PT Graha Prima Mentari Tbk
PT Graha Prima Mentari operates as a fast moving consumer goods distribution company in Indonesia. The company operates through Food and Beverage and Care Products segments. It also operates retail outlets. It distributes goods of Coca-cola brand, such as Coca-cola, Fanta, Sprite, Ades, Nutriboost, Pulpy Orange, freshtea, Schweppes, and AW drink. PT Graha Prima Mentari Tbk was founded in 2016 and… Read more
PT Graha Prima Mentari Tbk (GRPM) - Net Assets
Latest net assets as of September 2025: Rp72.41 Billion IDR
Based on the latest financial reports, PT Graha Prima Mentari Tbk (GRPM) has net assets worth Rp72.41 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 (Rp163.77 Billion) and total liabilities (Rp91.36 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 | Rp72.41 Billion |
| % of Total Assets | 44.22% |
| Annual Growth Rate | 51.48% |
| 5-Year Change | N/A |
| 10-Year Change | N/A |
| Growth Volatility | 63.75 |
PT Graha Prima Mentari Tbk - Net Assets Trend (2022–2024)
This chart illustrates how PT Graha Prima Mentari 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 PT Graha Prima Mentari Tbk (2022–2024)
The table below shows the annual net assets of PT Graha Prima Mentari Tbk from 2022 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp71.02 Billion | +0.63% |
| 2023-12-31 | Rp70.58 Billion | +128.14% |
| 2022-12-31 | Rp30.93 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to PT Graha Prima Mentari 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 decreased by 44.8% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp4.93 Billion | 6.94% |
| Common Stock | Rp38.63 Billion | 54.39% |
| Other Components | Rp27.47 Billion | 38.68% |
| Total Equity | Rp71.02 Billion | 100.00% |
PT Graha Prima Mentari Tbk Competitors by Market Cap
The table below lists competitors of PT Graha Prima Mentari Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
GreenMerc AB (publ)
F:L5L
|
$5.93 Million |
|
Korea Refract
KO:010040
|
$5.93 Million |
|
E79 Gold Mines Ltd
AU:E79
|
$5.94 Million |
|
Viettronics Tan Binh JSC
VN:VTB
|
$5.94 Million |
|
China Times Publishing Co
TWO:8923
|
$5.92 Million |
|
Pinelawn Cemetery
PINK:PLWN
|
$5.92 Million |
|
Dorsavi Ltd
AU:DVL
|
$5.92 Million |
|
Vemanti Group Inc
PINK:VMNT
|
$5.92 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in PT Graha Prima Mentari Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 70,575,289,160 to 71,023,309,390, a change of 448,020,230 (0.6%).
- Net income of 2,558,713,250 contributed positively to equity growth.
- Dividend payments of 2,317,507,210 reduced retained earnings.
- Share repurchases of 15,240,000 reduced equity.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp2.56 Billion | +3.6% |
| Dividends Paid | Rp2.32 Billion | -3.26% |
| Share Repurchases | Rp15.24 Million | -0.02% |
| Other Changes | Rp222.05 Million | +0.31% |
| Total Change | Rp- | 0.63% |
Book Value vs Market Value Analysis
This analysis compares PT Graha Prima Mentari 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: 6.79x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has decreased from 15.58x to 6.79x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2022-12-31 | Rp20.02 | Rp312.00 | x |
| 2023-12-31 | Rp45.68 | Rp312.00 | x |
| 2024-12-31 | Rp45.97 | Rp312.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently PT Graha Prima Mentari 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): 3.60%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 0.36%
- • Asset Turnover: 3.68x
- • Equity Multiplier: 2.70x
- Recent ROE (3.60%) is below the historical average (5.74%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2022 | 7.32% | 0.69% | 6.49x | 1.62x | Rp-828.95 Million |
| 2023 | 6.30% | 1.45% | 4.17x | 1.04x | Rp-2.61 Billion |
| 2024 | 3.60% | 0.36% | 3.68x | 2.70x | Rp-4.54 Billion |
Industry Comparison
This section compares PT Graha Prima Mentari Tbk's net assets metrics with peer companies in the Beverages - Non-Alcoholic industry.
Industry Context
- Industry: Beverages - Non-Alcoholic
- Average net assets among peers: $1,883,551,851,277
- Average return on equity (ROE) among peers: 16.24%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| PT Graha Prima Mentari Tbk (GRPM) | Rp72.41 Billion | 7.32% | 1.26x | $5.93 Million |
| Akasha Wira International Tbk (ADES) | $68.22 Billion | 23.92% | 1.61x | $47.17 Million |
| Tri Banyan Tirta Tbk (ALTO) | $506.97 Billion | -4.79% | 1.33x | $1.09 Million |
| Sariguna Primatirta PT (CLEO) | $1.00 Trillion | 18.04% | 0.35x | $130.24 Million |
| Kino Indonesia Tbk PT (KINO) | $2.70 Trillion | 19.26% | 0.74x | $12.19 Million |
| Ultra Jaya Milk Industry Tbk (ULTJ) | $5.14 Trillion | 24.75% | 0.44x | $184.55 Million |