PT Klinko Karya Imaji Tbk
PT Klinko Karya Imaji Tbk produces and sells cleaning products containing recycled textile waste materials in Indonesia and internationally. The company provides mats, duster, mops, and napkins. It serves manufactures in pharmaceutical, medical devices, microelectronics, automotive, and other sectors. PT Klinko Karya Imaji Tbk was founded in 2016 and is based in Gresik, Indonesia. As of February … Read more
PT Klinko Karya Imaji Tbk (KLIN) - Net Assets
Latest net assets as of June 2025: Rp31.63 Billion IDR
Based on the latest financial reports, PT Klinko Karya Imaji Tbk (KLIN) has net assets worth Rp31.63 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 (Rp41.19 Billion) and total liabilities (Rp9.56 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 | Rp31.63 Billion |
| % of Total Assets | 76.78% |
| Annual Growth Rate | 173.0% |
| 5-Year Change | N/A |
| 10-Year Change | N/A |
| Growth Volatility | 716.62 |
PT Klinko Karya Imaji Tbk - Net Assets Trend (2020–2024)
This chart illustrates how PT Klinko Karya Imaji 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 PT Klinko Karya Imaji Tbk (2020–2024)
The table below shows the annual net assets of PT Klinko Karya Imaji Tbk from 2020 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp33.36 Billion | -1.42% |
| 2023-12-31 | Rp33.84 Billion | +1.41% |
| 2022-12-31 | Rp33.37 Billion | +206.59% |
| 2021-12-31 | Rp10.88 Billion | +1712.33% |
| 2020-12-31 | Rp600.50 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to PT Klinko Karya Imaji 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 decreased by 394.5% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | Rp13.08 Billion | 39.20% |
| Other Comprehensive Income | Rp33.53 Million | 0.10% |
| Other Components | Rp20.89 Billion | 62.63% |
| Total Equity | Rp33.36 Billion | 100.00% |
PT Klinko Karya Imaji Tbk Competitors by Market Cap
The table below lists competitors of PT Klinko Karya Imaji Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
CONSTELLATION BRD-A - Dusseldorf Stock Exchang
DU:CB1A
|
$1.29 Million |
|
EIFFAGE (EF3.SG)
STU:EF3
|
$1.29 Million |
|
Accunia Invest EUR CLO Invest Grade DKK
CO:ACACIGDKK
|
$1.29 Million |
|
Newport Exploration Ltd
PINK:NWXPF
|
$1.29 Million |
|
IM Co.Ltd
KQ:101390
|
$1.29 Million |
|
Reddit
F:6VO
|
$1.28 Million |
|
Tantech Holdings Ltd
NASDAQ:TANH
|
$1.28 Million |
|
LEGRAND (LRC.SG)
STU:LRC
|
$1.28 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in PT Klinko Karya Imaji Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 33,835,720,570 to 33,356,043,072, a change of -479,677,498 (-1.4%).
- Net loss of 531,852,529 reduced equity.
- Other comprehensive income increased equity by 52,175,030.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp-531.85 Million | -1.59% |
| Other Comprehensive Income | Rp52.18 Million | +0.16% |
| Other Changes | Rp1.00 | +0.0% |
| Total Change | Rp- | -1.42% |
Book Value vs Market Value Analysis
This analysis compares PT Klinko Karya Imaji 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: 6.78x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has decreased from 11.52x to 6.78x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2020-12-31 | Rp15.01 | Rp173.00 | x |
| 2021-12-31 | Rp225.70 | Rp173.00 | x |
| 2022-12-31 | Rp28.73 | Rp173.00 | x |
| 2023-12-31 | Rp25.88 | Rp173.00 | x |
| 2024-12-31 | Rp25.51 | Rp173.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently PT Klinko Karya Imaji 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): -1.59%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -2.78%
- • Asset Turnover: 0.43x
- • Equity Multiplier: 1.34x
- Recent ROE (-1.59%) is below the historical average (3.75%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2020 | 19.63% | 4.36% | 2.25x | 2.00x | Rp57.84 Million |
| 2021 | 2.51% | 6.93% | 0.16x | 2.22x | Rp-814.72 Million |
| 2022 | -3.22% | -14.29% | 0.17x | 1.34x | Rp-4.41 Billion |
| 2023 | 1.39% | 2.78% | 0.38x | 1.32x | Rp-2.91 Billion |
| 2024 | -1.59% | -2.78% | 0.43x | 1.34x | Rp-3.87 Billion |
Industry Comparison
This section compares PT Klinko Karya Imaji Tbk's net assets metrics with peer companies in the Home Improvement Retail industry.
Industry Context
- Industry: Home Improvement Retail
- Average net assets among peers: $1,102,787,601,719
- Average return on equity (ROE) among peers: 7.90%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| PT Klinko Karya Imaji Tbk (KLIN) | Rp31.63 Billion | 19.63% | 0.30x | $1.29 Million |
| Caturkarda Depo Bangunan PT Tbk (DEPO) | $1.10 Trillion | 7.90% | 0.54x | $6.65 Million |