Emdeki Utama Tbk PT
PT Emdeki Utama Tbk produces and sells calcium carbide in Indonesia. The company also produces air conditioners and refrigerators. It exports calcium carbide to Japan, the United States, India, and internationally. The company was founded in 1981 and is headquartered in Gresik, Indonesia. PT Emdeki Utama Tbk is a subsidiary of PT Emde Industri Investama.
Emdeki Utama Tbk PT (MDKI) - Net Assets
Latest net assets as of June 2025: Rp971.68 Billion IDR
Based on the latest financial reports, Emdeki Utama Tbk PT (MDKI) has net assets worth Rp971.68 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 (Rp1.04 Trillion) and total liabilities (Rp73.09 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 | Rp971.68 Billion |
| % of Total Assets | 93.0% |
| Annual Growth Rate | 20.31% |
| 5-Year Change | 9.52% |
| 10-Year Change | 635.99% |
| Growth Volatility | 62.55 |
Emdeki Utama Tbk PT - Net Assets Trend (2013–2024)
This chart illustrates how Emdeki Utama 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 Emdeki Utama Tbk PT (2013–2024)
The table below shows the annual net assets of Emdeki Utama Tbk PT from 2013 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp974.68 Billion | +1.01% |
| 2023-12-31 | Rp964.91 Billion | +2.63% |
| 2022-12-31 | Rp940.22 Billion | +3.86% |
| 2021-12-31 | Rp905.29 Billion | +1.72% |
| 2020-12-31 | Rp889.98 Billion | +6.66% |
| 2019-12-31 | Rp834.40 Billion | +0.35% |
| 2018-12-31 | Rp831.45 Billion | +9.05% |
| 2017-12-31 | Rp762.46 Billion | +213.41% |
| 2016-12-31 | Rp243.28 Billion | +83.70% |
| 2015-12-31 | Rp132.43 Billion | +4.00% |
| 2014-12-31 | Rp127.33 Billion | -0.15% |
| 2013-12-31 | Rp127.53 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Emdeki Utama 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 35.7% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp167.15 Billion | 17.49% |
| Common Stock | Rp253.01 Billion | 26.47% |
| Other Comprehensive Income | Rp432.95 Billion | 45.30% |
| Other Components | Rp102.69 Billion | 10.74% |
| Total Equity | Rp955.80 Billion | 100.00% |
Emdeki Utama Tbk PT Competitors by Market Cap
The table below lists competitors of Emdeki Utama Tbk PT ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Scan Inter PCL
BK:SCN
|
$5.01 Million |
|
Jaycorp Bhd
KLSE:7152
|
$5.01 Million |
|
Sports Entertainment Group Ltd
AU:SEG
|
$5.01 Million |
|
Turnstone Biologics Corp. Common Stock
NASDAQ:TSBX
|
$5.01 Million |
|
Da Lue International Holding Co Ltd
TWO:4804
|
$5.00 Million |
|
Solid Automotive Bhd
KLSE:5242
|
$5.00 Million |
|
Sentinel Metals Ltd
AU:SNM
|
$5.00 Million |
|
Avalon Holdings Corporation
NYSE MKT:AWX
|
$5.00 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Emdeki Utama Tbk PT's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 950,088,000,000 to 955,804,000,000, a change of 5,716,000,000 (0.6%).
- Net income of 27,548,000,000 contributed positively to equity growth.
- Dividend payments of 30,362,000,000 reduced retained earnings.
- Other comprehensive income increased equity by 8,320,000,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp27.55 Billion | +2.88% |
| Dividends Paid | Rp30.36 Billion | -3.18% |
| Other Comprehensive Income | Rp8.32 Billion | +0.87% |
| Other Changes | Rp210.00 Million | +0.02% |
| Total Change | Rp- | 0.60% |
Book Value vs Market Value Analysis
This analysis compares Emdeki Utama 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: 0.51x
- 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 3.22x to 0.51x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2013-12-31 | Rp59.98 | Rp193.00 | x |
| 2014-12-31 | Rp59.83 | Rp193.00 | x |
| 2015-12-31 | Rp50.59 | Rp193.00 | x |
| 2016-12-31 | Rp93.08 | Rp193.00 | x |
| 2017-12-31 | Rp230.98 | Rp193.00 | x |
| 2018-12-31 | Rp322.66 | Rp193.00 | x |
| 2019-12-31 | Rp323.64 | Rp193.00 | x |
| 2020-12-31 | Rp345.29 | Rp193.00 | x |
| 2021-12-31 | Rp351.24 | Rp193.00 | x |
| 2022-12-31 | Rp364.73 | Rp193.00 | x |
| 2023-12-31 | Rp375.51 | Rp193.00 | x |
| 2024-12-31 | Rp377.77 | Rp193.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Emdeki Utama 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): 2.88%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 8.00%
- • Asset Turnover: 0.33x
- • Equity Multiplier: 1.09x
- Recent ROE (2.88%) is below the historical average (7.28%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2013 | 7.39% | 3.93% | 0.75x | 2.50x | Rp-3.29 Billion |
| 2014 | 3.47% | 1.53% | 0.84x | 2.70x | Rp-8.21 Billion |
| 2015 | 4.40% | 1.85% | 1.00x | 2.37x | Rp-7.17 Billion |
| 2016 | 36.81% | 25.50% | 1.02x | 1.41x | Rp63.14 Billion |
| 2017 | 6.26% | 12.73% | 0.42x | 1.16x | Rp-28.03 Billion |
| 2018 | 4.10% | 8.39% | 0.44x | 1.12x | Rp-48.13 Billion |
| 2019 | 3.96% | 9.28% | 0.38x | 1.13x | Rp-49.43 Billion |
| 2020 | 4.56% | 11.38% | 0.36x | 1.11x | Rp-47.52 Billion |
| 2021 | 4.36% | 9.74% | 0.40x | 1.11x | Rp-50.16 Billion |
| 2022 | 4.11% | 7.79% | 0.47x | 1.13x | Rp-54.33 Billion |
| 2023 | 5.03% | 10.15% | 0.44x | 1.12x | Rp-47.21 Billion |
| 2024 | 2.88% | 8.00% | 0.33x | 1.09x | Rp-68.03 Billion |
Industry Comparison
This section compares Emdeki Utama Tbk PT's net assets metrics with peer companies in the Specialty Chemicals industry.
Industry Context
- Industry: Specialty Chemicals
- Average net assets among peers: $1,332,077,924,377
- Average return on equity (ROE) among peers: 9.56%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Emdeki Utama Tbk PT (MDKI) | Rp971.68 Billion | 7.39% | 0.08x | $5.00 Million |
| Avia Avian PT Tbk (AVIA) | $9.92 Trillion | 16.55% | 0.13x | $237.02 Million |
| PT Chemstar Indonesia Tbk (CHEM) | $22.55 Billion | 17.20% | 2.16x | $2.55 Million |
| Colorpak Indonesia Tbk (CLPI) | $506.35 Billion | 8.47% | 0.53x | $8.33 Million |
| Duta Pertiwi Nusantara Tbk (DPNS) | $277.71 Billion | 3.75% | 0.16x | $2.71 Million |
| Ekadharma International Tbk (EKAD) | $291.96 Billion | 16.15% | 0.33x | $6.90 Million |
| Lotte Chemical Titan Tbk PT (FPNI) | $-6.78 Billion | 0.00% | 0.00x | $9.60 Million |
| Indo Komoditi Korpora Tbk PT (INCF) | $-7.00 Billion | 0.00% | 0.00x | $1.70 Million |
| Intanwijaya Internasional Tbk (INCI) | $122.94 Billion | 16.33% | 0.23x | $2.63 Million |
| PT Kusuma Kemindo Sentosa Tbk (KKES) | $66.52 Billion | 7.77% | 0.86x | $970.56K |
| Lautan Luas Tbk (LTLS) | $2.13 Trillion | 9.43% | 1.97x | $27.18 Million |