Champion Pacific Indonesia Tbk
PT Champion Pacific Indonesia Tbk, together with its subsidiaries, manufactures and sells flexible plastic packaging products in Indonesia and internationally. The company offers container and packaging products comprising laminated aluminum foils, laminated plastic foils and films, and coated aluminum foils in the form of rolls, bags, and sheets for the pharmaceutical, agro-industry, food, cosme… Read more
Champion Pacific Indonesia Tbk (IGAR) - Net Assets
Latest net assets as of September 2025: Rp875.49 Billion IDR
Based on the latest financial reports, Champion Pacific Indonesia Tbk (IGAR) has net assets worth Rp875.49 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 (Rp977.89 Billion) and total liabilities (Rp102.40 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 | Rp875.49 Billion |
| % of Total Assets | 89.53% |
| Annual Growth Rate | 8.72% |
| 5-Year Change | 50.59% |
| 10-Year Change | 187.91% |
| Growth Volatility | 8.94 |
Champion Pacific Indonesia Tbk - Net Assets Trend (2000–2024)
This chart illustrates how Champion Pacific Indonesia 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 Champion Pacific Indonesia Tbk (2000–2024)
The table below shows the annual net assets of Champion Pacific Indonesia Tbk from 2000 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp893.85 Billion | +7.46% |
| 2023-12-31 | Rp831.84 Billion | +5.71% |
| 2022-12-31 | Rp786.93 Billion | +13.81% |
| 2021-12-31 | Rp691.47 Billion | +16.49% |
| 2020-12-31 | Rp593.58 Billion | +10.55% |
| 2019-12-31 | Rp536.93 Billion | +11.18% |
| 2018-12-31 | Rp482.91 Billion | +9.27% |
| 2017-12-31 | Rp441.95 Billion | +18.25% |
| 2016-12-31 | Rp373.75 Billion | +20.38% |
| 2015-12-31 | Rp310.46 Billion | +17.85% |
| 2014-12-31 | Rp263.45 Billion | +16.70% |
| 2013-12-31 | Rp225.74 Billion | -6.73% |
| 2012-12-31 | Rp242.03 Billion | -16.71% |
| 2011-12-31 | Rp290.59 Billion | -0.91% |
| 2010-12-31 | Rp293.24 Billion | +14.08% |
| 2009-12-31 | Rp257.06 Billion | +10.32% |
| 2008-12-31 | Rp233.01 Billion | +1.45% |
| 2007-12-31 | Rp229.68 Billion | +8.39% |
| 2006-12-31 | Rp211.90 Billion | +4.36% |
| 2005-12-31 | Rp203.04 Billion | +8.38% |
| 2004-12-31 | Rp187.35 Billion | +16.20% |
| 2003-12-31 | Rp161.23 Billion | +15.62% |
| 2002-12-31 | Rp139.45 Billion | +19.63% |
| 2001-12-31 | Rp116.57 Billion | -3.06% |
| 2000-12-31 | Rp120.24 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Champion Pacific Indonesia 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 867.9% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp560.98 Billion | 88.15% |
| Common Stock | Rp48.61 Billion | 7.64% |
| Other Comprehensive Income | Rp40.80 Billion | 6.41% |
| Total Equity | Rp636.42 Billion | 100.00% |
Champion Pacific Indonesia Tbk Competitors by Market Cap
The table below lists competitors of Champion Pacific Indonesia Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Rolta India Limited
NSE:ROLTA
|
$3.10 Million |
|
Kordellos Ch. Bros S.A
AT:KORDE
|
$3.10 Million |
|
Rectitude Holdings Ltd Ordinary Shares
NASDAQ:RECT
|
$3.10 Million |
|
Mantle Minerals Ltd
AU:MTL
|
$3.10 Million |
|
OMEGA DIAGNOST.GR. LS-04
F:RVKA
|
$3.09 Million |
|
InCity Immobilien AG
XETRA:IC8
|
$3.09 Million |
|
Val-d'Or Mining Corporation
PINK:VDOMF
|
$3.09 Million |
|
PT Graha Mitra Asia Tbk
JK:RELF
|
$3.09 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Champion Pacific Indonesia Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 596,991,454,912 to 636,422,147,000, a change of 39,430,692,088 (6.6%).
- Net income of 50,021,162,000 contributed positively to equity growth.
- Share repurchases of 10,887,490,000 reduced equity.
- Other comprehensive income increased equity by 681,050,091.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp50.02 Billion | +7.86% |
| Share Repurchases | Rp10.89 Billion | -1.71% |
| Other Comprehensive Income | Rp681.05 Million | +0.11% |
| Other Changes | Rp-384.03 Million | -0.06% |
| Total Change | Rp- | 6.60% |
Book Value vs Market Value Analysis
This analysis compares Champion Pacific Indonesia 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: 0.71x
- 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 2.91x to 0.71x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2012-12-31 | Rp167.67 | Rp488.00 | x |
| 2013-12-31 | Rp147.95 | Rp488.00 | x |
| 2014-12-31 | Rp171.47 | Rp488.00 | x |
| 2015-12-31 | Rp200.17 | Rp488.00 | x |
| 2016-12-31 | Rp245.67 | Rp488.00 | x |
| 2017-12-31 | Rp324.40 | Rp488.00 | x |
| 2018-12-31 | Rp356.02 | Rp488.00 | x |
| 2019-12-31 | Rp395.73 | Rp488.00 | x |
| 2020-12-31 | Rp437.59 | Rp488.00 | x |
| 2021-12-31 | Rp508.69 | Rp488.00 | x |
| 2022-12-31 | Rp578.40 | Rp488.00 | x |
| 2023-12-31 | Rp618.58 | Rp488.00 | x |
| 2024-12-31 | Rp687.88 | Rp488.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Champion Pacific Indonesia 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): 7.86%
- The company has moderate efficiency in generating returns from equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 5.76%
- • Asset Turnover: 0.89x
- • Equity Multiplier: 1.53x
- Recent ROE (7.86%) is below the historical average (13.32%), 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 | 20.31% | 7.27% | 1.27x | 2.21x | Rp10.68 Billion |
| 2001 | 7.65% | 2.44% | 1.32x | 2.39x | Rp-2.47 Billion |
| 2002 | 15.18% | 4.74% | 1.64x | 1.95x | Rp6.32 Billion |
| 2003 | 11.69% | 4.41% | 1.55x | 1.72x | Rp2.33 Billion |
| 2004 | 16.18% | 6.90% | 1.32x | 1.77x | Rp9.89 Billion |
| 2005 | 8.08% | 3.14% | 1.60x | 1.61x | Rp-3.28 Billion |
| 2006 | 5.63% | 2.42% | 1.42x | 1.64x | Rp-7.75 Billion |
| 2007 | 8.13% | 3.29% | 1.42x | 1.74x | Rp-3.55 Billion |
| 2008 | 3.84% | 1.57% | 1.54x | 1.60x | Rp-11.80 Billion |
| 2009 | 11.94% | 4.94% | 1.58x | 1.53x | Rp4.01 Billion |
| 2010 | 13.39% | 6.00% | 1.54x | 1.45x | Rp8.14 Billion |
| 2011 | 16.00% | 7.11% | 1.44x | 1.56x | Rp13.67 Billion |
| 2012 | 16.79% | 4.92% | 1.78x | 1.92x | Rp11.07 Billion |
| 2013 | 13.71% | 3.06% | 2.04x | 2.19x | Rp5.33 Billion |
| 2014 | 19.55% | 4.42% | 2.11x | 2.10x | Rp15.92 Billion |
| 2015 | 15.52% | 4.46% | 1.76x | 1.97x | Rp10.74 Billion |
| 2016 | 19.59% | 5.90% | 1.80x | 1.84x | Rp22.89 Billion |
| 2017 | 16.49% | 6.83% | 1.49x | 1.63x | Rp20.48 Billion |
| 2018 | 9.77% | 4.35% | 1.36x | 1.65x | Rp-806.29 Million |
| 2019 | 15.81% | 7.83% | 1.26x | 1.61x | Rp22.36 Billion |
| 2020 | 14.28% | 8.22% | 1.11x | 1.57x | Rp18.23 Billion |
| 2021 | 21.04% | 10.72% | 1.20x | 1.64x | Rp54.58 Billion |
| 2022 | 18.19% | 9.44% | 1.25x | 1.54x | Rp46.08 Billion |
| 2023 | 6.43% | 4.48% | 0.94x | 1.52x | Rp-21.30 Billion |
| 2024 | 7.86% | 5.76% | 0.89x | 1.53x | Rp-13.62 Billion |
Industry Comparison
This section compares Champion Pacific Indonesia Tbk's net assets metrics with peer companies in the Packaging & Containers industry.
Industry Context
- Industry: Packaging & Containers
- Average net assets among peers: $558,280,551,288
- Average return on equity (ROE) among peers: 4.61%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Champion Pacific Indonesia Tbk (IGAR) | Rp875.49 Billion | 20.31% | 0.12x | $3.09 Million |
| Argha Karya Prima Ind Tbk (AKPI) | $1.11 Trillion | 2.50% | 1.60x | $3.21 Million |
| Asiaplast Industries Tbk (APLI) | $153.08 Billion | 3.60% | 0.44x | $2.81 Million |
| Berlina Tbk (BRNA) | $358.07 Billion | 14.77% | 2.73x | $12.41 Million |
| Megalestari Epack Sentosaraya Pt (EPAC) | $181.26 Billion | 1.32% | 1.05x | $2.02 Million |
| Sinergi Inti Plastindo (ESIP) | $97.22 Billion | 0.90% | 0.04x | $1.55 Million |
| Indopoly Swakarsa Industry Tbk (IPOL) | $177.03 Million | 0.60% | 1.10x | $6.24 Million |
| Kedawung Setia Industrial Tbk (KDSI) | $127.25 Billion | 0.00% | 2.23x | $4.38 Million |
| PT Abadi Nusantara Hijau Investama Tbk (PACK) | $54.73 Billion | 4.18% | 0.41x | $5.49 Million |
| Panca Budi Idaman Tbk PT (PBID) | $2.95 Trillion | 13.60% | 0.18x | $31.84 Million |