Lima Dua Lima Tiga PT
PT Lima Dua Lima Tiga Tbk, together with its subsidiaries, engages in the food and beverage business in Indonesia. It operates through Food, Beverage, and Other segments. The company operates restaurants and bars under the Lucy In The Sky, Lucy by the Beach, Lucy Steak n' Bun, Lucy Beer Mart, and Lucy Curated Compound brands. PT Lima Dua Lima Tiga Tbk was founded in 2011 and is based in Jakarta S… Read more
Lima Dua Lima Tiga PT (LUCY) - Net Assets
Latest net assets as of June 2025: Rp59.33 Billion IDR
Based on the latest financial reports, Lima Dua Lima Tiga PT (LUCY) has net assets worth Rp59.33 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 (Rp118.27 Billion) and total liabilities (Rp58.94 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 | Rp59.33 Billion |
| % of Total Assets | 50.17% |
| Annual Growth Rate | 75.1% |
| 5-Year Change | 900.04% |
| 10-Year Change | N/A |
| Growth Volatility | 169.63 |
Lima Dua Lima Tiga PT - Net Assets Trend (2019–2024)
This chart illustrates how Lima Dua Lima Tiga 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 Lima Dua Lima Tiga PT (2019–2024)
The table below shows the annual net assets of Lima Dua Lima Tiga PT from 2019 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp69.79 Billion | +54.75% |
| 2023-12-31 | Rp45.10 Billion | -4.78% |
| 2022-12-31 | Rp47.37 Billion | +22.53% |
| 2021-12-31 | Rp38.66 Billion | +453.94% |
| 2020-12-31 | Rp6.98 Billion | +64.80% |
| 2019-12-31 | Rp4.23 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Lima Dua Lima Tiga 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 decreased by 1053749796000.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | Rp15.15 Billion | 23.23% |
| Other Comprehensive Income | Rp19.74 Billion | 30.27% |
| Other Components | Rp42.18 Billion | 64.68% |
| Total Equity | Rp65.21 Billion | 100.00% |
Lima Dua Lima Tiga PT Competitors by Market Cap
The table below lists competitors of Lima Dua Lima Tiga PT ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Nara Mold & Die Co. Ltd
KQ:051490
|
$23.31 Million |
|
Hyundai Cement
KO:006390
|
$23.31 Million |
|
BLD Plantation Bhd
KLSE:5069
|
$23.32 Million |
|
Korea Computer & Systems Inc
KQ:115500
|
$23.32 Million |
|
Easy Software AG
HM:ESY
|
$23.30 Million |
|
Wisher Industrial Co Ltd
TW:1465
|
$23.29 Million |
|
KC Feed Co. Ltd
KQ:025880
|
$23.29 Million |
|
Moneyme Ltd
AU:MME
|
$23.29 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Lima Dua Lima Tiga PT's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 45,100,397,000 to 65,212,404,000, a change of 20,112,007,000 (44.6%).
- Net loss of 12,615,469,000 reduced equity.
- Other comprehensive income increased equity by 14,587,449,000.
- Other factors increased equity by 18,140,027,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp-12.62 Billion | -19.35% |
| Other Comprehensive Income | Rp14.59 Billion | +22.37% |
| Other Changes | Rp18.14 Billion | +27.82% |
| Total Change | Rp- | 44.59% |
Book Value vs Market Value Analysis
This analysis compares Lima Dua Lima Tiga 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: 41.68x
- 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 568.95x to 41.68x 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 | Rp3.28 | Rp1865.00 | x |
| 2020-12-31 | Rp5.40 | Rp1865.00 | x |
| 2021-12-31 | Rp36.76 | Rp1865.00 | x |
| 2022-12-31 | Rp44.65 | Rp1865.00 | x |
| 2023-12-31 | Rp41.55 | Rp1865.00 | x |
| 2024-12-31 | Rp44.74 | Rp1865.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Lima Dua Lima Tiga 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): -19.35%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -12.53%
- • Asset Turnover: 0.74x
- • Equity Multiplier: 2.08x
- Recent ROE (-19.35%) is below the historical average (-3.03%), 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 | -16.67% | -3.36% | 2.43x | 2.04x | Rp-1.13 Billion |
| 2020 | 3.86% | 2.31% | 0.73x | 2.29x | Rp-428.74 Million |
| 2021 | 0.67% | 1.79% | 0.27x | 1.39x | Rp-3.61 Billion |
| 2022 | 12.05% | 8.63% | 0.77x | 1.81x | Rp968.70 Million |
| 2023 | 1.27% | 0.57% | 0.95x | 2.35x | Rp-3.94 Billion |
| 2024 | -19.35% | -12.53% | 0.74x | 2.08x | Rp-19.14 Billion |
Industry Comparison
This section compares Lima Dua Lima Tiga PT's net assets metrics with peer companies in the Restaurants industry.
Industry Context
- Industry: Restaurants
- Average net assets among peers: $396,247,264,640
- Average return on equity (ROE) among peers: 14.36%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Lima Dua Lima Tiga PT (LUCY) | Rp59.33 Billion | -16.67% | 0.99x | $23.30 Million |
| PT Bersama Mencapai Puncak Tbk (BAIK) | $65.40 Billion | 17.51% | 0.21x | $4.09 Million |
| Cipta Selera Murni Pt (CSMI) | $70.96 Billion | 4.01% | 1.12x | $1.03 Million |
| PT Jaya Bersama Indo Tbk (DUCK) | $902.34 Billion | 16.13% | 0.61x | $12.99 Million |
| Champ Resto Indonesia PT (ENAK) | $283.64 Billion | 6.29% | 2.84x | $5.63 Million |
| Fast Food Indonesia Tbk (FAST) | $1.10 Trillion | 14.20% | 0.84x | $20.08 Million |
| Fore Coffee Tbk (FORE) | $-246.21 Billion | 0.00% | 0.00x | $268.19 |
| PT Indo Boga Sukses Tbk (IBOS) | $184.60 Billion | 3.09% | 0.12x | $25.86 Million |
| PT Puri Sentul Permai Tbk (KDTN) | $29.32 Billion | 56.46% | 0.48x | $9.55 Million |
| Map Boga Adiperkasa Tbk PT (MAPB) | $1.18 Trillion | 11.52% | 1.19x | $17.71 Million |