Lion Metal Works Tbk (LION) - Net Assets
Based on the latest financial reports, Lion Metal Works Tbk (LION) has net assets worth Rp472.11 Billion IDR (≈ $27.66 Million USD) as of December 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp625.29 Billion ≈ $36.64 Million USD) and total liabilities (Rp153.18 Billion ≈ $8.98 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. Also explore how large is Lion Metal Works Tbk's balance sheet for the complete picture of this company's asset base.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Rp472.11 Billion |
| % of Total Assets | 75.5% |
| Annual Growth Rate | 7.16% |
| 5-Year Change | 1.35% |
| 10-Year Change | 0.32% |
| Growth Volatility | 8.36 |
Lion Metal Works Tbk - Net Assets Trend (2000–2025)
This chart illustrates how Lion Metal Works Tbk's net assets have evolved over time, based on quarterly financial data. Check tangible equity quality of Lion Metal Works Tbk to evaluate the tangible quality of the company's equity base.
Annual Net Assets for Lion Metal Works Tbk (2000–2025)
The table below shows the annual net assets of Lion Metal Works Tbk from 2000 to 2025. For live valuation and market cap data, see LION market cap overview.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | Rp472.11 Billion ≈ $27.66 Million |
-5.78% |
| 2024-12-31 | Rp501.05 Billion ≈ $29.36 Million |
+1.97% |
| 2023-12-31 | Rp491.38 Billion ≈ $28.79 Million |
+3.49% |
| 2022-12-31 | Rp474.81 Billion ≈ $27.82 Million |
+1.93% |
| 2021-12-31 | Rp465.82 Billion ≈ $27.30 Million |
+5.12% |
| 2020-12-31 | Rp443.14 Billion ≈ $25.97 Million |
-5.45% |
| 2019-12-31 | Rp468.70 Billion ≈ $27.46 Million |
-1.36% |
| 2018-12-31 | Rp475.17 Billion ≈ $27.84 Million |
+5.05% |
| 2017-12-31 | Rp452.31 Billion ≈ $26.50 Million |
-3.89% |
| 2016-12-31 | Rp470.60 Billion ≈ $27.58 Million |
+3.52% |
| 2015-12-31 | Rp454.60 Billion ≈ $26.64 Million |
-3.89% |
| 2014-12-31 | Rp473.01 Billion ≈ $27.72 Million |
+8.78% |
| 2013-12-31 | Rp434.84 Billion ≈ $25.48 Million |
+11.14% |
| 2012-12-31 | Rp391.25 Billion ≈ $22.93 Million |
+29.53% |
| 2011-12-31 | Rp302.06 Billion ≈ $17.70 Million |
+16.21% |
| 2010-12-31 | Rp259.93 Billion ≈ $15.23 Million |
+14.10% |
| 2009-12-31 | Rp227.80 Billion ≈ $13.35 Million |
+13.22% |
| 2008-12-31 | Rp201.21 Billion ≈ $11.79 Million |
+18.45% |
| 2007-12-31 | Rp169.87 Billion ≈ $9.95 Million |
+13.42% |
| 2006-12-31 | Rp149.77 Billion ≈ $8.78 Million |
+11.49% |
| 2005-12-31 | Rp134.33 Billion ≈ $7.87 Million |
+11.47% |
| 2004-12-31 | Rp120.51 Billion ≈ $7.06 Million |
+16.53% |
| 2003-12-31 | Rp103.41 Billion ≈ $6.06 Million |
+9.43% |
| 2002-12-31 | Rp94.51 Billion ≈ $5.54 Million |
+10.21% |
| 2001-12-31 | Rp85.75 Billion ≈ $5.02 Million |
+2.33% |
| 2000-12-31 | Rp83.80 Billion ≈ $4.91 Million |
-- |
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 1259.7% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp405.57 Billion | 85.91% |
| Common Stock | Rp52.02 Billion | 11.02% |
| Other Comprehensive Income | Rp12.57 Billion | 2.66% |
| Other Components | Rp1.95 Billion | 0.41% |
| Total Equity | Rp472.11 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 |
|---|---|
|
BIG Industries Bhd
KLSE:7005
|
$11.16 Million |
|
Lianhe Sowell International Group Ltd Ordinary Shares
NASDAQ:LHSW
|
$11.16 Million |
|
Four Leaf Acquisition Corporation Class A Common Stock
NASDAQ:FORL
|
$11.16 Million |
|
Lode Resources Ltd
AU:LDR
|
$11.16 Million |
|
Quantum Helium Limited
LSE:QHE
|
$11.15 Million |
|
Archos
PA:ALJXR
|
$11.15 Million |
|
i2S SA
PA:ALI2S
|
$11.14 Million |
|
Compucom Software Limited
NSE:COMPUSOFT
|
$11.13 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 2024 to 2025, total equity changed from 501,054,496,000 to 472,113,303,000, a change of -28,941,193,000 (-5.8%).
- Net loss of 26,041,456,000 reduced equity.
- Dividend payments of 2,584,935,000 reduced retained earnings.
- Other comprehensive income increased equity by 2,254,266,000.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp-26.04 Billion | -5.52% |
| Dividends Paid | Rp2.58 Billion | -0.55% |
| Other Comprehensive Income | Rp2.25 Billion | +0.48% |
| Other Changes | Rp-2.57 Billion | -0.54% |
| Total Change | Rp- | -5.78% |
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: 0.40x
- 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 0.51x to 0.40x 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 | Rp366.00 | x |
| 2013-12-31 | Rp799.32 | Rp366.00 | x |
| 2014-12-31 | Rp818.85 | Rp366.00 | x |
| 2015-12-31 | Rp873.96 | Rp366.00 | x |
| 2016-12-31 | Rp904.73 | Rp366.00 | x |
| 2017-12-31 | Rp869.55 | Rp366.00 | x |
| 2018-12-31 | Rp913.51 | Rp366.00 | x |
| 2019-12-31 | Rp901.07 | Rp366.00 | x |
| 2020-12-31 | Rp851.93 | Rp366.00 | x |
| 2021-12-31 | Rp895.54 | Rp366.00 | x |
| 2022-12-31 | Rp912.82 | Rp366.00 | x |
| 2023-12-31 | Rp944.68 | Rp366.00 | x |
| 2024-12-31 | Rp963.27 | Rp366.00 | x |
| 2025-12-31 | Rp907.63 | Rp366.00 | 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): -5.52%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -7.68%
- • Asset Turnover: 0.54x
- • Equity Multiplier: 1.32x
- Recent ROE (-5.52%) is below the historical average (9.62%), 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 |
| 2025 | -5.52% | -7.68% | 0.54x | 1.32x | Rp-73.25 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: $193,461,307,698
- Average return on equity (ROE) among peers: 4.12%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Lion Metal Works Tbk (LION) | Rp472.11 Billion | 14.65% | 0.32x | $11.16 Million |
| Cashlez Worldwide Indonesia Tbk (CASH) | $154.90 Billion | -18.28% | 0.48x | $16.18 Million |
| M Cash Integrasi Tbk PT (MCAS) | $1.66 Billion | 17.27% | 1.89x | $7.52 Million |
| Modern Internasional Tbk (MDRN) | $423.82 Billion | 13.37% | 1.51x | $7.67 Million |
About Lion Metal Works Tbk
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 also provides racking systems comprising heavy… Read more