Lion Metal Works Tbk

JK:LION Indonesia Business Equipment & Supplies
Market Cap
$12.53 Million
Rp203.90 Billion IDR
Market Cap Rank
#31074 Global
#583 in Indonesia
Share Price
Rp392.00
Change (1 day)
-3.92%
52-Week Range
Rp316.00 - Rp840.00
All Time High
Rp950.54
Categories
Companies in Indonesia Business Equipment & Supplies
About

PT Lion Metal Works Tbk manufactures and sells office equipment in Indonesia. It operates through two segments: Office Equipment and Building Materials. The company offers office equipment, such as filing cabinets, horizontal file cabinets, modular units, office chairs, office desks, mobile file systems, office panels, steel lockers and cupboards. It provides racking systems comprising heavy duty… Read more

Lion Metal Works Tbk (LION) - Net Assets

Latest net assets as of September 2025: Rp472.35 Billion IDR

Based on the latest financial reports, Lion Metal Works Tbk (LION) has net assets worth Rp472.35 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 (Rp608.27 Billion) and total liabilities (Rp135.92 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 Rp472.35 Billion
% of Total Assets 77.65%
Annual Growth Rate 7.74%
5-Year Change 13.07%
10-Year Change 10.22%
Growth Volatility 8.07

Lion Metal Works Tbk - Net Assets Trend (2000–2024)

This chart illustrates how Lion Metal Works 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 Lion Metal Works Tbk (2000–2024)

The table below shows the annual net assets of Lion Metal Works Tbk from 2000 to 2024.

Year Net Assets Change
2024-12-31 Rp501.05 Billion +1.97%
2023-12-31 Rp491.38 Billion +3.49%
2022-12-31 Rp474.81 Billion +1.93%
2021-12-31 Rp465.82 Billion +5.12%
2020-12-31 Rp443.14 Billion -5.45%
2019-12-31 Rp468.70 Billion -1.36%
2018-12-31 Rp475.17 Billion +5.05%
2017-12-31 Rp452.31 Billion -3.89%
2016-12-31 Rp470.60 Billion +3.52%
2015-12-31 Rp454.60 Billion -3.89%
2014-12-31 Rp473.01 Billion +8.78%
2013-12-31 Rp434.84 Billion +11.14%
2012-12-31 Rp391.25 Billion +29.53%
2011-12-31 Rp302.06 Billion +16.21%
2010-12-31 Rp259.93 Billion +14.10%
2009-12-31 Rp227.80 Billion +13.22%
2008-12-31 Rp201.21 Billion +18.45%
2007-12-31 Rp169.87 Billion +13.42%
2006-12-31 Rp149.77 Billion +11.49%
2005-12-31 Rp134.33 Billion +11.47%
2004-12-31 Rp120.51 Billion +16.53%
2003-12-31 Rp103.41 Billion +9.43%
2002-12-31 Rp94.51 Billion +10.21%
2001-12-31 Rp85.75 Billion +2.33%
2000-12-31 Rp83.80 Billion --

Equity Component Analysis

This analysis shows how different components contribute to Lion Metal Works 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 1364.2% over the analyzed period, indicating profitable operations and earnings retention.

Current Equity Component Breakdown (December 2024)

Component Amount Percentage
Retained Earnings Rp436.77 Billion 87.17%
Common Stock Rp52.02 Billion 10.38%
Other Comprehensive Income Rp10.32 Billion 2.06%
Other Components Rp1.95 Billion 0.39%
Total Equity Rp501.05 Billion 100.00%

Lion Metal Works Tbk Competitors by Market Cap

The table below lists competitors of Lion Metal Works Tbk ranked by their market capitalization.

Company Market Cap
OXE Marine AB (publ)
PINK:CMMCF
 		$5.27 Million
PURE ENERGY MINLS
F:AHG
 		$5.27 Million
Iconovo
ST:ICO
 		$5.27 Million
3R Games SA
WAR:3RG
 		$5.28 Million
Doré Copper Mining Corp
OTCQB:DRCMF
 		$5.27 Million
Surge Components Inc
PINK:SPRS
 		$5.27 Million
Biomedico Hadarim Ltd
OTCGREY:ITGMF
 		$5.27 Million
Acumentis Group Ltd
AU:ACU
 		$5.27 Million

Equity Growth Attribution

This analysis shows how different factors contributed to changes in Lion Metal Works Tbk's equity between the two most recent reporting periods.

Equity Growth Insights

  • From 2023 to 2024, total equity changed from 491,383,656,000 to 501,054,496,000, a change of 9,670,840,000 (2.0%).
  • Net income of 10,566,414,000 contributed positively to equity growth.
  • Dividend payments of 2,556,299,000 reduced retained earnings.
  • Other comprehensive income increased equity by 200,000,000.

Equity Change Factors (2023 to 2024)

Factor Impact Contribution
Net Income Rp10.57 Billion +2.11%
Dividends Paid Rp2.56 Billion -0.51%
Other Comprehensive Income Rp200.00 Million +0.04%
Other Changes Rp1.46 Billion +0.29%
Total Change Rp- 1.97%

Book Value vs Market Value Analysis

This analysis compares Lion Metal Works 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: 0.41x
  • 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 0.55x to 0.41x over the analyzed period, indicating reduced market premium.

Historical Price-to-Book Ratios

Date Book Value per Share Market Price P/B Ratio
2012-12-31 Rp714.71 Rp392.00 x
2013-12-31 Rp799.32 Rp392.00 x
2014-12-31 Rp818.85 Rp392.00 x
2015-12-31 Rp873.96 Rp392.00 x
2016-12-31 Rp904.73 Rp392.00 x
2017-12-31 Rp869.55 Rp392.00 x
2018-12-31 Rp913.51 Rp392.00 x
2019-12-31 Rp901.07 Rp392.00 x
2020-12-31 Rp851.93 Rp392.00 x
2021-12-31 Rp895.54 Rp392.00 x
2022-12-31 Rp912.82 Rp392.00 x
2023-12-31 Rp944.68 Rp392.00 x
2024-12-31 Rp963.27 Rp392.00 x

Capital Efficiency Dashboard

This dashboard shows how efficiently Lion Metal Works 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): 2.11%
  • The company may be facing challenges in efficiently utilizing shareholder equity.
  • DuPont Analysis Breakdown:
  • • Net Profit Margin: 2.48%
  • • Asset Turnover: 0.60x
  • • Equity Multiplier: 1.43x
  • Recent ROE (2.11%) is below the historical average (10.22%), suggesting potential challenges in capital efficiency.

Historical Capital Efficiency Metrics

Year Return on Equity Net Profit Margin Asset Turnover Equity Multiplier Economic Value Added
2000 14.65% 20.77% 0.56x 1.25x Rp3.90 Billion
2001 13.68% 17.55% 0.67x 1.17x Rp3.15 Billion
2002 12.57% 14.22% 0.77x 1.15x Rp2.43 Billion
2003 12.14% 14.26% 0.73x 1.16x Rp2.21 Billion
2004 19.54% 21.20% 0.76x 1.22x Rp11.50 Billion
2005 14.16% 14.76% 0.78x 1.23x Rp5.59 Billion
2006 13.78% 14.41% 0.76x 1.25x Rp5.67 Billion
2007 14.89% 14.09% 0.83x 1.27x Rp8.31 Billion
2008 18.81% 16.48% 0.91x 1.26x Rp17.72 Billion
2009 14.76% 17.02% 0.73x 1.19x Rp10.83 Billion
2010 14.86% 18.59% 0.68x 1.17x Rp12.64 Billion
2011 17.39% 19.57% 0.73x 1.21x Rp22.33 Billion
2012 22.96% 25.57% 0.77x 1.17x Rp48.19 Billion
2013 15.58% 19.41% 0.67x 1.20x Rp23.18 Billion
2014 11.44% 12.90% 0.62x 1.42x Rp6.12 Billion
2015 10.12% 11.82% 0.61x 1.41x Rp558.69 Million
2016 9.00% 11.17% 0.55x 1.46x Rp-4.71 Billion
2017 2.05% 2.65% 0.51x 1.51x Rp-35.95 Billion
2018 3.09% 3.46% 0.61x 1.47x Rp-32.84 Billion
2019 0.20% 0.25% 0.54x 1.47x Rp-45.94 Billion
2020 -2.16% -3.21% 0.46x 1.46x Rp-53.89 Billion
2021 -1.88% -2.91% 0.44x 1.47x Rp-55.32 Billion
2022 0.49% 0.57% 0.60x 1.44x Rp-45.17 Billion
2023 1.35% 1.47% 0.61x 1.51x Rp-42.51 Billion
2024 2.11% 2.48% 0.60x 1.43x Rp-39.54 Billion

Industry Comparison

This section compares Lion Metal Works Tbk's net assets metrics with peer companies in the Business Equipment & Supplies industry.

Industry Context

  • Industry: Business Equipment & Supplies
  • Average net assets among peers: $132,547,184,622
  • Average return on equity (ROE) among peers: -4.10%

Peer Company Comparison

Company Net Assets Return on Equity Debt-to-Equity Market Cap
Lion Metal Works Tbk (LION) Rp472.35 Billion 14.65% 0.29x $5.27 Million
PT Perma Plasindo Tbk (BINO) $208.57 Billion 6.37% 1.03x $143.42K
Cashlez Worldwide Indonesia Tbk (CASH) $121.13 Billion -27.85% 0.93x $7.04 Million
M Cash Integrasi Tbk PT (MCAS) $1.66 Billion 4.30% 1.76x $12.42 Million
Modern Internasional Tbk (MDRN) $198.83 Billion 0.77% 3.82x $16.08 Million