Grand House Mulia Pt
PT Grand House Mulia Tbk develops residential and commercial projects in Indonesia. The company also owns and leases real estate properties, as well as provides real estate and accommodation services. The company was founded in 2006 and is headquartered in Bogor, Indonesia. PT Grand House Mulia Tbk is a subsidiary of PT Graha Mulia Indotama.
Grand House Mulia Pt (HOMI) - Net Assets
Latest net assets as of September 2025: Rp132.92 Billion IDR
Based on the latest financial reports, Grand House Mulia Pt (HOMI) has net assets worth Rp132.92 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 (Rp194.91 Billion) and total liabilities (Rp61.99 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 | Rp132.92 Billion |
| % of Total Assets | 68.2% |
| Annual Growth Rate | 14.26% |
| 5-Year Change | 15.16% |
| 10-Year Change | N/A |
| Growth Volatility | 172.27 |
Grand House Mulia Pt - Net Assets Trend (2017–2024)
This chart illustrates how Grand House Mulia 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 Grand House Mulia Pt (2017–2024)
The table below shows the annual net assets of Grand House Mulia Pt from 2017 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp131.74 Billion | +0.40% |
| 2023-12-31 | Rp131.22 Billion | +3.38% |
| 2022-12-31 | Rp126.92 Billion | +5.86% |
| 2021-12-31 | Rp119.90 Billion | +4.81% |
| 2020-12-31 | Rp114.40 Billion | +101.46% |
| 2019-12-31 | Rp56.78 Billion | +477.89% |
| 2018-12-31 | Rp9.83 Billion | -81.03% |
| 2017-12-31 | Rp51.80 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Grand House Mulia 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 1470767166100.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp11.54 Billion | 8.77% |
| Common Stock | Rp78.75 Billion | 59.83% |
| Other Comprehensive Income | Rp750.00 Million | 0.57% |
| Other Components | Rp40.59 Billion | 30.83% |
| Total Equity | Rp131.63 Billion | 100.00% |
Grand House Mulia Pt Competitors by Market Cap
The table below lists competitors of Grand House Mulia Pt ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
SMI
BC:SMI
|
$6.00 Million |
|
Anvi Global Holdings, Inc.
OTCQB:ANVI
|
$6.00 Million |
|
Snack Empire Holdings Limited
PINK:SNEHF
|
$6.00 Million |
|
Coegin Pharma AB
F:7Z6
|
$6.00 Million |
|
Latin Metals Inc
OTCQB:LMSQF
|
$5.99 Million |
|
WCM Beteiligungs- und Grundbesitz-AG
F:WCMK
|
$5.99 Million |
|
Kothari Sugars And Chemicals Limited
NSE:KOTARISUG
|
$5.99 Million |
|
Zenta Group Company Limited Ordinary Shares
NASDAQ:ZGM
|
$5.99 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Grand House Mulia Pt's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 131,106,904,000 to 131,631,133,000, a change of 524,229,000 (0.4%).
- Net income of 508,697,803 contributed positively to equity growth.
- Other comprehensive income increased equity by 250,000,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp508.70 Million | +0.39% |
| Other Comprehensive Income | Rp250.00 Million | +0.19% |
| Other Changes | Rp-234.47 Million | -0.18% |
| Total Change | Rp- | 0.40% |
Book Value vs Market Value Analysis
This analysis compares Grand House Mulia 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: 3.09x
- 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 7.83x to 3.09x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2017-12-31 | Rp32.95 | Rp258.00 | x |
| 2018-12-31 | Rp52.98 | Rp258.00 | x |
| 2019-12-31 | Rp36.05 | Rp258.00 | x |
| 2020-12-31 | Rp72.63 | Rp258.00 | x |
| 2021-12-31 | Rp76.06 | Rp258.00 | x |
| 2022-12-31 | Rp80.52 | Rp258.00 | x |
| 2023-12-31 | Rp83.24 | Rp258.00 | x |
| 2024-12-31 | Rp83.58 | Rp258.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Grand House Mulia 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): 0.39%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 1.48%
- • Asset Turnover: 0.16x
- • Equity Multiplier: 1.58x
- Recent ROE (0.39%) is below the historical average (0.65%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2017 | -8.28% | 0.00% | 0.00x | 1.00x | Rp-9.49 Billion |
| 2018 | -8.34% | 0.00% | -0.04x | 0.13x | Rp-15.30 Billion |
| 2019 | 7.01% | 12.78% | 0.21x | 2.57x | Rp-1.70 Billion |
| 2020 | 1.09% | 4.33% | 0.12x | 2.05x | Rp-10.19 Billion |
| 2021 | 4.48% | 8.53% | 0.24x | 2.22x | Rp-6.62 Billion |
| 2022 | 5.54% | 9.45% | 0.28x | 2.09x | Rp-5.66 Billion |
| 2023 | 3.28% | 6.80% | 0.28x | 1.70x | Rp-8.81 Billion |
| 2024 | 0.39% | 1.48% | 0.16x | 1.58x | Rp-12.65 Billion |
Industry Comparison
This section compares Grand House Mulia Pt's net assets metrics with peer companies in the Real Estate - Development industry.
Industry Context
- Industry: Real Estate - Development
- Average net assets among peers: $1,998,725,518,942
- Average return on equity (ROE) among peers: 4.59%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Grand House Mulia Pt (HOMI) | Rp132.92 Billion | -8.28% | 0.47x | $5.99 Million |
| Adhi Commuter Properti Tbk PT (ADCP) | $2.57 Trillion | 4.51% | 1.58x | $6.68 Million |
| Makmur Berkah Amanda Pt (AMAN) | $709.54 Billion | 7.78% | 0.53x | $8.15 Million |
| Agung Podomoro Land Tbk (APLN) | $6.35 Trillion | 12.79% | 1.39x | $21.65 Million |
| Alam Sutera Realty Tbk (ASRI) | $2.79 Trillion | 21.63% | 1.16x | $78.83 Million |
| Bekasi Asri Pemula Tbk (BAPA) | $128.84 Billion | -2.88% | 0.05x | $1.06 Million |
| Bhakti Agung Propertindo (BAPI) | $428.73 Billion | -0.57% | 0.46x | $2.99 Million |
| Bumi Citra Permai Tbk (BCIP) | $73.69 Billion | 2.96% | 0.68x | $3.82 Million |
| Binakarya Jaya Abadi Tbk PT (BIKA) | $695.65 Billion | -3.52% | 2.41x | $556.90K |
| Sentul City Tbk (BKSL) | $4.59 Trillion | 2.95% | 0.15x | $112.63 Million |
| Wulandari Bangun Laksana (BSBK) | $1.65 Trillion | 0.24% | 0.53x | $13.48 Million |