Cisadane Sawit Raya Pt
PT Cisadane Sawit Raya Tbk engages in the oil palm plantation business in Indonesia and internationally. The company operates through Crude Palm Oil and Palm Kernel; and Plantation Industry segments. It focuses on production and processing of oil palm products; fresh fruit bunches which are processed into crude palm oil CPO, palm kernel PK. The company was founded in 1983 and is headquartered in … Read more
Cisadane Sawit Raya Pt (CSRA) - Net Assets
Latest net assets as of September 2025: Rp1.50 Trillion IDR
Based on the latest financial reports, Cisadane Sawit Raya Pt (CSRA) has net assets worth Rp1.50 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 (Rp2.53 Trillion) and total liabilities (Rp1.03 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 | Rp1.50 Trillion |
| % of Total Assets | 59.27% |
| Annual Growth Rate | 19.47% |
| 5-Year Change | 126.91% |
| 10-Year Change | N/A |
| Growth Volatility | 9.96 |
Cisadane Sawit Raya Pt - Net Assets Trend (2016–2024)
This chart illustrates how Cisadane Sawit Raya 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 Cisadane Sawit Raya Pt (2016–2024)
The table below shows the annual net assets of Cisadane Sawit Raya Pt from 2016 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp1.30 Trillion | +16.44% |
| 2023-12-31 | Rp1.12 Trillion | +15.79% |
| 2022-12-31 | Rp963.11 Billion | +23.27% |
| 2021-12-31 | Rp781.29 Billion | +36.52% |
| 2020-12-31 | Rp572.28 Billion | +23.10% |
| 2019-12-31 | Rp464.90 Billion | +6.11% |
| 2018-12-31 | Rp438.11 Billion | +7.18% |
| 2017-12-31 | Rp408.77 Billion | +30.61% |
| 2016-12-31 | Rp312.97 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Cisadane Sawit Raya 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 228.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp1.35 Trillion | 103.70% |
| Common Stock | Rp205.00 Billion | 15.79% |
| Other Comprehensive Income | Rp6.60 Billion | 0.51% |
| Total Equity | Rp1.30 Trillion | 100.00% |
Cisadane Sawit Raya Pt Competitors by Market Cap
The table below lists competitors of Cisadane Sawit Raya Pt ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Panache Digilife Limited
NSE:PANACHE
|
$23.45 Million |
|
LINMON MEDIA LTD -000025
F:8MN
|
$23.46 Million |
|
Kumho Electric
KO:001210
|
$23.46 Million |
|
Neuraxis, Inc.
NYSE MKT:NRXS
|
$23.47 Million |
|
Tex-Ray Industrial Co Ltd
TW:1467
|
$23.42 Million |
|
Piolink Inc
KQ:170790
|
$23.41 Million |
|
Dhunseri Investments Limited
NSE:DHUNINV
|
$23.41 Million |
|
HAVRF
PINK:HAVRF
|
$23.41 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Cisadane Sawit Raya Pt's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 1,115,156,555,000 to 1,298,530,253,000, a change of 183,373,698,000 (16.4%).
- Net income of 214,854,888,000 contributed positively to equity growth.
- Dividend payments of 29,991,500,000 reduced retained earnings.
- Other comprehensive income increased equity by 1,500,000,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp214.85 Billion | +16.55% |
| Dividends Paid | Rp29.99 Billion | -2.31% |
| Other Comprehensive Income | Rp1.50 Billion | +0.12% |
| Other Changes | Rp-2.99 Billion | -0.23% |
| Total Change | Rp- | 16.44% |
Book Value vs Market Value Analysis
This analysis compares Cisadane Sawit Raya 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: 1.47x
- 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 4.87x to 1.47x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2016-12-31 | Rp190.84 | Rp930.00 | x |
| 2017-12-31 | Rp249.25 | Rp930.00 | x |
| 2018-12-31 | Rp213.71 | Rp930.00 | x |
| 2019-12-31 | Rp226.77 | Rp930.00 | x |
| 2020-12-31 | Rp280.38 | Rp930.00 | x |
| 2021-12-31 | Rp381.11 | Rp930.00 | x |
| 2022-12-31 | Rp469.80 | Rp930.00 | x |
| 2023-12-31 | Rp543.98 | Rp930.00 | x |
| 2024-12-31 | Rp633.43 | Rp930.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Cisadane Sawit Raya 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): 16.55%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 20.14%
- • Asset Turnover: 0.47x
- • Equity Multiplier: 1.73x
- Recent ROE (16.55%) is above the historical average (16.42%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2016 | 9.51% | 5.73% | 0.48x | 3.46x | Rp-1.52 Billion |
| 2017 | 23.68% | 15.75% | 0.52x | 2.91x | Rp55.93 Billion |
| 2018 | 6.58% | 5.08% | 0.44x | 2.92x | Rp-14.99 Billion |
| 2019 | 6.27% | 5.92% | 0.36x | 2.94x | Rp-17.33 Billion |
| 2020 | 12.65% | 11.92% | 0.43x | 2.44x | Rp15.14 Billion |
| 2021 | 33.23% | 28.98% | 0.51x | 2.24x | Rp181.52 Billion |
| 2022 | 26.21% | 26.01% | 0.53x | 1.91x | Rp156.10 Billion |
| 2023 | 13.10% | 16.69% | 0.48x | 1.65x | Rp34.62 Billion |
| 2024 | 16.55% | 20.14% | 0.47x | 1.73x | Rp85.00 Billion |
Industry Comparison
This section compares Cisadane Sawit Raya Pt's net assets metrics with peer companies in the Farm Products industry.
Industry Context
- Industry: Farm Products
- Average net assets among peers: $2,205,385,688,408
- Average return on equity (ROE) among peers: 4.46%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Cisadane Sawit Raya Pt (CSRA) | Rp1.50 Trillion | 9.51% | 0.69x | $23.44 Million |
| 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 |
| Charoen Pokphand Indonesia TBK PT (CPIN) | $15.70 Trillion | 15.91% | 0.56x | $1.65 Billion |
| Central Proteina Prima Tbk (CPRO) | $3.22 Trillion | -6.74% | 1.70x | $45.45 Million |