Inti Bangun Sejahtera Tbk (IBST) - Net Assets
Based on the latest financial reports, Inti Bangun Sejahtera Tbk (IBST) has net assets worth Rp2.33 Trillion IDR (≈ $136.63 Million USD) as of June 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp4.35 Trillion ≈ $254.69 Million USD) and total liabilities (Rp2.01 Trillion ≈ $118.06 Million 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 Inti Bangun Sejahtera Tbk liquidity resilience to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Rp2.33 Trillion |
| % of Total Assets | 53.65% |
| Annual Growth Rate | 33.57% |
| 5-Year Change | -65.04% |
| 10-Year Change | -27.26% |
| Growth Volatility | 438.44 |
Inti Bangun Sejahtera Tbk - Net Assets Trend (2007–2024)
This chart illustrates how Inti Bangun Sejahtera Tbk's net assets have evolved over time, based on quarterly financial data. Also explore IBST current and non-current assets for the complete picture of this company's asset base.
Annual Net Assets for Inti Bangun Sejahtera Tbk (2007–2024)
The table below shows the annual net assets of Inti Bangun Sejahtera Tbk from 2007 to 2024. For live valuation and market cap data, see IBST market cap.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp2.17 Trillion ≈ $127.06 Million |
-65.47% |
| 2023-12-31 | Rp6.28 Trillion ≈ $367.95 Million |
+6.59% |
| 2022-12-31 | Rp5.89 Trillion ≈ $345.20 Million |
-10.53% |
| 2021-12-31 | Rp6.58 Trillion ≈ $385.85 Million |
+6.18% |
| 2020-12-31 | Rp6.20 Trillion ≈ $363.40 Million |
+6.88% |
| 2019-12-31 | Rp5.80 Trillion ≈ $340.02 Million |
+11.13% |
| 2018-12-31 | Rp5.22 Trillion ≈ $305.95 Million |
+20.94% |
| 2017-12-31 | Rp4.32 Trillion ≈ $252.99 Million |
+25.75% |
| 2016-12-31 | Rp3.43 Trillion ≈ $201.19 Million |
+15.18% |
| 2015-12-31 | Rp2.98 Trillion ≈ $174.67 Million |
-2.01% |
| 2014-12-31 | Rp3.04 Trillion ≈ $178.25 Million |
+39.79% |
| 2013-12-31 | Rp2.18 Trillion ≈ $127.51 Million |
+74.35% |
| 2012-12-31 | Rp1.25 Trillion ≈ $73.14 Million |
+87.70% |
| 2011-12-31 | Rp664.97 Billion ≈ $38.96 Million |
+1877.27% |
| 2010-12-31 | Rp33.63 Billion ≈ $1.97 Million |
+31.54% |
| 2009-12-31 | Rp25.57 Billion ≈ $1.50 Million |
+26.43% |
| 2008-12-31 | Rp20.22 Billion ≈ $1.18 Million |
+27.93% |
| 2007-12-31 | Rp15.81 Billion ≈ $926.26K |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Inti Bangun Sejahtera 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 85585300000000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp855.85 Billion | 39.47% |
| Common Stock | Rp675.45 Billion | 31.15% |
| Other Comprehensive Income | Rp35.12 Billion | 1.62% |
| Other Components | Rp601.96 Billion | 27.76% |
| Total Equity | Rp2.17 Trillion | 100.00% |
Inti Bangun Sejahtera Tbk Competitors by Market Cap
The table below lists competitors of Inti Bangun Sejahtera Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Oil States International Inc
NYSE:OIS
|
$670.94 Million |
|
Hubei Xiangyuan New Material Technology Inc.
SHE:300980
|
$670.95 Million |
|
2G Energy AG
XETRA:2GB
|
$670.96 Million |
|
Sichuan Kexin Mechanic Electric
SHE:300092
|
$671.00 Million |
|
Ningbo Ligong Online Monitoring Technology Co Ltd
SHE:002322
|
$670.77 Million |
|
Kornit Digital Ltd
NASDAQ:KRNT
|
$670.74 Million |
|
Jiangxi Chen Guang New Materials Co Ltd
SHG:605399
|
$670.66 Million |
|
Newcapec Electronics Co Ltd
SHE:300248
|
$670.56 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Inti Bangun Sejahtera Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 6,279,434,076,189 to 2,168,387,000,000, a change of -4,111,047,076,189 (-65.5%).
- Net loss of 1,850,836,000,000 reduced equity.
- Other comprehensive income decreased equity by 2,045,570,026,634.
- Other factors decreased equity by 214,641,049,555.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp-1.85 Trillion | -85.36% |
| Other Comprehensive Income | Rp-2.05 Trillion | -94.34% |
| Other Changes | Rp-214.64 Billion | -9.9% |
| Total Change | Rp- | -65.47% |
Book Value vs Market Value Analysis
This analysis compares Inti Bangun Sejahtera 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: 5.28x
- 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 14.06x to 5.28x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2011-12-31 | Rp602.61 | Rp8475.00 | x |
| 2012-12-31 | Rp1131.09 | Rp8475.00 | x |
| 2013-12-31 | Rp1934.19 | Rp8475.00 | x |
| 2014-12-31 | Rp2231.01 | Rp8475.00 | x |
| 2015-12-31 | Rp2206.66 | Rp8475.00 | x |
| 2016-12-31 | Rp2541.58 | Rp8475.00 | x |
| 2017-12-31 | Rp3195.98 | Rp8475.00 | x |
| 2018-12-31 | Rp3865.10 | Rp8475.00 | x |
| 2019-12-31 | Rp4295.43 | Rp8475.00 | x |
| 2020-12-31 | Rp4590.89 | Rp8475.00 | x |
| 2021-12-31 | Rp4874.42 | Rp8475.00 | x |
| 2022-12-31 | Rp4360.97 | Rp8475.00 | x |
| 2023-12-31 | Rp4648.32 | Rp8475.00 | x |
| 2024-12-31 | Rp1605.14 | Rp8475.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Inti Bangun Sejahtera 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): -85.36%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -214.60%
- • Asset Turnover: 0.20x
- • Equity Multiplier: 2.04x
- Recent ROE (-85.36%) is below the historical average (4.18%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2011 | 12.32% | 190.81% | 0.03x | 2.39x | Rp15.44 Billion |
| 2012 | 45.99% | 138.76% | 0.19x | 1.73x | Rp449.23 Billion |
| 2013 | 40.00% | 194.16% | 0.16x | 1.32x | Rp652.78 Billion |
| 2014 | 7.61% | 48.02% | 0.13x | 1.26x | Rp-72.81 Billion |
| 2015 | 10.56% | 62.18% | 0.12x | 1.40x | Rp16.80 Billion |
| 2016 | 12.96% | 63.27% | 0.13x | 1.59x | Rp101.51 Billion |
| 2017 | 6.07% | 34.41% | 0.12x | 1.47x | Rp-169.62 Billion |
| 2018 | 2.80% | 16.27% | 0.12x | 1.48x | Rp-376.13 Billion |
| 2019 | 2.22% | 11.84% | 0.12x | 1.53x | Rp-451.44 Billion |
| 2020 | 1.08% | 5.99% | 0.11x | 1.68x | Rp-552.98 Billion |
| 2021 | 0.96% | 6.50% | 0.10x | 1.45x | Rp-595.14 Billion |
| 2022 | 0.70% | 3.82% | 0.12x | 1.60x | Rp-547.60 Billion |
| 2023 | 0.61% | 3.45% | 0.11x | 1.58x | Rp-589.65 Billion |
| 2024 | -85.36% | -214.60% | 0.20x | 2.04x | Rp-2.07 Trillion |
Industry Comparison
This section compares Inti Bangun Sejahtera Tbk's net assets metrics with peer companies in the Telecom Services industry.
Industry Context
- Industry: Telecom Services
- Average net assets among peers: $3,556,393,175,718
- Average return on equity (ROE) among peers: 12.33%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Inti Bangun Sejahtera Tbk (IBST) | Rp2.33 Trillion | 12.32% | 0.86x | $670.86 Million |
| Bali Towerindo Sentra Tbk (BALI) | $40.55 Billion | 9.38% | 4.97x | $292.80 Million |
| Centratama Telekomunikasi Ind (CENT) | $732.04 Billion | -3.99% | 0.14x | $180.90 Million |
| Indoritel Makmur Internasional (DNET) | $14.24 Trillion | 7.53% | 0.50x | $7.87 Billion |
| XL Axiata Tbk PT (EXCL) | $687.93 Billion | 108.05% | 5.90x | $2.95 Billion |
| Smartfren Telecom Tbk (FREN) | $1.80 Trillion | 2.80% | 1.53x | $1.36 Million |
| Gihon Telekomunikasi Indonesia Tbk PT (GHON) | $96.63 Billion | 9.26% | 2.28x | $57.69 Million |
| Indosat Tbk (ISAT) | $14.20 Trillion | -14.00% | 2.75x | $3.77 Billion |
| Jasnita Telekomindo Tbk PT (JAST) | $86.63 Billion | -8.56% | 0.71x | $6.28 Million |
| LCK Global Kedaton (LCKM) | $135.67 Billion | 0.52% | 0.07x | $7.85 Million |
About Inti Bangun Sejahtera Tbk
PT Inti Bangun Sejahtera Tbk provides telecommunication network services in the information, communication, and technology (ITC) sector in Indonesia. It operates through two segments: telecommunication tower lease and other services segments. The company constructs, rents, and maintains telecommunication towers and infrastructures, as well as fiber optic networks at outdoor and indoor clusters in… Read more