Hanjaya Mandala Sampoerna Tbk PT
PT Hanjaya Mandala Sampoerna Tbk, together with its subsidiaries, engages in manufacture, distribution, and trading of cigarettes and other tobacco products in Indonesia and Internationally. The company offers hand-rolled kretek, and white; machine-made kretek, and white cigarettes under the Dji Sam Soe Magnum, Sampoerna Kretek, Sampoerna A, Magnum and Marlboro Filter Black brand names. It also i… Read more
Hanjaya Mandala Sampoerna Tbk PT (HMSP) - Net Assets
Latest net assets as of September 2025: Rp26.30 Trillion IDR
Based on the latest financial reports, Hanjaya Mandala Sampoerna Tbk PT (HMSP) has net assets worth Rp26.30 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 (Rp47.92 Trillion) and total liabilities (Rp21.62 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 | Rp26.30 Trillion |
| % of Total Assets | 54.88% |
| Annual Growth Rate | 8.47% |
| 5-Year Change | -6.23% |
| 10-Year Change | -11.43% |
| Growth Volatility | 29.59 |
Hanjaya Mandala Sampoerna Tbk PT - Net Assets Trend (2000–2024)
This chart illustrates how Hanjaya Mandala Sampoerna 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 Hanjaya Mandala Sampoerna Tbk PT (2000–2024)
The table below shows the annual net assets of Hanjaya Mandala Sampoerna Tbk PT from 2000 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp28.36 Trillion | -5.07% |
| 2023-12-31 | Rp29.87 Trillion | +6.03% |
| 2022-12-31 | Rp28.17 Trillion | -3.50% |
| 2021-12-31 | Rp29.19 Trillion | -3.47% |
| 2020-12-31 | Rp30.24 Trillion | -15.24% |
| 2019-12-31 | Rp35.68 Trillion | +0.91% |
| 2018-12-31 | Rp35.36 Trillion | +3.65% |
| 2017-12-31 | Rp34.11 Trillion | -0.18% |
| 2016-12-31 | Rp34.18 Trillion | +6.74% |
| 2015-12-31 | Rp32.02 Trillion | +137.19% |
| 2014-12-31 | Rp13.50 Trillion | -4.64% |
| 2013-12-31 | Rp14.16 Trillion | +6.36% |
| 2012-12-31 | Rp13.31 Trillion | +30.45% |
| 2011-12-31 | Rp10.20 Trillion | -0.13% |
| 2010-12-31 | Rp10.22 Trillion | -2.39% |
| 2009-12-31 | Rp10.47 Trillion | +30.01% |
| 2008-12-31 | Rp8.05 Trillion | -0.20% |
| 2007-12-31 | Rp8.07 Trillion | +39.39% |
| 2006-12-31 | Rp5.79 Trillion | +20.01% |
| 2005-12-31 | Rp4.82 Trillion | -6.86% |
| 2004-12-31 | Rp5.18 Trillion | -13.72% |
| 2003-12-31 | Rp6.00 Trillion | +11.21% |
| 2002-12-31 | Rp5.40 Trillion | +22.87% |
| 2001-12-31 | Rp4.39 Trillion | +8.91% |
| 2000-12-31 | Rp4.03 Trillion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Hanjaya Mandala Sampoerna 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 160.8% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp6.54 Trillion | 23.07% |
| Common Stock | Rp465.27 Billion | 1.64% |
| Other Comprehensive Income | Rp711.29 Billion | 2.51% |
| Other Components | Rp20.64 Trillion | 72.78% |
| Total Equity | Rp28.36 Trillion | 100.00% |
Hanjaya Mandala Sampoerna Tbk PT Competitors by Market Cap
The table below lists competitors of Hanjaya Mandala Sampoerna Tbk PT ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Alarko Holding AS
IS:ALARK
|
$413.66 Million |
|
China Motor Corp
TW:2204
|
$413.67 Million |
|
Fuller Smith & Turner P.L.C
PINK:FTUAF
|
$413.74 Million |
|
Chongqing Genrix Biopharmaceutical Co. Ltd. A
SHG:688443
|
$413.83 Million |
|
Thoughtworks Holding Inc
NASDAQ:TWKS
|
$413.51 Million |
|
JHSF Participações S.A.
SA:JHSF3
|
$413.50 Million |
|
New Guomai Digital Culture Co Ltd
SHG:600640
|
$413.35 Million |
|
MILLER INDS DL-01
F:5OJ
|
$413.26 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Hanjaya Mandala Sampoerna Tbk PT's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 29,869,853,000,000 to 28,356,427,000,000, a change of -1,513,426,000,000 (-5.1%).
- Net income of 6,645,774,000,000 contributed positively to equity growth.
- Dividend payments of 8,060,843,000,000 reduced retained earnings.
- Other comprehensive income increased equity by 14,000,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp6.65 Trillion | +23.44% |
| Dividends Paid | Rp8.06 Trillion | -28.43% |
| Other Comprehensive Income | Rp14.00 Million | +0.0% |
| Other Changes | Rp-98.37 Billion | -0.35% |
| Total Change | Rp- | -5.07% |
Book Value vs Market Value Analysis
This analysis compares Hanjaya Mandala Sampoerna 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: 0.64x
- 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 15.63x to 0.64x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2006-12-31 | Rp48.95 | Rp765.00 | x |
| 2007-12-31 | Rp69.33 | Rp765.00 | x |
| 2008-12-31 | Rp69.19 | Rp765.00 | x |
| 2009-12-31 | Rp89.94 | Rp765.00 | x |
| 2010-12-31 | Rp87.82 | Rp765.00 | x |
| 2011-12-31 | Rp87.71 | Rp765.00 | x |
| 2012-12-31 | Rp114.42 | Rp765.00 | x |
| 2013-12-31 | Rp121.70 | Rp765.00 | x |
| 2014-12-31 | Rp115.21 | Rp765.00 | x |
| 2015-12-31 | Rp287.49 | Rp765.00 | x |
| 2016-12-31 | Rp293.81 | Rp765.00 | x |
| 2017-12-31 | Rp293.27 | Rp765.00 | x |
| 2018-12-31 | Rp303.98 | Rp765.00 | x |
| 2019-12-31 | Rp306.74 | Rp765.00 | x |
| 2020-12-31 | Rp259.99 | Rp765.00 | x |
| 2021-12-31 | Rp250.96 | Rp765.00 | x |
| 2022-12-31 | Rp1187.81 | Rp765.00 | x |
| 2023-12-31 | Rp1259.48 | Rp765.00 | x |
| 2024-12-31 | Rp1195.67 | Rp765.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Hanjaya Mandala Sampoerna 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): 23.44%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 5.64%
- • Asset Turnover: 2.17x
- • Equity Multiplier: 1.91x
- Recent ROE (23.44%) is below the historical average (43.24%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2000 | 26.53% | 10.11% | 1.18x | 2.23x | Rp631.71 Billion |
| 2001 | 22.96% | 6.79% | 1.49x | 2.28x | Rp539.26 Billion |
| 2002 | 32.13% | 11.05% | 1.54x | 1.89x | Rp1.15 Trillion |
| 2003 | 24.39% | 9.59% | 1.44x | 1.77x | Rp830.00 Billion |
| 2004 | 40.99% | 11.29% | 1.53x | 2.38x | Rp1.51 Trillion |
| 2005 | 52.08% | 9.66% | 2.07x | 2.61x | Rp1.93 Trillion |
| 2006 | 62.00% | 11.95% | 2.33x | 2.22x | Rp2.96 Trillion |
| 2007 | 44.94% | 12.17% | 1.90x | 1.94x | Rp2.82 Trillion |
| 2008 | 48.40% | 11.23% | 2.15x | 2.00x | Rp3.09 Trillion |
| 2009 | 48.63% | 13.05% | 2.20x | 1.69x | Rp4.04 Trillion |
| 2010 | 62.87% | 14.80% | 2.11x | 2.01x | Rp5.40 Trillion |
| 2011 | 79.06% | 15.26% | 2.73x | 1.90x | Rp7.05 Trillion |
| 2012 | 74.73% | 14.93% | 2.54x | 1.97x | Rp8.61 Trillion |
| 2013 | 76.43% | 14.42% | 2.74x | 1.94x | Rp9.40 Trillion |
| 2014 | 75.43% | 12.62% | 2.84x | 2.10x | Rp8.83 Trillion |
| 2015 | 32.37% | 11.64% | 2.34x | 1.19x | Rp7.16 Trillion |
| 2016 | 37.34% | 13.37% | 2.25x | 1.24x | Rp9.34 Trillion |
| 2017 | 37.14% | 12.79% | 2.30x | 1.26x | Rp9.26 Trillion |
| 2018 | 38.29% | 12.68% | 2.29x | 1.32x | Rp10.00 Trillion |
| 2019 | 38.46% | 12.94% | 2.08x | 1.43x | Rp10.15 Trillion |
| 2020 | 28.38% | 9.28% | 1.86x | 1.64x | Rp5.56 Trillion |
| 2021 | 24.45% | 7.22% | 1.86x | 1.82x | Rp4.22 Trillion |
| 2022 | 22.45% | 5.69% | 2.03x | 1.94x | Rp3.51 Trillion |
| 2023 | 27.11% | 17.29% | 0.85x | 1.85x | Rp5.11 Trillion |
| 2024 | 23.44% | 5.64% | 2.17x | 1.91x | Rp3.81 Trillion |
Industry Comparison
This section compares Hanjaya Mandala Sampoerna Tbk PT's net assets metrics with peer companies in the Tobacco industry.
Industry Context
- Industry: Tobacco
- Average net assets among peers: $3,711,366,185,935
- Average return on equity (ROE) among peers: 12.37%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Hanjaya Mandala Sampoerna Tbk PT (HMSP) | Rp26.30 Trillion | 26.53% | 0.82x | $413.55 Million |
| Gudang Garam Tbk (GGRM) | $9.71 Trillion | 21.49% | 0.59x | $416.94 Million |
| Indonesian Tobacco Tbk PT (ITIC) | $433.30 Billion | 4.90% | 0.47x | $3.76 Million |
| Wismilak Inti Makmur Tbk (WIIM) | $991.09 Billion | 10.71% | 0.37x | $89.82 Million |