segments: Gravure, Film, Adhesive, and Coating. It provides flexible and cigarette packaging inks; environmental friendly inks; and PVC leather coatings. The company also trades in films, such as BOPP, PET film, NYLON, and MPET, e… Read more
Colorpak Indonesia Tbk (CLPI) - Net Assets
Latest net assets as of September 2025: Rp579.23 Billion IDR
Based on the latest financial reports, Colorpak Indonesia Tbk (CLPI) has net assets worth Rp579.23 Billion IDR as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp821.39 Billion) and total liabilities (Rp242.16 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 | Rp579.23 Billion |
| % of Total Assets | 70.52% |
| Annual Growth Rate | 12.37% |
| 5-Year Change | 16.98% |
| 10-Year Change | 50.88% |
| Growth Volatility | 8.94 |
Colorpak Indonesia Tbk - Net Assets Trend (2001–2024)
This chart illustrates how Colorpak 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 Colorpak Indonesia Tbk (2001–2024)
The table below shows the annual net assets of Colorpak Indonesia Tbk from 2001 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp573.30 Billion | +3.16% |
| 2023-12-31 | Rp555.73 Billion | +6.43% |
| 2022-12-31 | Rp522.15 Billion | +3.12% |
| 2021-12-31 | Rp506.35 Billion | +3.31% |
| 2020-12-31 | Rp490.11 Billion | +4.07% |
| 2019-12-31 | Rp470.92 Billion | +3.92% |
| 2018-12-31 | Rp453.14 Billion | +3.23% |
| 2017-12-31 | Rp438.96 Billion | +2.38% |
| 2016-12-31 | Rp428.76 Billion | +12.84% |
| 2015-12-31 | Rp379.96 Billion | +19.60% |
| 2014-12-31 | Rp317.68 Billion | +22.12% |
| 2013-12-31 | Rp260.15 Billion | +31.08% |
| 2012-12-31 | Rp198.46 Billion | +29.08% |
| 2011-12-31 | Rp153.74 Billion | +14.30% |
| 2010-12-31 | Rp134.51 Billion | +16.65% |
| 2009-12-31 | Rp115.31 Billion | +27.55% |
| 2008-12-31 | Rp90.40 Billion | +23.49% |
| 2007-12-31 | Rp73.21 Billion | +12.66% |
| 2006-12-31 | Rp64.98 Billion | +11.13% |
| 2005-12-31 | Rp58.47 Billion | +11.30% |
| 2004-12-31 | Rp52.54 Billion | +11.24% |
| 2003-12-31 | Rp47.23 Billion | +4.31% |
| 2002-12-31 | Rp45.28 Billion | +15.41% |
| 2001-12-31 | Rp39.23 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Colorpak 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 9660.9% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp500.08 Billion | 87.24% |
| Common Stock | Rp30.63 Billion | 5.34% |
| Other Comprehensive Income | Rp37.48 Billion | 6.54% |
| Other Components | Rp5.02 Billion | 0.88% |
| Total Equity | Rp573.22 Billion | 100.00% |
Colorpak Indonesia Tbk Competitors by Market Cap
The table below lists competitors of Colorpak Indonesia Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Hil Industries Bhd
KLSE:8443
|
$8.33 Million |
|
TMT Motor JSC
VN:TMT
|
$8.33 Million |
|
Winland Holdings Corporation
PINK:WELX
|
$8.33 Million |
|
Nantai International Inc
PINK:NTAI
|
$8.33 Million |
|
Magnum Mining and Exploration Limited
PINK:MGUFF
|
$8.32 Million |
|
pferdewetten.de AG
XETRA:EMH
|
$8.32 Million |
|
MIRRIAD ADVERT. LS-00001
F:8WQ
|
$8.31 Million |
|
Panca Global Securities Tbk
JK:PEGE
|
$8.31 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Colorpak Indonesia Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 555,663,540,770 to 573,216,264,000, a change of 17,552,723,230 (3.2%).
- Net income of 56,118,632,000 contributed positively to equity growth.
- Dividend payments of 39,288,877,000 reduced retained earnings.
- Other comprehensive income increased equity by 2,619,257,980.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp56.12 Billion | +9.79% |
| Dividends Paid | Rp39.29 Billion | -6.85% |
| Other Comprehensive Income | Rp2.62 Billion | +0.46% |
| Other Changes | Rp-1.90 Billion | -0.33% |
| Total Change | Rp- | 3.16% |
Book Value vs Market Value Analysis
This analysis compares Colorpak 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: 0.83x
- 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 4.14x to 0.83x 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 | Rp376.78 | Rp1560.00 | x |
| 2010-12-31 | Rp439.05 | Rp1560.00 | x |
| 2011-12-31 | Rp501.83 | Rp1560.00 | x |
| 2012-12-31 | Rp647.79 | Rp1560.00 | x |
| 2013-12-31 | Rp849.79 | Rp1560.00 | x |
| 2014-12-31 | Rp1045.51 | Rp1560.00 | x |
| 2015-12-31 | Rp1250.50 | Rp1560.00 | x |
| 2016-12-31 | Rp1411.07 | Rp1560.00 | x |
| 2017-12-31 | Rp1438.72 | Rp1560.00 | x |
| 2018-12-31 | Rp1479.16 | Rp1560.00 | x |
| 2019-12-31 | Rp1537.16 | Rp1560.00 | x |
| 2020-12-31 | Rp1599.84 | Rp1560.00 | x |
| 2021-12-31 | Rp1652.78 | Rp1560.00 | x |
| 2022-12-31 | Rp1704.34 | Rp1560.00 | x |
| 2023-12-31 | Rp1813.89 | Rp1560.00 | x |
| 2024-12-31 | Rp1871.18 | Rp1560.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Colorpak 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): 9.79%
- The company has moderate efficiency in generating returns from equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 6.14%
- • Asset Turnover: 1.14x
- • Equity Multiplier: 1.40x
- Recent ROE (9.79%) is below the historical average (13.70%), 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 | 24.86% | 16.61% | 1.20x | 1.25x | Rp5.83 Billion |
| 2002 | 18.97% | 17.02% | 0.94x | 1.19x | Rp4.06 Billion |
| 2003 | 9.62% | 8.13% | 0.95x | 1.25x | Rp-179.86 Million |
| 2004 | 12.34% | 5.53% | 1.42x | 1.57x | Rp1.23 Billion |
| 2005 | 13.45% | 3.71% | 1.97x | 1.84x | Rp2.02 Billion |
| 2006 | 11.80% | 2.63% | 2.19x | 2.05x | Rp1.17 Billion |
| 2007 | 13.33% | 2.55% | 2.28x | 2.29x | Rp2.44 Billion |
| 2008 | 22.24% | 3.98% | 1.95x | 2.86x | Rp11.07 Billion |
| 2009 | 26.81% | 6.90% | 2.04x | 1.90x | Rp19.38 Billion |
| 2010 | 21.15% | 5.51% | 1.88x | 2.05x | Rp14.99 Billion |
| 2011 | 18.05% | 4.44% | 1.67x | 2.43x | Rp12.37 Billion |
| 2012 | 16.94% | 5.15% | 1.49x | 2.21x | Rp13.78 Billion |
| 2013 | 8.98% | 2.68% | 1.46x | 2.30x | Rp-2.66 Billion |
| 2014 | 18.90% | 7.56% | 1.49x | 1.68x | Rp28.26 Billion |
| 2015 | 11.02% | 6.37% | 1.20x | 1.44x | Rp3.86 Billion |
| 2016 | 14.76% | 9.75% | 1.14x | 1.32x | Rp20.42 Billion |
| 2017 | 9.14% | 6.77% | 1.01x | 1.34x | Rp-3.77 Billion |
| 2018 | 6.96% | 4.04% | 1.10x | 1.56x | Rp-13.78 Billion |
| 2019 | 7.67% | 4.43% | 1.18x | 1.47x | Rp-10.95 Billion |
| 2020 | 7.39% | 4.69% | 1.19x | 1.32x | Rp-12.79 Billion |
| 2021 | 8.47% | 5.12% | 1.08x | 1.53x | Rp-7.75 Billion |
| 2022 | 6.79% | 4.26% | 1.09x | 1.46x | Rp-16.78 Billion |
| 2023 | 9.48% | 6.53% | 1.04x | 1.40x | Rp-2.88 Billion |
| 2024 | 9.79% | 6.14% | 1.14x | 1.40x | Rp-1.20 Billion |
Industry Comparison
This section compares Colorpak Indonesia Tbk's net assets metrics with peer companies in the Specialty Chemicals industry.
Industry Context
- Industry: Specialty Chemicals
- Average net assets among peers: $1,423,825,371,609
- Average return on equity (ROE) among peers: 9.69%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Colorpak Indonesia Tbk (CLPI) | Rp579.23 Billion | 24.86% | 0.42x | $8.33 Million |
| Avia Avian PT Tbk (AVIA) | $9.92 Trillion | 16.55% | 0.13x | $237.02 Million |
| PT Chemstar Indonesia Tbk (CHEM) | $22.55 Billion | 17.20% | 2.16x | $2.55 Million |
| Duta Pertiwi Nusantara Tbk (DPNS) | $277.71 Billion | 3.75% | 0.16x | $2.71 Million |
| Ekadharma International Tbk (EKAD) | $291.96 Billion | 16.15% | 0.33x | $6.90 Million |
| Lotte Chemical Titan Tbk PT (FPNI) | $-6.78 Billion | 0.00% | 0.00x | $9.60 Million |
| Indo Komoditi Korpora Tbk PT (INCF) | $-7.00 Billion | 0.00% | 0.00x | $1.70 Million |
| Intanwijaya Internasional Tbk (INCI) | $122.94 Billion | 16.33% | 0.23x | $2.63 Million |
| PT Kusuma Kemindo Sentosa Tbk (KKES) | $66.52 Billion | 7.77% | 0.86x | $970.56K |
| Lautan Luas Tbk (LTLS) | $2.13 Trillion | 9.43% | 1.97x | $27.18 Million |