PT Kokoh Exa Nusantara Tbk
PT Kokoh Exa Nusantara Tbk engages in the construction and real estate business in Indonesia. It also provides construction services, including carport construction, wallpaper installation, UPVC ceiling installation, and backyard wall construction services. The company was founded in 2019 and is based in Bangkalan, Indonesia.
PT Kokoh Exa Nusantara Tbk (KOCI) - Net Assets
Latest net assets as of September 2025: Rp129.70 Billion IDR
Based on the latest financial reports, PT Kokoh Exa Nusantara Tbk (KOCI) has net assets worth Rp129.70 Billion IDR as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp143.28 Billion) and total liabilities (Rp13.58 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 | Rp129.70 Billion |
| % of Total Assets | 90.52% |
| Annual Growth Rate | 63.81% |
| 5-Year Change | N/A |
| 10-Year Change | N/A |
| Growth Volatility | 72.93 |
PT Kokoh Exa Nusantara Tbk - Net Assets Trend (2022–2024)
This chart illustrates how PT Kokoh Exa Nusantara 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 Kokoh Exa Nusantara Tbk (2022–2024)
The table below shows the annual net assets of PT Kokoh Exa Nusantara Tbk from 2022 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp129.25 Billion | +6.43% |
| 2023-12-31 | Rp121.44 Billion | +152.30% |
| 2022-12-31 | Rp48.13 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to PT Kokoh Exa Nusantara 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 53.4% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp38.12 Billion | 29.50% |
| Common Stock | Rp44.16 Billion | 34.16% |
| Other Components | Rp46.97 Billion | 36.34% |
| Total Equity | Rp129.25 Billion | 100.00% |
PT Kokoh Exa Nusantara Tbk Competitors by Market Cap
The table below lists competitors of PT Kokoh Exa Nusantara Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Future Mineral Resources Inc.
TO:FMR
|
$3.10 Million |
|
Health Empire Corp. PCL
BK:HEALTH
|
$3.10 Million |
|
Investsmart Group Ltd
AU:INV
|
$3.10 Million |
|
AlphaTON Capital Corp.
NASDAQ:ATON
|
$3.10 Million |
|
Mantle Minerals Ltd
AU:MTL
|
$3.10 Million |
|
Rectitude Holdings Ltd Ordinary Shares
NASDAQ:RECT
|
$3.10 Million |
|
Kordellos Ch. Bros S.A
AT:KORDE
|
$3.10 Million |
|
Rolta India Limited
NSE:ROLTA
|
$3.10 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in PT Kokoh Exa Nusantara Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 121,441,593,310 to 129,247,909,540, a change of 7,806,316,230 (6.4%).
- Net income of 20,886,822,820 contributed positively to equity growth.
- Dividend payments of 13,246,770,000 reduced retained earnings.
- Share repurchases of 243,000 reduced equity.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp20.89 Billion | +16.16% |
| Dividends Paid | Rp13.25 Billion | -10.25% |
| Share Repurchases | Rp243.00K | -0.0% |
| Other Changes | Rp166.51 Million | +0.13% |
| Total Change | Rp- | 6.43% |
Book Value vs Market Value Analysis
This analysis compares PT Kokoh Exa Nusantara 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: 3.83x
- 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 10.27x to 3.83x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2022-12-31 | Rp10.90 | Rp112.00 | x |
| 2023-12-31 | Rp27.50 | Rp112.00 | x |
| 2024-12-31 | Rp29.27 | Rp112.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently PT Kokoh Exa Nusantara 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): 16.16%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 28.78%
- • Asset Turnover: 0.51x
- • Equity Multiplier: 1.09x
- Recent ROE (16.16%) is below the historical average (26.58%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2022 | 45.50% | 32.77% | 0.88x | 1.59x | Rp17.09 Billion |
| 2023 | 18.08% | 28.50% | 0.58x | 1.10x | Rp9.82 Billion |
| 2024 | 16.16% | 28.78% | 0.51x | 1.09x | Rp7.96 Billion |
Industry Comparison
This section compares PT Kokoh Exa Nusantara Tbk's net assets metrics with peer companies in the Real Estate - Development industry.
Industry Context
- Industry: Real Estate - Development
- Average net assets among peers: $1,998,725,518,942
- Average return on equity (ROE) among peers: 4.59%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| PT Kokoh Exa Nusantara Tbk (KOCI) | Rp129.70 Billion | 45.50% | 0.10x | $3.10 Million |
| Adhi Commuter Properti Tbk PT (ADCP) | $2.57 Trillion | 4.51% | 1.58x | $6.68 Million |
| Makmur Berkah Amanda Pt (AMAN) | $709.54 Billion | 7.78% | 0.53x | $8.15 Million |
| Agung Podomoro Land Tbk (APLN) | $6.35 Trillion | 12.79% | 1.39x | $21.65 Million |
| Alam Sutera Realty Tbk (ASRI) | $2.79 Trillion | 21.63% | 1.16x | $78.83 Million |
| Bekasi Asri Pemula Tbk (BAPA) | $128.84 Billion | -2.88% | 0.05x | $1.06 Million |
| Bhakti Agung Propertindo (BAPI) | $428.73 Billion | -0.57% | 0.46x | $2.99 Million |
| Bumi Citra Permai Tbk (BCIP) | $73.69 Billion | 2.96% | 0.68x | $3.82 Million |
| Binakarya Jaya Abadi Tbk PT (BIKA) | $695.65 Billion | -3.52% | 2.41x | $556.90K |
| Sentul City Tbk (BKSL) | $4.59 Trillion | 2.95% | 0.15x | $112.63 Million |
| Wulandari Bangun Laksana (BSBK) | $1.65 Trillion | 0.24% | 0.53x | $13.48 Million |