Dharma Polimetal Tbk PT
PT Dharma Polimetal Tbk, through its subsidiaries, manufactures and sells automotive components for motorcycles and cars in Indonesia. The company offers metal-based, plastic injection, and cable control automotive components, as well as wiring harness, and various battery products. Its products portfolio includes grabrailm swing arm, frame body, side stand, main stand, steering handle, and muffl… Read more
Dharma Polimetal Tbk PT (DRMA) - Net Assets
Latest net assets as of September 2025: Rp2.68 Trillion IDR
Based on the latest financial reports, Dharma Polimetal Tbk PT (DRMA) has net assets worth Rp2.68 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 (Rp4.14 Trillion) and total liabilities (Rp1.46 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 | Rp2.68 Trillion |
| % of Total Assets | 64.77% |
| Annual Growth Rate | 35.89% |
| 5-Year Change | 363.76% |
| 10-Year Change | N/A |
| Growth Volatility | 32.17 |
Dharma Polimetal Tbk PT - Net Assets Trend (2018–2024)
This chart illustrates how Dharma Polimetal 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 Dharma Polimetal Tbk PT (2018–2024)
The table below shows the annual net assets of Dharma Polimetal Tbk PT from 2018 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp2.47 Trillion | +21.56% |
| 2023-12-31 | Rp2.03 Trillion | +44.80% |
| 2022-12-31 | Rp1.40 Trillion | +29.58% |
| 2021-12-31 | Rp1.08 Trillion | +103.33% |
| 2020-12-31 | Rp532.20 Billion | -1.55% |
| 2019-12-31 | Rp540.57 Billion | +37.96% |
| 2018-12-31 | Rp391.82 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Dharma Polimetal 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 503.4% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp1.56 Trillion | 67.04% |
| Common Stock | Rp470.59 Billion | 20.22% |
| Other Comprehensive Income | Rp-38.05 Billion | -1.64% |
| Other Components | Rp334.58 Billion | 14.38% |
| Total Equity | Rp2.33 Trillion | 100.00% |
Dharma Polimetal Tbk PT Competitors by Market Cap
The table below lists competitors of Dharma Polimetal Tbk PT ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Helix Acquisition Corp. II Class A Ordinary Shares
NASDAQ:HLXB
|
$54.80 Million |
|
Protech Mitra Perkasa Tbk PT
JK:OASA
|
$54.80 Million |
|
Nan Ren Hu Leisure Amusement Co Ltd
TWO:5905
|
$54.85 Million |
|
Sif Holding NV
AS:SIFG
|
$54.90 Million |
|
Calida Holding AG
SW:CALN
|
$54.79 Million |
|
Raba Jarmuipari Holding Nyrt
BUD:RABA
|
$54.79 Million |
|
Tuksu Engineering & ConstructionLtd
KQ:026150
|
$54.78 Million |
|
eWork Group AB
ST:EWRK
|
$54.75 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Dharma Polimetal Tbk PT's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 1,903,111,254,398 to 2,327,135,313,000, a change of 424,024,058,602 (22.3%).
- Net income of 579,289,221,000 contributed positively to equity growth.
- Dividend payments of 171,290,505,000 reduced retained earnings.
- Other comprehensive income increased equity by 4,013,255,766.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp579.29 Billion | +24.89% |
| Dividends Paid | Rp171.29 Billion | -7.36% |
| Other Comprehensive Income | Rp4.01 Billion | +0.17% |
| Other Changes | Rp12.01 Billion | +0.52% |
| Total Change | Rp- | 22.28% |
Book Value vs Market Value Analysis
This analysis compares Dharma Polimetal 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: 1.92x
- 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 12.44x to 1.92x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2018-12-31 | Rp76.34 | Rp950.00 | x |
| 2019-12-31 | Rp107.31 | Rp950.00 | x |
| 2020-12-31 | Rp127.27 | Rp950.00 | x |
| 2021-12-31 | Rp264.60 | Rp950.00 | x |
| 2022-12-31 | Rp295.38 | Rp950.00 | x |
| 2023-12-31 | Rp404.41 | Rp950.00 | x |
| 2024-12-31 | Rp494.52 | Rp950.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Dharma Polimetal 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): 24.89%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 10.52%
- • Asset Turnover: 1.43x
- • Equity Multiplier: 1.65x
- Recent ROE (24.89%) is below the historical average (26.29%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2018 | 34.55% | 5.06% | 1.83x | 3.74x | Rp88.20 Billion |
| 2019 | 34.52% | 6.39% | 1.80x | 3.00x | Rp123.79 Billion |
| 2020 | 1.56% | 0.42% | 1.16x | 3.18x | Rp-42.96 Billion |
| 2021 | 28.04% | 10.34% | 1.15x | 2.36x | Rp193.75 Billion |
| 2022 | 28.36% | 10.09% | 1.46x | 1.93x | Rp255.17 Billion |
| 2023 | 32.14% | 11.04% | 1.64x | 1.78x | Rp421.44 Billion |
| 2024 | 24.89% | 10.52% | 1.43x | 1.65x | Rp346.58 Billion |
Industry Comparison
This section compares Dharma Polimetal Tbk PT's net assets metrics with peer companies in the Auto Parts industry.
Industry Context
- Industry: Auto Parts
- Average net assets among peers: $1,447,339,468,992
- Average return on equity (ROE) among peers: 10.13%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Dharma Polimetal Tbk PT (DRMA) | Rp2.68 Trillion | 34.55% | 0.54x | $54.80 Million |
| PT. Anugerah Spareparts Sejahtera Tbk (AEGS) | $67.94 Billion | 1.42% | 0.09x | $1.01 Million |
| Astra Otoparts Tbk (AUTO) | $2.79 Trillion | 20.28% | 0.43x | $155.83 Million |
| Goodyear Indonesia Tbk (GDYR) | $296.73 Billion | 0.27% | 2.45x | $3.31 Million |
| Gajah Tunggal Tbk (GJTL) | $7.23 Trillion | -2.64% | 1.63x | $77.13 Million |
| Indospring Tbk (INDS) | $226.35 Billion | 31.42% | 2.40x | $18.97 Million |
| Kirana Megatara Tbk PT (KMTR) | $2.07 Trillion | 9.41% | 1.48x | $9.92 Million |
| Multi Prima Sejahtera Tbk (LPIN) | $284.02 Billion | 8.24% | 0.09x | $2.10 Million |
| Multistrada Arah Sarana Tbk (MASA) | $336.99 Million | -2.40% | 0.95x | $909.88K |
| PT Cipta Perdana Lancar Tbk (PART) | $63.54 Billion | 25.16% | 2.48x | $4.93 Million |