Hanjaya Mandala Sampoerna Tbk PT (HMSP) - Net Assets
Based on the latest financial reports, Hanjaya Mandala Sampoerna Tbk PT (HMSP) has net assets worth Rp28.35 Trillion IDR (≈ $1.66 Billion USD) as of December 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp51.56 Trillion ≈ $3.02 Billion USD) and total liabilities (Rp23.21 Trillion ≈ $1.36 Billion USD). 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. Check HMSP asset liquidity ratio to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Rp28.35 Trillion |
| % of Total Assets | 54.98% |
| Annual Growth Rate | 8.11% |
| 5-Year Change | -2.88% |
| 10-Year Change | -17.04% |
| Growth Volatility | 29.07 |
Hanjaya Mandala Sampoerna Tbk PT - Net Assets Trend (2000–2025)
This chart illustrates how Hanjaya Mandala Sampoerna Tbk PT's net assets have evolved over time, based on quarterly financial data. Also explore Hanjaya Mandala Sampoerna Tbk PT total assets for the complete picture of this company's asset base.
Annual Net Assets for Hanjaya Mandala Sampoerna Tbk PT (2000–2025)
The table below shows the annual net assets of Hanjaya Mandala Sampoerna Tbk PT from 2000 to 2025. For live valuation and market cap data, see how much is Hanjaya Mandala Sampoerna Tbk PT worth.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | Rp28.35 Trillion ≈ $1.66 Billion |
-0.02% |
| 2024-12-31 | Rp28.36 Trillion ≈ $1.66 Billion |
-5.07% |
| 2023-12-31 | Rp29.87 Trillion ≈ $1.75 Billion |
+6.03% |
| 2022-12-31 | Rp28.17 Trillion ≈ $1.65 Billion |
-3.50% |
| 2021-12-31 | Rp29.19 Trillion ≈ $1.71 Billion |
-3.47% |
| 2020-12-31 | Rp30.24 Trillion ≈ $1.77 Billion |
-15.24% |
| 2019-12-31 | Rp35.68 Trillion ≈ $2.09 Billion |
+0.91% |
| 2018-12-31 | Rp35.36 Trillion ≈ $2.07 Billion |
+3.65% |
| 2017-12-31 | Rp34.11 Trillion ≈ $2.00 Billion |
-0.18% |
| 2016-12-31 | Rp34.18 Trillion ≈ $2.00 Billion |
+6.74% |
| 2015-12-31 | Rp32.02 Trillion ≈ $1.88 Billion |
+137.19% |
| 2014-12-31 | Rp13.50 Trillion ≈ $790.94 Million |
-4.64% |
| 2013-12-31 | Rp14.16 Trillion ≈ $829.43 Million |
+6.36% |
| 2012-12-31 | Rp13.31 Trillion ≈ $779.82 Million |
+30.45% |
| 2011-12-31 | Rp10.20 Trillion ≈ $597.78 Million |
-0.13% |
| 2010-12-31 | Rp10.22 Trillion ≈ $598.58 Million |
-2.39% |
| 2009-12-31 | Rp10.47 Trillion ≈ $613.26 Million |
+30.01% |
| 2008-12-31 | Rp8.05 Trillion ≈ $471.71 Million |
-0.20% |
| 2007-12-31 | Rp8.07 Trillion ≈ $472.64 Million |
+39.39% |
| 2006-12-31 | Rp5.79 Trillion ≈ $339.08 Million |
+20.01% |
| 2005-12-31 | Rp4.82 Trillion ≈ $282.54 Million |
-6.86% |
| 2004-12-31 | Rp5.18 Trillion ≈ $303.34 Million |
-13.72% |
| 2003-12-31 | Rp6.00 Trillion ≈ $351.57 Million |
+11.21% |
| 2002-12-31 | Rp5.40 Trillion ≈ $316.13 Million |
+22.87% |
| 2001-12-31 | Rp4.39 Trillion ≈ $257.28 Million |
+8.91% |
| 2000-12-31 | Rp4.03 Trillion ≈ $236.23 Million |
-- |
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 161.2% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp6.55 Trillion | 23.11% |
| Common Stock | Rp465.27 Billion | 1.64% |
| Other Comprehensive Income | Rp711.39 Billion | 2.51% |
| Other Components | Rp20.62 Trillion | 72.74% |
| Total Equity | Rp28.35 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 |
|---|---|
|
China Great Wall Securities Co Ltd Class A
SHE:002939
|
$5.25 Billion |
|
Ralliant Corporation Common Stock
NYSE:RAL
|
$5.25 Billion |
|
Thai Airways International Public Company Limited
BK:THAI
|
$5.25 Billion |
|
Legence Corp. Class A Common stock
NASDAQ:LGN
|
$5.25 Billion |
|
GalaxyCore Inc
SHG:688728
|
$5.25 Billion |
|
Gecina SA
PA:GFC
|
$5.25 Billion |
|
Ming Yang Smart Energy Group Ltd
SHG:601615
|
$5.24 Billion |
|
Immunovant Inc
NASDAQ:IMVT
|
$5.24 Billion |
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 2024 to 2025, total equity changed from 28,356,427,000,000 to 28,350,764,000,000, a change of -5,663,000,000 (-0.0%).
- Net income of 6,609,456,000,000 contributed positively to equity growth.
- Dividend payments of 6,534,766,000,000 reduced retained earnings.
- Other comprehensive income increased equity by 100,000,000.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp6.61 Trillion | +23.31% |
| Dividends Paid | Rp6.53 Trillion | -23.05% |
| Other Comprehensive Income | Rp100.00 Million | +0.0% |
| Other Changes | Rp-80.45 Billion | -0.28% |
| Total Change | Rp- | -0.02% |
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: 3.16x
- 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 15.73x to 3.16x 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 | Rp770.00 | x |
| 2007-12-31 | Rp69.33 | Rp770.00 | x |
| 2008-12-31 | Rp69.19 | Rp770.00 | x |
| 2009-12-31 | Rp89.94 | Rp770.00 | x |
| 2010-12-31 | Rp87.82 | Rp770.00 | x |
| 2011-12-31 | Rp87.71 | Rp770.00 | x |
| 2012-12-31 | Rp114.42 | Rp770.00 | x |
| 2013-12-31 | Rp121.70 | Rp770.00 | x |
| 2014-12-31 | Rp115.21 | Rp770.00 | x |
| 2015-12-31 | Rp287.49 | Rp770.00 | x |
| 2016-12-31 | Rp293.81 | Rp770.00 | x |
| 2017-12-31 | Rp293.27 | Rp770.00 | x |
| 2018-12-31 | Rp303.98 | Rp770.00 | x |
| 2019-12-31 | Rp306.74 | Rp770.00 | x |
| 2020-12-31 | Rp259.99 | Rp770.00 | x |
| 2021-12-31 | Rp250.96 | Rp770.00 | x |
| 2022-12-31 | Rp1187.81 | Rp770.00 | x |
| 2023-12-31 | Rp1259.48 | Rp770.00 | x |
| 2024-12-31 | Rp1195.67 | Rp770.00 | x |
| 2025-12-31 | Rp243.73 | Rp770.00 | 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): 23.31%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 14.94%
- • Asset Turnover: 0.86x
- • Equity Multiplier: 1.82x
- Recent ROE (23.31%) is below the historical average (42.47%), 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 |
| 2025 | 23.31% | 14.94% | 0.86x | 1.82x | Rp3.77 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: $21,197,154,188,907
- Average return on equity (ROE) among peers: 6.94%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Hanjaya Mandala Sampoerna Tbk PT (HMSP) | Rp28.35 Trillion | 26.53% | 0.82x | $5.25 Billion |
| Gudang Garam Tbk (GGRM) | $62.57 Trillion | 2.49% | 0.20x | $1.80 Billion |
| Indonesian Tobacco Tbk PT (ITIC) | $364.32 Billion | 6.57% | 0.52x | $14.11 Million |
| Wismilak Inti Makmur Tbk (WIIM) | $656.30 Billion | 11.76% | 0.84x | $234.75 Million |
About 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. It offers combustible cigarettes, including machine-made kretek (SKM), hand-rolled kretek, machine-made white, and hand-rolled white cigarettes under the Dji Sam Soe Magnum, Sampoerna Kretek, Sampoerna A, Mag… Read more