Indofood Cbp Sukses Makmur Tbk
PT Indofood CBP Sukses Makmur Tbk produces and sells consumers products in Indonesia, Rest of Asia, the Middle East, Africa, and internationally. It operates through six segments: Noodles Division, Dairy Division (dairy products), Food Seasonings Division, Snack Foods Division, Nutrition and Special Foods Division, and Beverages Division. The company offers noodles, sauces, and instant seasonings… Read more
Indofood Cbp Sukses Makmur Tbk (ICBP) - Net Assets
Latest net assets as of September 2025: Rp71.35 Trillion IDR
Based on the latest financial reports, Indofood Cbp Sukses Makmur Tbk (ICBP) has net assets worth Rp71.35 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 (Rp132.41 Trillion) and total liabilities (Rp61.06 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 | Rp71.35 Trillion |
| % of Total Assets | 53.89% |
| Annual Growth Rate | 22.74% |
| 5-Year Change | 33.24% |
| 10-Year Change | 309.13% |
| Growth Volatility | 111.1 |
Indofood Cbp Sukses Makmur Tbk - Net Assets Trend (2007–2024)
This chart illustrates how Indofood Cbp Sukses Makmur 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 Indofood Cbp Sukses Makmur Tbk (2007–2024)
The table below shows the annual net assets of Indofood Cbp Sukses Makmur Tbk from 2007 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp67.04 Trillion | +7.95% |
| 2023-12-31 | Rp62.10 Trillion | +8.06% |
| 2022-12-31 | Rp57.47 Trillion | +5.02% |
| 2021-12-31 | Rp54.72 Trillion | +8.76% |
| 2020-12-31 | Rp50.32 Trillion | +88.66% |
| 2019-12-31 | Rp26.67 Trillion | +17.46% |
| 2018-12-31 | Rp22.71 Trillion | +11.72% |
| 2017-12-31 | Rp20.32 Trillion | +9.86% |
| 2016-12-31 | Rp18.50 Trillion | +12.90% |
| 2015-12-31 | Rp16.39 Trillion | +8.96% |
| 2014-12-31 | Rp15.04 Trillion | +13.37% |
| 2013-12-31 | Rp13.27 Trillion | +10.67% |
| 2012-12-31 | Rp11.99 Trillion | +11.92% |
| 2011-12-31 | Rp10.71 Trillion | +14.39% |
| 2010-12-31 | Rp9.36 Trillion | +476.23% |
| 2009-12-31 | Rp1.62 Trillion | -35.65% |
| 2008-12-31 | Rp2.52 Trillion | +22.62% |
| 2007-12-31 | Rp2.06 Trillion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Indofood Cbp Sukses Makmur 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 3889052000000000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp38.89 Trillion | 86.01% |
| Common Stock | Rp583.10 Billion | 1.29% |
| Other Comprehensive Income | Rp-311.71 Billion | -0.69% |
| Other Components | Rp6.06 Trillion | 13.39% |
| Total Equity | Rp45.22 Trillion | 100.00% |
Indofood Cbp Sukses Makmur Tbk Competitors by Market Cap
The table below lists competitors of Indofood Cbp Sukses Makmur Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
RLX Technology Inc
NYSE:RLX
|
$1.06 Billion |
|
HC Semitek Corp
SHE:300323
|
$1.06 Billion |
|
Gosuncn Technology Group Co Ltd Class A
SHE:300098
|
$1.06 Billion |
|
Cosan S.A
SA:CSAN3
|
$1.06 Billion |
|
Suzhou Hailu Heavy Industry Co Ltd
SHE:002255
|
$1.06 Billion |
|
Superior Plus Corp
PINK:SUUIF
|
$1.06 Billion |
|
Trinity Capital Inc
NASDAQ:TRIN
|
$1.06 Billion |
|
Top Glove Corporation Bhd
PINK:TPGVF
|
$1.05 Billion |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Indofood Cbp Sukses Makmur Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 40,750,169,000,000 to 45,217,376,000,000, a change of 4,467,207,000,000 (11.0%).
- Net income of 7,079,369,000,000 contributed positively to equity growth.
- Dividend payments of 2,332,382,000,000 reduced retained earnings.
- Other comprehensive income decreased equity by 382,262,000,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp7.08 Trillion | +15.66% |
| Dividends Paid | Rp2.33 Trillion | -5.16% |
| Other Comprehensive Income | Rp-382.26 Billion | -0.85% |
| Other Changes | Rp102.48 Billion | +0.23% |
| Total Change | Rp- | 10.96% |
Book Value vs Market Value Analysis
This analysis compares Indofood Cbp Sukses Makmur 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: 1.95x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has decreased from 8.42x to 1.95x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2010-12-31 | Rp899.82 | Rp7575.00 | x |
| 2011-12-31 | Rp876.09 | Rp7575.00 | x |
| 2012-12-31 | Rp978.79 | Rp7575.00 | x |
| 2013-12-31 | Rp1079.31 | Rp7575.00 | x |
| 2014-12-31 | Rp1207.15 | Rp7575.00 | x |
| 2015-12-31 | Rp1325.24 | Rp7575.00 | x |
| 2016-12-31 | Rp1506.10 | Rp7575.00 | x |
| 2017-12-31 | Rp1677.57 | Rp7575.00 | x |
| 2018-12-31 | Rp1853.81 | Rp7575.00 | x |
| 2019-12-31 | Rp2169.53 | Rp7575.00 | x |
| 2020-12-31 | Rp2523.63 | Rp7575.00 | x |
| 2021-12-31 | Rp2905.35 | Rp7575.00 | x |
| 2022-12-31 | Rp3131.44 | Rp7575.00 | x |
| 2023-12-31 | Rp3494.30 | Rp7575.00 | x |
| 2024-12-31 | Rp3877.36 | Rp7575.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Indofood Cbp Sukses Makmur 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): 15.66%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 9.75%
- • Asset Turnover: 0.58x
- • Equity Multiplier: 2.79x
- Recent ROE (15.66%) is below the historical average (18.72%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2010 | 19.10% | 9.49% | 1.34x | 1.50x | Rp812.09 Billion |
| 2011 | 19.33% | 10.20% | 1.27x | 1.49x | Rp953.66 Billion |
| 2012 | 19.09% | 10.10% | 1.22x | 1.56x | Rp1.04 Trillion |
| 2013 | 17.68% | 8.87% | 1.18x | 1.69x | Rp966.59 Billion |
| 2014 | 18.50% | 8.67% | 1.21x | 1.77x | Rp1.20 Trillion |
| 2015 | 19.42% | 9.45% | 1.20x | 1.72x | Rp1.46 Trillion |
| 2016 | 20.50% | 10.45% | 1.19x | 1.65x | Rp1.84 Trillion |
| 2017 | 19.41% | 10.66% | 1.13x | 1.62x | Rp1.84 Trillion |
| 2018 | 21.17% | 11.91% | 1.12x | 1.59x | Rp2.41 Trillion |
| 2019 | 19.92% | 11.91% | 1.09x | 1.53x | Rp2.51 Trillion |
| 2020 | 22.38% | 14.12% | 0.45x | 3.52x | Rp3.64 Trillion |
| 2021 | 18.89% | 11.27% | 0.48x | 3.48x | Rp3.01 Trillion |
| 2022 | 12.56% | 7.08% | 0.56x | 3.16x | Rp935.52 Billion |
| 2023 | 17.15% | 10.29% | 0.57x | 2.93x | Rp2.92 Trillion |
| 2024 | 15.66% | 9.75% | 0.58x | 2.79x | Rp2.56 Trillion |
Industry Comparison
This section compares Indofood Cbp Sukses Makmur Tbk's net assets metrics with peer companies in the Packaged Foods industry.
Industry Context
- Industry: Packaged Foods
- Average net assets among peers: $631,799,965,479
- Average return on equity (ROE) among peers: 6.17%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Indofood Cbp Sukses Makmur Tbk (ICBP) | Rp71.35 Trillion | 19.10% | 0.86x | $1.06 Billion |
| FKS Food Sejahtera Tbk PT (AISA) | $95.16 Billion | 0.04% | 2.76x | $17.28 Million |
| Estika Tata Tiara Tbk PT (BEEF) | $-266.29 Billion | 0.00% | 0.00x | $24.58 Million |
| Formosa Ingredient Factory PT Tbk (BOBA) | $151.05 Billion | 9.90% | 0.16x | $1.26 Million |
| PT Raja Roti Cemerlang Tbk (BRRC) | $20.11 Billion | 5.85% | 1.84x | $2.01 Million |
| Budi Starch & Sweetener Tbk (BUDI) | $267.46 Billion | 7.73% | 2.48x | $23.27 Million |
| Eagle High Plantations Tbk (BWPT) | $164.27 Billion | 0.56% | 1.05x | $52.97 Million |
| Campina Ice Cream Industry Tbk PT (CAMP) | $935.39 Billion | 8.21% | 0.13x | $5.76 Million |
| Citra Borneo Utama (CBUT) | $-209.50 Billion | 0.00% | 0.00x | $47.87 Million |
| Wilmar Cahaya Indonesia Tbk (CEKA) | $463.40 Billion | 12.59% | 1.22x | $10.68 Million |
| Cisarua Mountain Dairy Tbk PT (CMRY) | $4.70 Trillion | 16.82% | 0.19x | $428.70 Million |