Imago Mulia Persada Tbk PT
PT Imago Mulia Persada Tbk engages in the retail trade of furniture, equipment, and other home supplies in Indonesia. The company sells furniture under the Ceccoti Collezioni, Knoll, Driade, Astro, Brokis, FontanaArte, Luceplan, Foscarini, Gabriel Scott, Ross Gardam, Marset, DCWéditions, and Estiluz brands. It also operates showrooms. The company was founded in 2014 and is based in Jakarta Selata… Read more
Imago Mulia Persada Tbk PT (LFLO) - Net Assets
Latest net assets as of June 2025: Rp74.83 Billion IDR
Based on the latest financial reports, Imago Mulia Persada Tbk PT (LFLO) has net assets worth Rp74.83 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 (Rp164.07 Billion) and total liabilities (Rp89.24 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 | Rp74.83 Billion |
| % of Total Assets | 45.61% |
| Annual Growth Rate | 123.45% |
| 5-Year Change | 434.71% |
| 10-Year Change | N/A |
| Growth Volatility | 359.08 |
Imago Mulia Persada Tbk PT - Net Assets Trend (2019–2024)
This chart illustrates how Imago Mulia Persada Tbk PT's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Imago Mulia Persada Tbk PT (2019–2024)
The table below shows the annual net assets of Imago Mulia Persada Tbk PT from 2019 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp63.86 Billion | +17.93% |
| 2023-12-31 | Rp54.15 Billion | +19.45% |
| 2022-12-31 | Rp45.33 Billion | +11.83% |
| 2021-12-31 | Rp40.54 Billion | +239.43% |
| 2020-12-31 | Rp11.94 Billion | +943.47% |
| 2019-12-31 | Rp1.14 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Imago Mulia Persada Tbk PT'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 4267.2% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp23.96 Billion | 37.55% |
| Common Stock | Rp13.08 Billion | 20.50% |
| Other Comprehensive Income | Rp2.91 Billion | 4.57% |
| Other Components | Rp23.84 Billion | 37.38% |
| Total Equity | Rp63.79 Billion | 100.00% |
Imago Mulia Persada Tbk PT Competitors by Market Cap
The table below lists competitors of Imago Mulia Persada Tbk PT ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Infrared Cameras Holdings Inc
NASDAQ:MSAI
|
$8.29 Million |
|
Manganese X Energy Corp
OTCQB:MNXXF
|
$8.29 Million |
|
Maritime Launch Services Inc.
OTCQB:MAXQF
|
$8.29 Million |
|
Yangjisa Co. Ltd
KQ:030960
|
$8.29 Million |
|
Magle Chemoswed Holding Ab
ST:MAGLE
|
$8.28 Million |
|
SUPREME DISTRIBUTION PUBLIC COMPANY LIMITED
BK:SPREME
|
$8.28 Million |
|
Namhwa Industrial Co. Ltd
KQ:111710
|
$8.28 Million |
|
Brainstorm Cell Therapeutics Inc
NASDAQ:BCLI
|
$8.28 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Imago Mulia Persada Tbk PT's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 53,574,689,732 to 63,792,916,000, a change of 10,218,226,268 (19.1%).
- Net income of 15,129,019,000 contributed positively to equity growth.
- Dividend payments of 5,230,939,748 reduced retained earnings.
- Other comprehensive income increased equity by 2,250,496,286.
- Other factors decreased equity by 1,930,349,270.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp15.13 Billion | +23.72% |
| Dividends Paid | Rp5.23 Billion | -8.2% |
| Other Comprehensive Income | Rp2.25 Billion | +3.53% |
| Other Changes | Rp-1.93 Billion | -3.03% |
| Total Change | Rp- | 19.07% |
Book Value vs Market Value Analysis
This analysis compares Imago Mulia Persada Tbk PT'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: 11.38x
- 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 1309.24x to 11.38x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2019-12-31 | Rp0.42 | Rp555.00 | x |
| 2020-12-31 | Rp4.42 | Rp555.00 | x |
| 2021-12-31 | Rp31.18 | Rp555.00 | x |
| 2022-12-31 | Rp34.26 | Rp555.00 | x |
| 2023-12-31 | Rp40.97 | Rp555.00 | x |
| 2024-12-31 | Rp48.78 | Rp555.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Imago Mulia Persada Tbk PT 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): 23.72%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 12.60%
- • Asset Turnover: 0.78x
- • Equity Multiplier: 2.42x
- Recent ROE (23.72%) is below the historical average (24.78%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2019 | 84.81% | 5.19% | 0.86x | 18.96x | Rp856.27 Million |
| 2020 | 11.57% | 4.35% | 0.84x | 3.15x | Rp187.98 Million |
| 2021 | 4.25% | 3.67% | 0.79x | 1.47x | Rp-2.33 Billion |
| 2022 | 7.80% | 5.40% | 0.76x | 1.89x | Rp-987.54 Million |
| 2023 | 16.51% | 10.95% | 0.73x | 2.07x | Rp3.49 Billion |
| 2024 | 23.72% | 12.60% | 0.78x | 2.42x | Rp8.75 Billion |
Industry Comparison
This section compares Imago Mulia Persada Tbk PT's net assets metrics with peer companies in the Furnishings, Fixtures & Appliances industry.
Industry Context
- Industry: Furnishings, Fixtures & Appliances
- Average net assets among peers: $159,234,965,638
- Average return on equity (ROE) among peers: 3.69%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Imago Mulia Persada Tbk PT (LFLO) | Rp74.83 Billion | 84.81% | 1.19x | $8.28 Million |
| Cahaya Bintang Medan Tbk Pt (CBMF) | $249.60 Billion | -0.64% | 0.47x | $1.38 Million |
| Chitose Internasional Tbk (CINT) | $388.68 Billion | 3.30% | 0.26x | $2.75 Million |
| Gema Grahasarana Tbk (GEMA) | $39.44 Billion | 2.83% | 1.62x | $1.72 Million |
| Kedaung Indah Can Tbk (KICI) | $103.82 Billion | -6.99% | 0.90x | $751.67K |
| PT Homeco Victoria Makmur Tbk (LIVE) | $184.24 Billion | 17.34% | 0.91x | $10.11 Million |
| Langgeng Makmur Industri Tbk (LMPI) | $401.21 Billion | 0.99% | 0.98x | $716.99K |
| Panca Anugrah Wisesa Tbk PT (MGLV) | $3.81 Billion | 12.41% | 14.36x | $74.64 Million |
| Oscar Mitra Sukses Sejahtera Tbk PT (OLIV) | $16.91 Billion | 3.77% | 0.82x | $1.38 Million |
| PT Boston Furniture Industries Tbk (SOFA) | $45.41 Billion | 0.24% | 0.41x | $14.34 Million |