Jakarta Setiabudi Internasional
PT Jakarta Setiabudi Internasional Tbk, together with its subsidiaries, engages in the hospitality and property businesses in Indonesia. The company operates through Hotel, Real Estate, Rental of Office Space, and Retail of Retail Center segments. It provides hotel guestrooms and restaurant services; and sells land and/or buildings, and apartment units. The company was founded in 1975 and is head… Read more
Jakarta Setiabudi Internasional (JSPT) - Net Assets
Latest net assets as of September 2025: Rp3.08 Trillion IDR
Based on the latest financial reports, Jakarta Setiabudi Internasional (JSPT) has net assets worth Rp3.08 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 (Rp6.38 Trillion) and total liabilities (Rp3.30 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 | Rp3.08 Trillion |
| % of Total Assets | 48.32% |
| Annual Growth Rate | N/A |
| 5-Year Change | -2.98% |
| 10-Year Change | 18.47% |
| Growth Volatility | 15.63 |
Jakarta Setiabudi Internasional - Net Assets Trend (2000–2024)
This chart illustrates how Jakarta Setiabudi 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 Jakarta Setiabudi Internasional (2000–2024)
The table below shows the annual net assets of Jakarta Setiabudi Internasional from 2000 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp2.93 Trillion | +10.95% |
| 2023-12-31 | Rp2.64 Trillion | -2.35% |
| 2022-12-31 | Rp2.70 Trillion | -0.27% |
| 2021-12-31 | Rp2.71 Trillion | -10.21% |
| 2020-12-31 | Rp3.02 Trillion | -8.70% |
| 2019-12-31 | Rp3.30 Trillion | +2.08% |
| 2018-12-31 | Rp3.24 Trillion | +16.22% |
| 2017-12-31 | Rp2.79 Trillion | +5.05% |
| 2016-12-31 | Rp2.65 Trillion | +7.31% |
| 2015-12-31 | Rp2.47 Trillion | +7.05% |
| 2014-12-31 | Rp2.31 Trillion | +13.35% |
| 2013-12-31 | Rp2.04 Trillion | +12.55% |
| 2012-12-31 | Rp1.81 Trillion | +11.82% |
| 2011-12-31 | Rp1.62 Trillion | +11.39% |
| 2010-12-31 | Rp1.45 Trillion | +4.66% |
| 2009-12-31 | Rp1.39 Trillion | +10.24% |
| 2008-12-31 | Rp1.26 Trillion | -3.28% |
| 2007-12-31 | Rp1.30 Trillion | +3.34% |
| 2006-12-31 | Rp1.26 Trillion | -2.58% |
| 2005-12-31 | Rp1.29 Trillion | -7.21% |
| 2004-12-31 | Rp1.39 Trillion | +0.04% |
| 2003-12-31 | Rp1.39 Trillion | +70.01% |
| 2002-12-31 | Rp819.10 Billion | +255.72% |
| 2001-12-31 | Rp-526.00 Billion | -237.21% |
| 2000-12-31 | Rp-155.99 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Jakarta Setiabudi 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 136562089000000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp1.37 Trillion | 62.75% |
| Common Stock | Rp1.16 Trillion | 53.27% |
| Other Comprehensive Income | Rp12.61 Billion | 0.58% |
| Total Equity | Rp2.18 Trillion | 100.00% |
Jakarta Setiabudi Internasional Competitors by Market Cap
The table below lists competitors of Jakarta Setiabudi Internasional ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
NEW STRATUS ENERGY
F:80N
|
$38.77 Million |
|
IMPACT Silver Corp.
PINK:ISVLF
|
$38.78 Million |
|
Pappajack Bhd
KLSE:0242
|
$38.79 Million |
|
Man Zai Industrial Co Ltd
TWO:4543
|
$38.80 Million |
|
InnoTec TSS AG
F:TSS
|
$38.76 Million |
|
Footway Group AB Pfd.
ST:FOOT-PREF
|
$38.76 Million |
|
BBX Capital Inc
PINK:BBXIB
|
$38.75 Million |
|
Inzi Controls
KO:023800
|
$38.74 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Jakarta Setiabudi Internasional's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 1,930,368,151,000 to 2,176,397,960,000, a change of 246,029,809,000 (12.7%).
- Net income of 261,337,269,000 contributed positively to equity growth.
- Dividend payments of 23,187,360,000 reduced retained earnings.
- Other comprehensive income increased equity by 9,156,488,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp261.34 Billion | +12.01% |
| Dividends Paid | Rp23.19 Billion | -1.07% |
| Other Comprehensive Income | Rp9.16 Billion | +0.42% |
| Other Changes | Rp-1.28 Billion | -0.06% |
| Total Change | Rp- | 12.75% |
Book Value vs Market Value Analysis
This analysis compares Jakarta Setiabudi 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: 1.57x
- 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 3.22x to 1.57x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2009-12-31 | Rp457.90 | Rp1475.00 | x |
| 2010-12-31 | Rp485.41 | Rp1475.00 | x |
| 2011-12-31 | Rp538.53 | Rp1475.00 | x |
| 2012-12-31 | Rp605.46 | Rp1475.00 | x |
| 2013-12-31 | Rp663.92 | Rp1475.00 | x |
| 2014-12-31 | Rp760.26 | Rp1475.00 | x |
| 2015-12-31 | Rp820.88 | Rp1475.00 | x |
| 2016-12-31 | Rp856.80 | Rp1475.00 | x |
| 2017-12-31 | Rp897.36 | Rp1475.00 | x |
| 2018-12-31 | Rp1011.63 | Rp1475.00 | x |
| 2019-12-31 | Rp1034.57 | Rp1475.00 | x |
| 2020-12-31 | Rp955.87 | Rp1475.00 | x |
| 2021-12-31 | Rp871.94 | Rp1475.00 | x |
| 2022-12-31 | Rp863.12 | Rp1475.00 | x |
| 2023-12-31 | Rp832.51 | Rp1475.00 | x |
| 2024-12-31 | Rp938.61 | Rp1475.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Jakarta Setiabudi 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): 12.01%
- The company shows good efficiency in utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 10.88%
- • Asset Turnover: 0.37x
- • Equity Multiplier: 2.97x
- Recent ROE (12.01%) is above the historical average (7.81%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2002 | 39.48% | 55.80% | 0.28x | 2.48x | Rp213.49 Billion |
| 2003 | 2.50% | 6.68% | 0.19x | 1.97x | Rp-86.99 Billion |
| 2007 | 2.58% | 3.28% | 0.30x | 2.63x | Rp-76.67 Billion |
| 2009 | 7.47% | 8.28% | 0.37x | 2.45x | Rp-26.87 Billion |
| 2010 | 9.52% | 10.33% | 0.42x | 2.20x | Rp-5.43 Billion |
| 2011 | 11.35% | 13.20% | 0.37x | 2.30x | Rp16.85 Billion |
| 2012 | 12.42% | 14.45% | 0.36x | 2.36x | Rp33.93 Billion |
| 2013 | 10.61% | 12.89% | 0.37x | 2.23x | Rp9.43 Billion |
| 2014 | 14.51% | 19.17% | 0.37x | 2.03x | Rp79.55 Billion |
| 2015 | 9.28% | 15.54% | 0.31x | 1.93x | Rp-13.75 Billion |
| 2016 | 6.27% | 11.55% | 0.28x | 1.96x | Rp-74.11 Billion |
| 2017 | 6.33% | 11.74% | 0.27x | 1.98x | Rp-76.36 Billion |
| 2018 | 12.79% | 19.54% | 0.30x | 2.15x | Rp65.51 Billion |
| 2019 | 4.62% | 8.56% | 0.23x | 2.33x | Rp-128.99 Billion |
| 2020 | -10.64% | -39.96% | 0.10x | 2.60x | Rp-457.41 Billion |
| 2021 | -10.41% | -38.06% | 0.10x | 2.81x | Rp-412.59 Billion |
| 2022 | -2.25% | -3.27% | 0.23x | 3.04x | Rp-245.18 Billion |
| 2023 | 9.91% | 10.77% | 0.28x | 3.25x | Rp-1.80 Billion |
| 2024 | 12.01% | 10.88% | 0.37x | 2.97x | Rp43.70 Billion |
Industry Comparison
This section compares Jakarta Setiabudi Internasional's net assets metrics with peer companies in the Real Estate Services industry.
Industry Context
- Industry: Real Estate Services
- Average net assets among peers: $1,782,492,457,203
- Average return on equity (ROE) among peers: 3.82%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Jakarta Setiabudi Internasional (JSPT) | Rp3.08 Trillion | 39.48% | 1.07x | $38.77 Million |
| Bekasi Fajar Industrial Estate (BEST) | $2.85 Trillion | 13.72% | 0.28x | $25.77 Million |
| Bukit Darmo Property Tbk (BKDP) | $381.91 Billion | -9.06% | 0.99x | $3.44 Million |
| PT Bangun Kosambi Sukses Tbk (CBDK) | $432.24 Million | 17.46% | 29.38x | $167.95 Million |
| Diamond Citra Propertindo PT (DADA) | $343.31 Billion | 1.48% | 0.84x | $12.24 Million |
| Duta Anggada Realty Tbk (DART) | $739.01 Billion | 3.64% | 2.47x | $2.35 Million |
| PT Dafam Property Indonesia Tbk (DFAM) | $-55.42 Billion | 0.00% | 0.00x | $7.90 Million |
| Bakrieland Development Tbk (ELTY) | $7.17 Trillion | -3.22% | 0.72x | $23.70 |
| Megapolitan Developments Tbk (EMDE) | $602.96 Billion | 7.43% | 0.96x | $3.83 Million |
| Indonesian Paradise Property (INPP) | $5.77 Trillion | -8.38% | 0.33x | $94.75 Million |
| Era Graharealty PT Tbk (IPAC) | $25.78 Billion | 15.17% | 0.28x | $834.38K |