Indomobil Sukses Internasional
PT Indomobil Sukses Internasional Tbk engages in the integrated automotive business in Indonesia. The company operates through Automotive, Financial Services, Car Rental and Logistics, and Others segments. It distributes vehicles and spare parts, as well as fuel, assembles vehicle, manufactures automotive parts/component, and provides after sales services, vehicle financing, car rental, used cars… Read more
Indomobil Sukses Internasional (IMAS) - Net Assets
Latest net assets as of September 2025: Rp15.68 Trillion IDR
Based on the latest financial reports, Indomobil Sukses Internasional (IMAS) has net assets worth Rp15.68 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 (Rp72.12 Trillion) and total liabilities (Rp56.44 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 | Rp15.68 Trillion |
| % of Total Assets | 21.74% |
| Annual Growth Rate | N/A |
| 5-Year Change | 26.03% |
| 10-Year Change | 139.3% |
| Growth Volatility | 52.23 |
Indomobil Sukses Internasional - Net Assets Trend (2000–2024)
This chart illustrates how Indomobil Sukses Internasional's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Indomobil Sukses Internasional (2000–2024)
The table below shows the annual net assets of Indomobil Sukses Internasional from 2000 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp16.03 Trillion | +3.59% |
| 2023-12-31 | Rp15.47 Trillion | +9.20% |
| 2022-12-31 | Rp14.17 Trillion | +10.28% |
| 2021-12-31 | Rp12.85 Trillion | +1.02% |
| 2020-12-31 | Rp12.72 Trillion | +35.16% |
| 2019-12-31 | Rp9.41 Trillion | -8.87% |
| 2018-12-31 | Rp10.32 Trillion | +11.23% |
| 2017-12-31 | Rp9.28 Trillion | +38.32% |
| 2016-12-31 | Rp6.71 Trillion | +0.19% |
| 2015-12-31 | Rp6.70 Trillion | -0.44% |
| 2014-12-31 | Rp6.73 Trillion | +1.01% |
| 2013-12-31 | Rp6.66 Trillion | +16.67% |
| 2012-12-31 | Rp5.71 Trillion | +12.28% |
| 2011-12-31 | Rp5.08 Trillion | +216.19% |
| 2010-12-31 | Rp1.61 Trillion | +147.06% |
| 2009-12-31 | Rp650.83 Billion | +35.59% |
| 2008-12-31 | Rp480.02 Billion | +19.53% |
| 2007-12-31 | Rp401.59 Billion | +0.46% |
| 2006-12-31 | Rp399.74 Billion | -3.00% |
| 2005-12-31 | Rp412.10 Billion | +11.99% |
| 2004-12-31 | Rp367.97 Billion | +0.65% |
| 2003-12-31 | Rp365.60 Billion | -8.09% |
| 2002-12-31 | Rp397.77 Billion | +340.77% |
| 2001-12-31 | Rp-165.21 Billion | -195.54% |
| 2000-12-31 | Rp-55.90 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Indomobil Sukses Internasional'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 173420700000000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp1.73 Trillion | 12.93% |
| Common Stock | Rp998.57 Billion | 7.45% |
| Other Comprehensive Income | Rp7.77 Trillion | 57.97% |
| Other Components | Rp2.90 Trillion | 21.65% |
| Total Equity | Rp13.41 Trillion | 100.00% |
Indomobil Sukses Internasional Competitors by Market Cap
The table below lists competitors of Indomobil Sukses Internasional ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Rane (Madras) Limited
NSE:RML
|
$67.77 Million |
|
TTEC Holdings Inc
NASDAQ:TTEC
|
$67.78 Million |
|
289930
KQ:289930
|
$67.81 Million |
|
Total Bangun Persada Tbk
JK:TOTL
|
$67.81 Million |
|
Bioventix PLC
F:51B
|
$67.73 Million |
|
Premier Marketing Public Company Limited
BK:PM
|
$67.72 Million |
|
Baazar Style Retail Limited
NSE:STYLEBAAZA
|
$67.69 Million |
|
Robot Consulting Co., Ltd. ADS
NASDAQ:LAWR
|
$67.69 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Indomobil Sukses Internasional's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 13,122,704,000,000 to 13,408,252,000,000, a change of 285,548,000,000 (2.2%).
- Net income of 233,738,000,000 contributed positively to equity growth.
- Dividend payments of 182,808,000,000 reduced retained earnings.
- Other comprehensive income increased equity by 125,080,000,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp233.74 Billion | +1.74% |
| Dividends Paid | Rp182.81 Billion | -1.36% |
| Other Comprehensive Income | Rp125.08 Billion | +0.93% |
| Other Changes | Rp109.54 Billion | +0.82% |
| Total Change | Rp- | 2.18% |
Book Value vs Market Value Analysis
This analysis compares Indomobil Sukses Internasional'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: 0.30x
- 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 10.76x to 0.30x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2005-12-31 | Rp93.87 | Rp1010.00 | x |
| 2006-12-31 | Rp91.37 | Rp1010.00 | x |
| 2007-12-31 | Rp79.17 | Rp1010.00 | x |
| 2008-12-31 | Rp136.26 | Rp1010.00 | x |
| 2009-12-31 | Rp207.77 | Rp1010.00 | x |
| 2010-12-31 | Rp605.70 | Rp1010.00 | x |
| 2011-12-31 | Rp1903.57 | Rp1010.00 | x |
| 2012-12-31 | Rp1786.75 | Rp1010.00 | x |
| 2013-12-31 | Rp2016.71 | Rp1010.00 | x |
| 2014-12-31 | Rp1973.88 | Rp1010.00 | x |
| 2015-12-31 | Rp1937.05 | Rp1010.00 | x |
| 2016-12-31 | Rp1940.81 | Rp1010.00 | x |
| 2017-12-31 | Rp2829.34 | Rp1010.00 | x |
| 2018-12-31 | Rp3139.09 | Rp1010.00 | x |
| 2019-12-31 | Rp2792.06 | Rp1010.00 | x |
| 2020-12-31 | Rp3493.02 | Rp1010.00 | x |
| 2021-12-31 | Rp2758.69 | Rp1010.00 | x |
| 2022-12-31 | Rp2966.58 | Rp1010.00 | x |
| 2023-12-31 | Rp3285.37 | Rp1010.00 | x |
| 2024-12-31 | Rp3357.10 | Rp1010.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Indomobil Sukses Internasional 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): 1.74%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 0.80%
- • Asset Turnover: 0.43x
- • Equity Multiplier: 5.04x
- Recent ROE (1.74%) is below the historical average (21.81%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2002 | 323.21% | 10.56% | 3.99x | 7.67x | Rp940.88 Billion |
| 2003 | 28.59% | 2.32% | 0.96x | 12.81x | Rp40.81 Billion |
| 2005 | 19.41% | 0.85% | 0.98x | 23.31x | Rp18.60 Billion |
| 2006 | 0.65% | 0.04% | 0.66x | 22.98x | Rp-17.98 Billion |
| 2007 | 0.83% | 0.03% | 1.04x | 29.45x | Rp-15.28 Billion |
| 2008 | 8.04% | 0.28% | 1.47x | 19.45x | Rp-5.63 Billion |
| 2009 | 26.89% | 1.69% | 1.36x | 11.65x | Rp73.86 Billion |
| 2010 | 35.13% | 4.10% | 1.37x | 6.25x | Rp320.94 Billion |
| 2011 | 17.38% | 5.15% | 1.22x | 2.76x | Rp345.20 Billion |
| 2012 | 15.46% | 4.05% | 1.13x | 3.39x | Rp283.09 Billion |
| 2013 | 9.10% | 2.65% | 0.90x | 3.81x | Rp-52.93 Billion |
| 2014 | -2.24% | -0.66% | 0.83x | 4.10x | Rp-701.15 Billion |
| 2015 | -0.81% | -0.25% | 0.73x | 4.42x | Rp-607.99 Billion |
| 2016 | -5.14% | -1.92% | 0.59x | 4.55x | Rp-852.78 Billion |
| 2017 | -1.33% | -0.71% | 0.49x | 3.82x | Rp-930.90 Billion |
| 2018 | 0.26% | 0.13% | 0.43x | 4.49x | Rp-887.92 Billion |
| 2019 | 1.50% | 0.65% | 0.42x | 5.52x | Rp-688.68 Billion |
| 2020 | -5.04% | -3.58% | 0.31x | 4.47x | Rp-1.63 Trillion |
| 2021 | -2.40% | -1.38% | 0.38x | 4.63x | Rp-1.37 Trillion |
| 2022 | 3.74% | 1.73% | 0.45x | 4.85x | Rp-741.35 Billion |
| 2023 | 4.82% | 2.19% | 0.46x | 4.79x | Rp-679.75 Billion |
| 2024 | 1.74% | 0.80% | 0.43x | 5.04x | Rp-1.11 Trillion |
Industry Comparison
This section compares Indomobil Sukses Internasional's net assets metrics with peer companies in the Auto & Truck Dealerships industry.
Industry Context
- Industry: Auto & Truck Dealerships
- Average net assets among peers: $2,271,424,313,983
- Average return on equity (ROE) among peers: 7.35%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Indomobil Sukses Internasional (IMAS) | Rp15.68 Trillion | 323.21% | 3.60x | $67.74 Million |
| Autopedia Sukses Lestari Tbk PT (ASLC) | $705.14 Billion | 0.47% | 0.12x | $11.72 Million |
| Bintang Oto Global Tbk PT (BOGA) | $427.48 Billion | 2.30% | 0.36x | $234.04 Million |
| Industri Dan Perdagangan Bintraco Dharma Tbk PT (CARS) | $876.82 Billion | 19.82% | 3.41x | $82.24 Million |
| Mitra Pinasthika Mustika Tbk (MPMX) | $6.19 Trillion | 10.70% | 0.44x | $90.62 Million |
| Putra Mandiri Jembar Tbk PT (PMJS) | $3.16 Trillion | 3.46% | 0.45x | $8.25 Million |