Kedawung Setia Industrial Tbk (KDSI) - Net Assets
Based on the latest financial reports, Kedawung Setia Industrial Tbk (KDSI) has net assets worth Rp797.72 Billion IDR (≈ $46.74 Million USD) as of June 2026. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp1.43 Trillion ≈ $83.56 Million USD) and total liabilities (Rp628.35 Billion ≈ $36.82 Million USD). 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. Check strategic asset allocation of Kedawung Setia Industrial Tbk to assess the company's strategic physical and investment asset allocation.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Rp797.72 Billion |
| % of Total Assets | 55.94% |
| Annual Growth Rate | 7.04% |
| 5-Year Change | 13.1% |
| 10-Year Change | 89.01% |
| Growth Volatility | 21.47 |
Kedawung Setia Industrial Tbk - Net Assets Trend (2000–2025)
This chart illustrates how Kedawung Setia Industrial Tbk's net assets have evolved over time, based on quarterly financial data. For live market cap and overall valuation, see Kedawung Setia Industrial Tbk (KDSI) total market value.
Annual Net Assets for Kedawung Setia Industrial Tbk (2000–2025)
The table below shows the annual net assets of Kedawung Setia Industrial Tbk from 2000 to 2025. Also explore net asset momentum of Kedawung Setia Industrial Tbk to track the company's year-over-year net asset growth rate.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | Rp793.42 Billion ≈ $46.49 Million |
-3.84% |
| 2024-12-31 | Rp825.14 Billion ≈ $48.35 Million |
+5.20% |
| 2023-12-31 | Rp784.35 Billion ≈ $45.96 Million |
+6.29% |
| 2022-12-31 | Rp737.90 Billion ≈ $43.24 Million |
+5.19% |
| 2021-12-31 | Rp701.51 Billion ≈ $41.11 Million |
+5.73% |
| 2020-12-31 | Rp663.47 Billion ≈ $38.88 Million |
+9.09% |
| 2019-12-31 | Rp608.21 Billion ≈ $35.64 Million |
+9.55% |
| 2018-12-31 | Rp555.17 Billion ≈ $32.53 Million |
+14.34% |
| 2017-12-31 | Rp485.54 Billion ≈ $28.45 Million |
+15.66% |
| 2016-12-31 | Rp419.78 Billion ≈ $24.60 Million |
+10.78% |
| 2015-12-31 | Rp378.92 Billion ≈ $22.20 Million |
+1.85% |
| 2014-12-31 | Rp372.03 Billion ≈ $21.80 Million |
+5.69% |
| 2013-12-31 | Rp352.01 Billion ≈ $20.63 Million |
+11.39% |
| 2012-12-31 | Rp316.01 Billion ≈ $18.52 Million |
+13.20% |
| 2011-12-31 | Rp279.17 Billion ≈ $16.36 Million |
+9.25% |
| 2010-12-31 | Rp255.54 Billion ≈ $14.97 Million |
+7.08% |
| 2009-12-31 | Rp238.65 Billion ≈ $13.98 Million |
+4.61% |
| 2008-12-31 | Rp228.14 Billion ≈ $13.37 Million |
+2.57% |
| 2007-12-31 | Rp222.42 Billion ≈ $13.03 Million |
+42.65% |
| 2006-12-31 | Rp155.92 Billion ≈ $9.14 Million |
+96.62% |
| 2005-12-31 | Rp79.30 Billion ≈ $4.65 Million |
-3.46% |
| 2004-12-31 | Rp82.14 Billion ≈ $4.81 Million |
-21.65% |
| 2003-12-31 | Rp104.84 Billion ≈ $6.14 Million |
-15.45% |
| 2002-12-31 | Rp124.00 Billion ≈ $7.27 Million |
-2.56% |
| 2001-12-31 | Rp127.25 Billion ≈ $7.46 Million |
-12.22% |
| 2000-12-31 | Rp144.96 Billion ≈ $8.49 Million |
-- |
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 55103930600000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp551.04 Billion | 69.45% |
| Common Stock | Rp202.50 Billion | 25.52% |
| Other Comprehensive Income | Rp46.32 Billion | 5.84% |
| Total Equity | Rp793.42 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 |
|---|---|
|
Ilji Technology Co. Ltd
KQ:019540
|
$44.06 Million |
|
Boer Power Holdings Limited
F:BOE
|
$44.10 Million |
|
Bougainville Copper Limited
F:BOU1
|
$44.12 Million |
|
Scan-D
TWO:6195
|
$44.12 Million |
|
Tinka Resources Limited
V:TK
|
$44.03 Million |
|
San Neng Group Holdings Co Ltd
TW:6671
|
$44.02 Million |
|
Namhwa Industrial Co. Ltd
KQ:111710
|
$44.02 Million |
|
Sýn hf
IC:SYN
|
$44.01 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 2024 to 2025, total equity changed from 825,138,397,000 to 793,417,242,000, a change of -31,721,155,000 (-3.8%).
- Net income of 32,339,637,000 contributed positively to equity growth.
- Dividend payments of 60,069,399,000 reduced retained earnings.
- Other comprehensive income decreased equity by 2,120,792,000.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp32.34 Billion | +4.08% |
| Dividends Paid | Rp60.07 Billion | -7.57% |
| Other Comprehensive Income | Rp-2.12 Billion | -0.27% |
| Other Changes | Rp-1.87 Billion | -0.24% |
| Total Change | Rp- | -3.84% |
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: 0.95x
- 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 increased from 0.53x to 0.95x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2013-12-31 | Rp869.16 | Rp464.00 | x |
| 2014-12-31 | Rp918.60 | Rp464.00 | x |
| 2015-12-31 | Rp935.61 | Rp464.00 | x |
| 2016-12-31 | Rp1036.50 | Rp464.00 | x |
| 2017-12-31 | Rp1198.86 | Rp464.00 | x |
| 2018-12-31 | Rp1370.79 | Rp464.00 | x |
| 2019-12-31 | Rp1501.74 | Rp464.00 | x |
| 2020-12-31 | Rp1638.19 | Rp464.00 | x |
| 2021-12-31 | Rp1732.13 | Rp464.00 | x |
| 2022-12-31 | Rp1821.98 | Rp464.00 | x |
| 2023-12-31 | Rp1936.66 | Rp464.00 | x |
| 2024-12-31 | Rp2037.38 | Rp464.00 | x |
| 2025-12-31 | Rp489.76 | Rp464.00 | 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): 4.08%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 1.51%
- • Asset Turnover: 1.76x
- • Equity Multiplier: 1.53x
- Recent ROE (4.08%) is below the historical average (8.70%), suggesting potential challenges in 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 | 12.28% | 2.81% | 1.69x | 2.58x | Rp8.48 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 |
| 2025 | 4.08% | 1.51% | 1.76x | 1.53x | Rp-47.00 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: $498,449,516,090
- Average return on equity (ROE) among peers: 4.14%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Kedawung Setia Industrial Tbk (KDSI) | Rp797.72 Billion | 4.71% | 0.79x | $44.05 Million |
| Argha Karya Prima Ind Tbk (AKPI) | $693.77 Billion | 3.31% | 1.23x | $18.12 Million |
| Asiaplast Industries Tbk (APLI) | $153.08 Billion | 3.60% | 0.44x | $22.36 Million |
| Berlina Tbk (BRNA) | $827.91 Billion | -1.42% | 1.20x | $37.00 Million |
| Megalestari Epack Sentosaraya Pt (EPAC) | $73.58 Billion | 1.68% | 2.30x | $9.68 Million |
| Sinergi Inti Plastindo (ESIP) | $53.53 Billion | 1.14% | 0.58x | $7.35 Million |
| Champion Pacific Indonesia Tbk (IGAR) | $893.85 Billion | 5.60% | 0.09x | $25.33 Million |
| Indopoly Swakarsa Industry Tbk (IPOL) | $230.54 Billion | 1.03% | 3.42x | $43.80 Million |
| Panca Budi Idaman Tbk PT (PBID) | $1.32 Trillion | 17.26% | 0.38x | $228.52 Million |
| PT Primadaya Plastisindo Tbk (PDPP) | $239.86 Billion | 5.04% | 0.25x | $60.63 Million |
About 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