Megapolitan Developments Tbk
PT Megapolitan Developments Tbk operates as a property development company in Indonesia. The company develops and sells apartments, housing, shophouses, and kiosk units projects. It is also involved in renting properties and sale of land. The company was formerly known as PT Megapolitan Developments Corporation and changed its name to PT Megapolitan Developments Tbk in 2010. The company was found… Read more
Megapolitan Developments Tbk (EMDE) - Net Assets
Latest net assets as of September 2025: Rp2.21 Trillion IDR
Based on the latest financial reports, Megapolitan Developments Tbk (EMDE) has net assets worth Rp2.21 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 (Rp3.44 Trillion) and total liabilities (Rp1.23 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 | Rp2.21 Trillion |
| % of Total Assets | 64.22% |
| Annual Growth Rate | 17.08% |
| 5-Year Change | 242.83% |
| 10-Year Change | 184.87% |
| Growth Volatility | 57.02 |
Megapolitan Developments Tbk - Net Assets Trend (2007–2024)
This chart illustrates how Megapolitan Developments 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 Megapolitan Developments Tbk (2007–2024)
The table below shows the annual net assets of Megapolitan Developments Tbk from 2007 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp1.88 Trillion | +38.44% |
| 2023-12-31 | Rp1.36 Trillion | -16.50% |
| 2022-12-31 | Rp1.63 Trillion | -4.05% |
| 2021-12-31 | Rp1.69 Trillion | +209.09% |
| 2020-12-31 | Rp548.36 Billion | -28.99% |
| 2019-12-31 | Rp772.23 Billion | -4.02% |
| 2018-12-31 | Rp804.59 Billion | +2.24% |
| 2017-12-31 | Rp786.93 Billion | +14.38% |
| 2016-12-31 | Rp687.99 Billion | +4.25% |
| 2015-12-31 | Rp659.93 Billion | +9.45% |
| 2014-12-31 | Rp602.96 Billion | +8.07% |
| 2013-12-31 | Rp557.94 Billion | +6.49% |
| 2012-12-31 | Rp523.94 Billion | -3.66% |
| 2011-12-31 | Rp543.83 Billion | +60.45% |
| 2010-12-31 | Rp338.94 Billion | +7.65% |
| 2009-12-31 | Rp314.85 Billion | +7.91% |
| 2008-12-31 | Rp291.78 Billion | +126.45% |
| 2007-12-31 | Rp128.85 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Megapolitan Developments 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 49525.7% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp1.41 Trillion | 75.37% |
| Common Stock | Rp335.00 Billion | 17.89% |
| Other Components | Rp126.05 Billion | 6.73% |
| Total Equity | Rp1.87 Trillion | 100.00% |
Megapolitan Developments Tbk Competitors by Market Cap
The table below lists competitors of Megapolitan Developments Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Sahathai Terminal Public Company Limited
BK:PORT
|
$3.84 Million |
|
ADV. SOLTEC.SWE. AB 10/21
F:7ST0
|
$3.84 Million |
|
Hultström Group B
ST:HULT-B
|
$3.85 Million |
|
Nova Wellness Group Bhd
KLSE:0201
|
$3.85 Million |
|
Kineta Inc.
NASDAQ:KA
|
$3.83 Million |
|
Group 6 Metals Ltd
AU:G6M
|
$3.83 Million |
|
Venari Minerals NL
AU:VMS
|
$3.83 Million |
|
Saigon Garment Manufacturing Trade JSC
VN:GMC
|
$3.83 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Megapolitan Developments Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 1,349,400,807,618 to 1,872,226,090,000, a change of 522,825,282,382 (38.7%).
- Net income of 523,569,624,000 contributed positively to equity growth.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp523.57 Billion | +27.97% |
| Other Changes | Rp-744.34 Million | -0.04% |
| Total Change | Rp- | 38.74% |
Book Value vs Market Value Analysis
This analysis compares Megapolitan Developments 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: 0.14x
- 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 0.64x to 0.14x 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 | Rp119.15 | Rp76.00 | x |
| 2010-12-31 | Rp128.95 | Rp76.00 | x |
| 2011-12-31 | Rp168.13 | Rp76.00 | x |
| 2012-12-31 | Rp151.31 | Rp76.00 | x |
| 2013-12-31 | Rp161.36 | Rp76.00 | x |
| 2014-12-31 | Rp174.74 | Rp76.00 | x |
| 2015-12-31 | Rp191.32 | Rp76.00 | x |
| 2016-12-31 | Rp204.54 | Rp76.00 | x |
| 2017-12-31 | Rp233.80 | Rp76.00 | x |
| 2018-12-31 | Rp239.02 | Rp76.00 | x |
| 2019-12-31 | Rp229.41 | Rp76.00 | x |
| 2020-12-31 | Rp162.85 | Rp76.00 | x |
| 2021-12-31 | Rp503.00 | Rp76.00 | x |
| 2022-12-31 | Rp482.54 | Rp76.00 | x |
| 2023-12-31 | Rp402.81 | Rp76.00 | x |
| 2024-12-31 | Rp558.87 | Rp76.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Megapolitan Developments 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): 27.97%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 38.67%
- • Asset Turnover: 0.36x
- • Equity Multiplier: 2.00x
- Recent ROE (27.97%) is above the historical average (6.57%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2007 | 6.60% | 11.22% | 0.16x | 3.64x | Rp-3.87 Billion |
| 2008 | 3.71% | 9.45% | 0.18x | 2.21x | Rp-17.22 Billion |
| 2009 | 8.00% | 13.71% | 0.29x | 2.01x | Rp-5.95 Billion |
| 2010 | 7.60% | 15.09% | 0.24x | 2.11x | Rp-7.73 Billion |
| 2011 | 0.52% | 2.77% | 0.11x | 1.75x | Rp-49.99 Billion |
| 2012 | 0.65% | 3.04% | 0.12x | 1.75x | Rp-47.37 Billion |
| 2013 | 6.23% | 14.96% | 0.24x | 1.74x | Rp-20.37 Billion |
| 2014 | 7.65% | 14.39% | 0.26x | 2.01x | Rp-13.73 Billion |
| 2015 | 9.34% | 18.40% | 0.27x | 1.87x | Rp-4.23 Billion |
| 2016 | 9.54% | 19.78% | 0.24x | 1.99x | Rp-3.14 Billion |
| 2017 | 13.44% | 26.54% | 0.21x | 2.39x | Rp26.96 Billion |
| 2018 | 1.99% | 7.00% | 0.11x | 2.62x | Rp-64.13 Billion |
| 2019 | -6.76% | -31.47% | 0.08x | 2.79x | Rp-128.84 Billion |
| 2020 | -15.05% | -95.80% | 0.03x | 4.50x | Rp-136.64 Billion |
| 2021 | 60.99% | 592.35% | 0.05x | 2.21x | Rp859.28 Billion |
| 2022 | -4.22% | -44.50% | 0.04x | 2.32x | Rp-229.93 Billion |
| 2023 | -20.04% | -174.91% | 0.04x | 2.61x | Rp-405.33 Billion |
| 2024 | 27.97% | 38.67% | 0.36x | 2.00x | Rp336.35 Billion |
Industry Comparison
This section compares Megapolitan Developments Tbk's net assets metrics with peer companies in the Real Estate Services industry.
Industry Context
- Industry: Real Estate Services
- Average net assets among peers: $1,913,551,097,606
- Average return on equity (ROE) among peers: 3.42%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Megapolitan Developments Tbk (EMDE) | Rp2.21 Trillion | 6.60% | 0.56x | $3.83 Million |
| Bekasi Fajar Industrial Estate (BEST) | $2.85 Trillion | 13.72% | 0.28x | $25.77 Million |
| Bukit Darmo Property Tbk (BKDP) | $381.91 Billion | -9.06% | 0.99x | $3.44 Million |
| PT Bangun Kosambi Sukses Tbk (CBDK) | $432.24 Million | 17.46% | 29.38x | $167.95 Million |
| Diamond Citra Propertindo PT (DADA) | $343.31 Billion | 1.48% | 0.84x | $12.24 Million |
| Duta Anggada Realty Tbk (DART) | $739.01 Billion | 3.64% | 2.47x | $2.35 Million |
| PT Dafam Property Indonesia Tbk (DFAM) | $-55.42 Billion | 0.00% | 0.00x | $7.90 Million |
| Bakrieland Development Tbk (ELTY) | $7.17 Trillion | -3.22% | 0.72x | $23.70 |
| Indonesian Paradise Property (INPP) | $5.77 Trillion | -8.38% | 0.33x | $94.75 Million |
| Era Graharealty PT Tbk (IPAC) | $25.78 Billion | 15.17% | 0.28x | $834.38K |