Charoen Pokphand Indonesia TBK PT
PT Charoen Pokphand Indonesia Tbk, together with its subsidiaries, produces and sells poultry feed, broiler, food products, and day-old chicks (DOC) in Indonesia and internationally. The company operates through Feed, Broiler, Day-Old Chicks, Processed Chicken, and Others segments. It is involved in the broiler breeding; slaughterhouse; non-poultry and poultry meat packing activities; manufacture… Read more
Charoen Pokphand Indonesia TBK PT (CPIN) - Net Assets
Latest net assets as of September 2025: Rp31.90 Trillion IDR
Based on the latest financial reports, Charoen Pokphand Indonesia TBK PT (CPIN) has net assets worth Rp31.90 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 (Rp43.72 Trillion) and total liabilities (Rp11.81 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 | Rp31.90 Trillion |
| % of Total Assets | 72.98% |
| Annual Growth Rate | 17.02% |
| 5-Year Change | 29.72% |
| 10-Year Change | 141.13% |
| Growth Volatility | 26.33 |
Charoen Pokphand Indonesia TBK PT - Net Assets Trend (2000–2024)
This chart illustrates how Charoen Pokphand Indonesia TBK PT's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Charoen Pokphand Indonesia TBK PT (2000–2024)
The table below shows the annual net assets of Charoen Pokphand Indonesia TBK PT from 2000 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp30.29 Trillion | +12.06% |
| 2023-12-31 | Rp27.03 Trillion | +2.66% |
| 2022-12-31 | Rp26.33 Trillion | +4.68% |
| 2021-12-31 | Rp25.15 Trillion | +7.71% |
| 2020-12-31 | Rp23.35 Trillion | +10.81% |
| 2019-12-31 | Rp21.07 Trillion | +8.67% |
| 2018-12-31 | Rp19.39 Trillion | +23.49% |
| 2017-12-31 | Rp15.70 Trillion | +10.92% |
| 2016-12-31 | Rp14.16 Trillion | +12.70% |
| 2015-12-31 | Rp12.56 Trillion | +14.79% |
| 2014-12-31 | Rp10.94 Trillion | +9.97% |
| 2013-12-31 | Rp9.95 Trillion | +21.70% |
| 2012-12-31 | Rp8.18 Trillion | +32.10% |
| 2011-12-31 | Rp6.19 Trillion | +38.83% |
| 2010-12-31 | Rp4.46 Trillion | +51.05% |
| 2009-12-31 | Rp2.95 Trillion | +121.21% |
| 2008-12-31 | Rp1.33 Trillion | +23.78% |
| 2007-12-31 | Rp1.08 Trillion | +38.54% |
| 2006-12-31 | Rp778.13 Billion | +22.51% |
| 2005-12-31 | Rp635.15 Billion | +0.43% |
| 2004-12-31 | Rp632.43 Billion | -23.72% |
| 2003-12-31 | Rp829.08 Billion | -11.64% |
| 2002-12-31 | Rp938.33 Billion | +13.49% |
| 2001-12-31 | Rp826.78 Billion | +18.65% |
| 2000-12-31 | Rp696.84 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Charoen Pokphand Indonesia 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 7567.2% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp30.10 Trillion | 99.43% |
| Common Stock | Rp163.98 Billion | 0.54% |
| Other Comprehensive Income | Rp51.28 Billion | 0.17% |
| Total Equity | Rp30.27 Trillion | 100.00% |
Charoen Pokphand Indonesia TBK PT Competitors by Market Cap
The table below lists competitors of Charoen Pokphand Indonesia TBK PT ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
GS Holdings Corp
KO:078935
|
$1.65 Billion |
|
Daeduck Electronics Co Ltd
KO:353200
|
$1.65 Billion |
|
DB HiTek Co Ltd
KO:000990
|
$1.65 Billion |
|
Forvia SE
PA:FRVIA
|
$1.65 Billion |
|
Daewoo Engineering & Construction
KO:047040
|
$1.65 Billion |
|
Stock Yards Bancorp Inc
NASDAQ:SYBT
|
$1.65 Billion |
|
COFACE SA
PINK:COFAF
|
$1.65 Billion |
|
Vidrala SA
MC:VID
|
$1.65 Billion |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Charoen Pokphand Indonesia TBK PT's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 27,012,497,000,000 to 30,273,959,000,000, a change of 3,261,462,000,000 (12.1%).
- Net income of 3,712,926,000,000 contributed positively to equity growth.
- Dividend payments of 491,940,000,000 reduced retained earnings.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp3.71 Trillion | +12.26% |
| Dividends Paid | Rp491.94 Billion | -1.62% |
| Other Changes | Rp40.48 Billion | +0.13% |
| Total Change | Rp- | 12.07% |
Book Value vs Market Value Analysis
This analysis compares Charoen Pokphand Indonesia 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: 1.99x
- 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 81.56x to 1.99x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2005-12-31 | Rp45.12 | Rp3680.00 | x |
| 2006-12-31 | Rp53.67 | Rp3680.00 | x |
| 2007-12-31 | Rp68.97 | Rp3680.00 | x |
| 2008-12-31 | Rp80.39 | Rp3680.00 | x |
| 2009-12-31 | Rp178.59 | Rp3680.00 | x |
| 2010-12-31 | Rp271.56 | Rp3680.00 | x |
| 2011-12-31 | Rp375.73 | Rp3680.00 | x |
| 2012-12-31 | Rp497.42 | Rp3680.00 | x |
| 2013-12-31 | Rp605.76 | Rp3680.00 | x |
| 2014-12-31 | Rp666.28 | Rp3680.00 | x |
| 2015-12-31 | Rp765.16 | Rp3680.00 | x |
| 2016-12-31 | Rp862.18 | Rp3680.00 | x |
| 2017-12-31 | Rp956.50 | Rp3680.00 | x |
| 2018-12-31 | Rp1181.59 | Rp3680.00 | x |
| 2019-12-31 | Rp1284.22 | Rp3680.00 | x |
| 2020-12-31 | Rp1422.92 | Rp3680.00 | x |
| 2021-12-31 | Rp1532.83 | Rp3680.00 | x |
| 2022-12-31 | Rp1604.49 | Rp3680.00 | x |
| 2023-12-31 | Rp1647.30 | Rp3680.00 | x |
| 2024-12-31 | Rp1846.20 | Rp3680.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Charoen Pokphand Indonesia 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): 12.26%
- The company shows good efficiency in utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 5.50%
- • Asset Turnover: 1.58x
- • Equity Multiplier: 1.41x
- Recent ROE (12.26%) is below the historical average (21.23%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2002 | 14.68% | 3.36% | 1.87x | 2.33x | Rp41.92 Billion |
| 2005 | 6.48% | 0.74% | 2.11x | 4.13x | Rp-22.36 Billion |
| 2006 | 20.18% | 2.46% | 2.20x | 3.73x | Rp79.24 Billion |
| 2007 | 17.67% | 2.17% | 1.82x | 4.46x | Rp81.75 Billion |
| 2008 | 19.24% | 1.92% | 2.55x | 3.92x | Rp121.95 Billion |
| 2009 | 55.21% | 11.12% | 2.72x | 1.82x | Rp1.33 Trillion |
| 2010 | 49.79% | 14.72% | 2.31x | 1.46x | Rp1.77 Trillion |
| 2011 | 38.23% | 13.12% | 2.03x | 1.44x | Rp1.74 Trillion |
| 2012 | 32.91% | 12.59% | 1.73x | 1.51x | Rp1.87 Trillion |
| 2013 | 25.48% | 9.86% | 1.63x | 1.58x | Rp1.54 Trillion |
| 2014 | 15.99% | 5.99% | 1.40x | 1.91x | Rp654.22 Billion |
| 2015 | 14.64% | 6.10% | 1.22x | 1.97x | Rp582.27 Billion |
| 2016 | 15.71% | 5.80% | 1.58x | 1.71x | Rp806.76 Billion |
| 2017 | 15.92% | 5.06% | 2.01x | 1.56x | Rp929.30 Billion |
| 2018 | 23.51% | 8.44% | 1.95x | 1.43x | Rp2.62 Trillion |
| 2019 | 17.26% | 6.20% | 2.00x | 1.39x | Rp1.53 Trillion |
| 2020 | 16.47% | 9.04% | 1.36x | 1.34x | Rp1.51 Trillion |
| 2021 | 14.41% | 7.00% | 1.46x | 1.41x | Rp1.11 Trillion |
| 2022 | 11.13% | 5.15% | 1.43x | 1.51x | Rp297.29 Billion |
| 2023 | 8.58% | 3.76% | 1.50x | 1.52x | Rp-382.67 Billion |
| 2024 | 12.26% | 5.50% | 1.58x | 1.41x | Rp685.53 Billion |
Industry Comparison
This section compares Charoen Pokphand Indonesia TBK PT's net assets metrics with peer companies in the Farm Products industry.
Industry Context
- Industry: Farm Products
- Average net assets among peers: $705,670,209,342
- Average return on equity (ROE) among peers: 3.19%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Charoen Pokphand Indonesia TBK PT (CPIN) | Rp31.90 Trillion | 14.68% | 0.37x | $1.65 Billion |
| Astra Agro Lestari Tbk (AALI) | $1.56 Trillion | 17.96% | 0.82x | $174.24 Million |
| Asia Sejahtera Mina Tbk (AGAR) | $106.97 Billion | 0.02% | 0.84x | $3.78 Million |
| PT Agung Menjangan Mas Tbk (AMMS) | $46.13 Billion | 1.47% | 0.02x | $5.42 Million |
| Andira Agro Tbk PT (ANDI) | $259.17 Billion | 4.82% | 0.88x | $5.66 Million |
| Austindo Nusantara Jaya Tbk (ANJT) | $433.28 Million | 8.54% | 0.51x | $1.16 Million |
| PT Cilacap Samudera Fishing Industry Tbk (ASHA) | $30.47 Billion | 2.11% | 0.81x | $9.07 Million |
| PT Janu Putra Sejahtera Tbk (AYAM) | $17.78 Billion | 10.86% | 11.23x | $15.47 Million |
| Bumi Teknokultura Unggul Tbk (BTEK) | $1.11 Trillion | -10.30% | 2.66x | $26.58 Million |
| Central Proteina Prima Tbk (CPRO) | $3.22 Trillion | -6.74% | 1.70x | $45.45 Million |