Kedawung Setia Industrial Tbk
PT Kedawung Setia Industrial Tbk produces and sells corrugated cardboard boxes, enamel roofing panels, and enamel-coated household appliances in Indonesia. It operates through Houseware, Carton Box, and Others segments. The company also engages in the production of egg tray, and export of its products. The company was founded in 1973 and is headquartered in Surabaya, Indonesia. PT Kedawung Setia … Read more
Kedawung Setia Industrial Tbk (KDSI) - Net Assets
Latest net assets as of June 2025: Rp770.60 Billion IDR
Based on the latest financial reports, Kedawung Setia Industrial Tbk (KDSI) has net assets worth Rp770.60 Billion IDR as of June 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp1.26 Trillion) and total liabilities (Rp490.81 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 | Rp770.60 Billion |
| % of Total Assets | 61.09% |
| Annual Growth Rate | 7.52% |
| 5-Year Change | 24.37% |
| 10-Year Change | 117.76% |
| Growth Volatility | 21.88 |
Kedawung Setia Industrial Tbk - Net Assets Trend (2000–2024)
This chart illustrates how Kedawung Setia Industrial 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 Kedawung Setia Industrial Tbk (2000–2024)
The table below shows the annual net assets of Kedawung Setia Industrial Tbk from 2000 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp825.14 Billion | +5.20% |
| 2023-12-31 | Rp784.35 Billion | +6.29% |
| 2022-12-31 | Rp737.90 Billion | +5.19% |
| 2021-12-31 | Rp701.51 Billion | +5.73% |
| 2020-12-31 | Rp663.47 Billion | +9.09% |
| 2019-12-31 | Rp608.21 Billion | +9.55% |
| 2018-12-31 | Rp555.17 Billion | +14.34% |
| 2017-12-31 | Rp485.54 Billion | +15.66% |
| 2016-12-31 | Rp419.78 Billion | +10.78% |
| 2015-12-31 | Rp378.92 Billion | -4.43% |
| 2014-12-31 | Rp396.50 Billion | +12.64% |
| 2013-12-31 | Rp352.01 Billion | +11.39% |
| 2012-12-31 | Rp316.01 Billion | +13.20% |
| 2011-12-31 | Rp279.17 Billion | +9.25% |
| 2010-12-31 | Rp255.54 Billion | +7.08% |
| 2009-12-31 | Rp238.65 Billion | +4.61% |
| 2008-12-31 | Rp228.14 Billion | +2.57% |
| 2007-12-31 | Rp222.42 Billion | +42.65% |
| 2006-12-31 | Rp155.92 Billion | +96.62% |
| 2005-12-31 | Rp79.30 Billion | -3.46% |
| 2004-12-31 | Rp82.14 Billion | -21.65% |
| 2003-12-31 | Rp104.84 Billion | -15.45% |
| 2002-12-31 | Rp124.00 Billion | -2.56% |
| 2001-12-31 | Rp127.25 Billion | -12.22% |
| 2000-12-31 | Rp144.96 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Kedawung Setia Industrial 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 58063966900000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp580.64 Billion | 70.37% |
| Common Stock | Rp202.50 Billion | 24.54% |
| Other Comprehensive Income | Rp48.44 Billion | 5.87% |
| Total Equity | Rp825.14 Billion | 100.00% |
Kedawung Setia Industrial Tbk Competitors by Market Cap
The table below lists competitors of Kedawung Setia Industrial Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Pilatus Marine PCL
BK:PLT
|
$4.38 Million |
|
BPH Energy Ltd
AU:BPH
|
$4.38 Million |
|
Auplata SA
PA:ALAMG
|
$4.39 Million |
|
Maxtech Ventures Inc
PINK:MTEHF
|
$4.39 Million |
|
Eifelhöhen-Klinik AG
F:EIF
|
$4.38 Million |
|
Bong AB (publ)
ST:BONG
|
$4.38 Million |
|
ALDUX
PA:ALDUX
|
$4.38 Million |
|
Petrolia SE
OL:PSE
|
$4.38 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Kedawung Setia Industrial Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 784,345,551,000 to 825,138,397,000, a change of 40,792,846,000 (5.2%).
- Net income of 84,917,579,000 contributed positively to equity growth.
- Dividend payments of 39,715,048,000 reduced retained earnings.
- Other comprehensive income increased equity by 37,528,473,000.
- Other factors decreased equity by 41,938,158,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp84.92 Billion | +10.29% |
| Dividends Paid | Rp39.72 Billion | -4.81% |
| Other Comprehensive Income | Rp37.53 Billion | +4.55% |
| Other Changes | Rp-41.94 Billion | -5.08% |
| Total Change | Rp- | 5.20% |
Book Value vs Market Value Analysis
This analysis compares Kedawung Setia Industrial 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: 0.22x
- 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 0.48x to 0.22x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2015-12-31 | Rp935.61 | Rp448.00 | x |
| 2016-12-31 | Rp1036.50 | Rp448.00 | x |
| 2017-12-31 | Rp1198.86 | Rp448.00 | x |
| 2018-12-31 | Rp1370.79 | Rp448.00 | x |
| 2019-12-31 | Rp1501.74 | Rp448.00 | x |
| 2020-12-31 | Rp1638.19 | Rp448.00 | x |
| 2021-12-31 | Rp1732.13 | Rp448.00 | x |
| 2022-12-31 | Rp1821.98 | Rp448.00 | x |
| 2023-12-31 | Rp1936.66 | Rp448.00 | x |
| 2024-12-31 | Rp2037.38 | Rp448.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Kedawung Setia Industrial 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): 10.29%
- The company shows good efficiency in utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 4.11%
- • Asset Turnover: 1.83x
- • Equity Multiplier: 1.37x
- Recent ROE (10.29%) is above the historical average (8.89%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2006 | 4.71% | 1.12% | 1.50x | 2.82x | Rp-8.24 Billion |
| 2007 | 6.52% | 1.57% | 1.70x | 2.44x | Rp-7.74 Billion |
| 2008 | 2.51% | 0.53% | 2.22x | 2.13x | Rp-17.10 Billion |
| 2009 | 4.40% | 1.10% | 1.74x | 2.31x | Rp-13.35 Billion |
| 2010 | 6.61% | 1.50% | 2.01x | 2.18x | Rp-8.66 Billion |
| 2011 | 8.46% | 2.00% | 2.01x | 2.10x | Rp-4.29 Billion |
| 2012 | 11.66% | 2.83% | 2.28x | 1.81x | Rp5.24 Billion |
| 2013 | 10.23% | 2.60% | 1.63x | 2.42x | Rp801.88 Million |
| 2014 | 11.22% | 2.74% | 1.71x | 2.40x | Rp4.84 Billion |
| 2015 | 3.03% | 0.67% | 1.46x | 3.11x | Rp-26.42 Billion |
| 2016 | 11.23% | 2.36% | 1.75x | 2.72x | Rp5.15 Billion |
| 2017 | 14.20% | 3.07% | 1.69x | 2.74x | Rp20.41 Billion |
| 2018 | 13.83% | 3.30% | 1.67x | 2.51x | Rp21.24 Billion |
| 2019 | 10.54% | 2.87% | 1.78x | 2.06x | Rp3.27 Billion |
| 2020 | 9.07% | 3.13% | 1.54x | 1.88x | Rp-6.17 Billion |
| 2021 | 9.89% | 3.09% | 1.66x | 1.93x | Rp-803.43 Million |
| 2022 | 10.32% | 3.24% | 1.82x | 1.75x | Rp2.36 Billion |
| 2023 | 10.13% | 3.73% | 1.89x | 1.44x | Rp1.03 Billion |
| 2024 | 10.29% | 4.11% | 1.83x | 1.37x | Rp2.40 Billion |
Industry Comparison
This section compares Kedawung Setia Industrial Tbk's net assets metrics with peer companies in the Packaging & Containers industry.
Industry Context
- Industry: Packaging & Containers
- Average net assets among peers: $557,093,817,733
- Average return on equity (ROE) among peers: 5.37%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Kedawung Setia Industrial Tbk (KDSI) | Rp770.60 Billion | 4.71% | 0.64x | $4.38 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 |
| Champion Pacific Indonesia Tbk (IGAR) | $116.57 Billion | 6.89% | 1.15x | $3.09 Million |
| Indopoly Swakarsa Industry Tbk (IPOL) | $177.03 Million | 0.60% | 1.10x | $6.24 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 |