Lima Dua Lima Tiga PT (LUCY) - Net Assets
Based on the latest financial reports, Lima Dua Lima Tiga PT (LUCY) has net assets worth Rp25.70 Billion IDR (≈ $1.51 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 (Rp83.38 Billion ≈ $4.89 Million USD) and total liabilities (Rp57.69 Billion ≈ $3.38 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. Read total liabilities of Lima Dua Lima Tiga PT for a breakdown of total debt and financial obligations.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Rp25.70 Billion |
| % of Total Assets | 30.82% |
| Annual Growth Rate | 35.05% |
| 5-Year Change | -33.53% |
| 10-Year Change | N/A |
| Growth Volatility | 168.97 |
Lima Dua Lima Tiga PT - Net Assets Trend (2019–2025)
This chart illustrates how Lima Dua Lima Tiga PT's net assets have evolved over time, based on quarterly financial data. Also explore Lima Dua Lima Tiga PT assets under control for the complete picture of this company's asset base.
Annual Net Assets for Lima Dua Lima Tiga PT (2019–2025)
The table below shows the annual net assets of Lima Dua Lima Tiga PT from 2019 to 2025. For live valuation and market cap data, see LUCY stock market capitalisation.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | Rp25.70 Billion ≈ $1.51 Million |
-63.18% |
| 2024-12-31 | Rp69.79 Billion ≈ $4.09 Million |
+54.75% |
| 2023-12-31 | Rp45.10 Billion ≈ $2.64 Million |
-4.78% |
| 2022-12-31 | Rp47.37 Billion ≈ $2.78 Million |
+22.53% |
| 2021-12-31 | Rp38.66 Billion ≈ $2.27 Million |
+453.94% |
| 2020-12-31 | Rp6.98 Billion ≈ $408.93K |
+64.80% |
| 2019-12-31 | Rp4.23 Billion ≈ $248.14K |
-- |
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 5374578396000.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | Rp15.15 Billion | 68.37% |
| Other Comprehensive Income | Rp19.89 Billion | 89.78% |
| Other Components | Rp42.18 Billion | 190.38% |
| Total Equity | Rp22.15 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 |
|---|---|
|
Fwusow Industry Co Ltd
TW:1219
|
$145.14 Million |
|
PRECIA SA EO -50
F:P1E0
|
$145.26 Million |
|
Wam Strategic Value Ltd
AU:WAR
|
$145.29 Million |
|
Mersana Therapeutics Inc
NASDAQ:MRSN
|
$145.36 Million |
|
PT Mandiri Herindo Adiperkasa Tbk
JK:MAHA
|
$145.06 Million |
|
NevGold Corp
V:NAU
|
$144.97 Million |
|
Heran Co Ltd
TW:5283
|
$144.89 Million |
|
Domo Inc
NASDAQ:DOMO
|
$144.89 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 2024 to 2025, total equity changed from 65,212,404,000 to 22,154,334,000, a change of -43,058,070,000 (-66.0%).
- Net loss of 43,208,286,000 reduced equity.
- Other comprehensive income increased equity by 150,215,000.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp-43.21 Billion | -195.03% |
| Other Comprehensive Income | Rp150.22 Million | +0.68% |
| Other Changes | Rp1.00K | +0.0% |
| Total Change | Rp- | -66.03% |
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: 111.79x
- 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 498.78x to 111.79x 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 | Rp1635.00 | x |
| 2020-12-31 | Rp5.40 | Rp1635.00 | x |
| 2021-12-31 | Rp36.76 | Rp1635.00 | x |
| 2022-12-31 | Rp44.65 | Rp1635.00 | x |
| 2023-12-31 | Rp41.55 | Rp1635.00 | x |
| 2024-12-31 | Rp44.74 | Rp1635.00 | x |
| 2025-12-31 | Rp14.63 | Rp1635.00 | 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): -195.03%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -52.37%
- • Asset Turnover: 0.99x
- • Equity Multiplier: 3.76x
- Recent ROE (-195.03%) is below the historical average (-30.46%), 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 |
| 2025 | -195.03% | -52.37% | 0.99x | 3.76x | Rp-45.42 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: $394,192,567,404
- Average return on equity (ROE) among peers: 5.68%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Lima Dua Lima Tiga PT (LUCY) | Rp25.70 Billion | -16.67% | 2.24x | $145.12 Million |
| Cipta Selera Murni Pt (CSMI) | $55.68 Billion | -24.83% | 1.83x | $4.83 Million |
| PT Jaya Bersama Indo Tbk (DUCK) | $241.10 Billion | 36.74% | 0.85x | $13.23 Million |
| Champ Resto Indonesia PT (ENAK) | $64.84 Billion | -11.30% | 9.35x | $44.69 Million |
| Fast Food Indonesia Tbk (FAST) | $1.11 Trillion | 9.42% | 1.07x | $77.87 Million |
| PT Indo Boga Sukses Tbk (IBOS) | $167.48 Billion | 2.41% | 0.21x | $47.73 Million |
| Map Boga Adiperkasa Tbk PT (MAPB) | $1.02 Trillion | -16.16% | 1.39x | $212.68 Million |
| Pioneerindo Gourmet International (PTSP) | $150.85 Billion | 10.64% | 1.18x | $12.16 Million |
| PT Sarimelati Kencana Tbk (PZZA) | $338.58 Billion | 38.52% | 2.40x | $36.98 Million |
About 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