Modern Internasional Tbk (MDRN) - Net Assets
Based on the latest financial reports, Modern Internasional Tbk (MDRN) has net assets worth Rp-291.34 Billion IDR (≈ $-17.07 Million USD) as of June 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp186.18 Billion ≈ $10.91 Million USD) and total liabilities (Rp477.52 Billion ≈ $27.98 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. Check asset resilience ratio of Modern Internasional Tbk to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Rp-291.34 Billion |
| % of Total Assets | -156.48% |
| Annual Growth Rate | N/A |
| 5-Year Change | N/A |
| 10-Year Change | -124.08% |
| Growth Volatility | 64.97 |
Modern Internasional Tbk - Net Assets Trend (2000–2024)
This chart illustrates how Modern Internasional Tbk's net assets have evolved over time, based on quarterly financial data. Also explore total assets of Modern Internasional Tbk for the complete picture of this company's asset base.
Annual Net Assets for Modern Internasional Tbk (2000–2024)
The table below shows the annual net assets of Modern Internasional Tbk from 2000 to 2024. For live valuation and market cap data, see MDRN company net worth.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp-309.20 Billion ≈ $-18.12 Million |
+1.20% |
| 2023-12-31 | Rp-312.95 Billion ≈ $-18.34 Million |
+3.67% |
| 2022-12-31 | Rp-324.87 Billion ≈ $-19.04 Million |
+20.96% |
| 2021-12-31 | Rp-411.01 Billion ≈ $-24.08 Million |
+23.60% |
| 2020-12-31 | Rp-537.94 Billion ≈ $-31.52 Million |
-62.84% |
| 2019-12-31 | Rp-330.35 Billion ≈ $-19.36 Million |
+18.05% |
| 2018-12-31 | Rp-403.11 Billion ≈ $-23.62 Million |
+1.82% |
| 2017-12-31 | Rp-410.59 Billion ≈ $-24.06 Million |
-163.63% |
| 2016-12-31 | Rp645.30 Billion ≈ $37.81 Million |
-49.74% |
| 2015-12-31 | Rp1.28 Trillion ≈ $75.24 Million |
-4.68% |
| 2014-12-31 | Rp1.35 Trillion ≈ $78.94 Million |
+30.57% |
| 2013-12-31 | Rp1.03 Trillion ≈ $60.46 Million |
+4.54% |
| 2012-12-31 | Rp986.89 Billion ≈ $57.83 Million |
+132.86% |
| 2011-12-31 | Rp423.82 Billion ≈ $24.83 Million |
+15.02% |
| 2010-12-31 | Rp368.49 Billion ≈ $21.59 Million |
+11.83% |
| 2009-12-31 | Rp329.50 Billion ≈ $19.31 Million |
+3.79% |
| 2008-12-31 | Rp317.48 Billion ≈ $18.60 Million |
+0.65% |
| 2007-12-31 | Rp315.42 Billion ≈ $18.48 Million |
+0.57% |
| 2006-12-31 | Rp313.62 Billion ≈ $18.38 Million |
+149.82% |
| 2005-12-31 | Rp125.54 Billion ≈ $7.36 Million |
-22.78% |
| 2004-12-31 | Rp162.57 Billion ≈ $9.53 Million |
-30.18% |
| 2003-12-31 | Rp232.85 Billion ≈ $13.64 Million |
+4.98% |
| 2002-12-31 | Rp221.80 Billion ≈ $13.00 Million |
+11.55% |
| 2001-12-31 | Rp198.83 Billion ≈ $11.65 Million |
+0.78% |
| 2000-12-31 | Rp197.30 Billion ≈ $11.56 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Modern Internasional 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 decreased by 3427.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | Rp633.22 Billion | % |
| Other Comprehensive Income | Rp5.00 Billion | % |
| Other Components | Rp671.40 Billion | % |
| Total Equity | Rp-309.20 Billion | 100.00% |
Modern Internasional Tbk Competitors by Market Cap
The table below lists competitors of Modern Internasional Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
IMAGIS Co. Ltd
KQ:115610
|
$15.93 Million |
|
FuelPositive Corp
V:NHHH
|
$15.93 Million |
|
Vinpai SAS
PA:ALVIN
|
$15.94 Million |
|
Sunlands Technology Group
NYSE:STG
|
$15.98 Million |
|
Digital Graphics Incorporation
KQ:043360
|
$15.92 Million |
|
Diversified Gateway Solutions Bhd
KLSE:0131
|
$15.91 Million |
|
Magnum Mining and Exploration Ltd
AU:MGU
|
$15.91 Million |
|
N.C. Housing Public Company Limited
BK:NCH
|
$15.91 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Modern Internasional Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from -312,948,038,199 to -309,203,472,000, a change of 3,744,566,199.
- Net income of 8,769,447,000 contributed positively to equity growth.
- Other comprehensive income decreased equity by 98,876,835.
- Other factors decreased equity by 4,926,003,966.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp8.77 Billion | +2.84% |
| Other Comprehensive Income | Rp-98.88 Million | -0.03% |
| Other Changes | Rp-4.93 Billion | -1.59% |
| Total Change | Rp- | % |
Book Value vs Market Value Analysis
This analysis compares Modern Internasional 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
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2008-12-31 | Rp92.70 | Rp54.00 | x |
| 2009-12-31 | Rp96.21 | Rp54.00 | x |
| 2010-12-31 | Rp107.59 | Rp54.00 | x |
| 2011-12-31 | Rp123.39 | Rp54.00 | x |
| 2012-12-31 | Rp289.67 | Rp54.00 | x |
| 2013-12-31 | Rp246.21 | Rp54.00 | x |
| 2014-12-31 | Rp316.84 | Rp54.00 | x |
| 2015-12-31 | Rp280.05 | Rp54.00 | x |
| 2016-12-31 | Rp141.10 | Rp54.00 | x |
| 2017-12-31 | Rp-89.75 | Rp54.00 | x |
| 2018-12-31 | Rp-84.59 | Rp54.00 | x |
| 2019-12-31 | Rp-43.28 | Rp54.00 | x |
| 2020-12-31 | Rp-70.48 | Rp54.00 | x |
| 2021-12-31 | Rp-53.85 | Rp54.00 | x |
| 2022-12-31 | Rp-42.57 | Rp54.00 | x |
| 2023-12-31 | Rp-41.00 | Rp54.00 | x |
| 2024-12-31 | Rp-40.51 | Rp54.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Modern Internasional 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): 0.00%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 23.62%
- • Asset Turnover: 0.21x
- • Equity Multiplier: 0.00x
- Recent ROE (0.00%) is above the historical average (-1.98%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2001 | 0.77% | 0.08% | 2.00x | 4.82x | Rp-18.35 Billion |
| 2002 | 10.35% | 1.24% | 1.82x | 4.59x | Rp786.23 Million |
| 2003 | 4.75% | 0.65% | 1.63x | 4.46x | Rp-12.23 Billion |
| 2006 | 0.50% | 0.13% | 1.33x | 2.85x | Rp-29.81 Billion |
| 2007 | 0.57% | 0.14% | 1.38x | 2.89x | Rp-29.74 Billion |
| 2008 | 0.65% | 0.19% | 1.34x | 2.49x | Rp-29.69 Billion |
| 2009 | 3.65% | 1.34% | 1.16x | 2.35x | Rp-20.93 Billion |
| 2010 | 11.39% | 5.73% | 0.92x | 2.15x | Rp5.13 Billion |
| 2011 | 13.53% | 6.32% | 0.84x | 2.54x | Rp14.77 Billion |
| 2012 | 5.66% | 5.51% | 0.58x | 1.76x | Rp-42.66 Billion |
| 2013 | 4.81% | 3.87% | 0.67x | 1.84x | Rp-53.17 Billion |
| 2014 | 3.01% | 2.81% | 0.60x | 1.78x | Rp-93.61 Billion |
| 2015 | -4.56% | -4.75% | 0.49x | 1.94x | Rp-186.54 Billion |
| 2016 | -98.60% | -71.40% | 0.45x | 3.07x | Rp-701.03 Billion |
| 2017 | 0.00% | -471.02% | 0.26x | 0.00x | Rp-1.02 Trillion |
| 2018 | 0.00% | -45.75% | 0.10x | 0.00x | Rp1.73 Billion |
| 2019 | 0.00% | -43.02% | 0.20x | 0.00x | Rp-20.94 Billion |
| 2020 | 0.00% | -238.12% | 0.29x | 0.00x | Rp-153.96 Billion |
| 2021 | 0.00% | 162.30% | 0.32x | 0.00x | Rp167.91 Billion |
| 2022 | 0.00% | 119.72% | 0.29x | 0.00x | Rp110.33 Billion |
| 2023 | 0.00% | 23.73% | 0.24x | 0.00x | Rp42.98 Billion |
| 2024 | 0.00% | 23.62% | 0.21x | 0.00x | Rp39.69 Billion |
Industry Comparison
This section compares Modern Internasional 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: $171,450,644,815
- Average return on equity (ROE) among peers: -86.98%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Modern Internasional Tbk (MDRN) | Rp-291.34 Billion | 0.77% | N/A | $15.92 Million |
| Cashlez Worldwide Indonesia Tbk (CASH) | $2.83 Billion | -289.42% | 3.48x | $22.31 Million |
| Lion Metal Works Tbk (LION) | $501.05 Billion | 2.11% | 0.43x | $12.50 Million |
| M Cash Integrasi Tbk PT (MCAS) | $10.47 Billion | 26.36% | 2.59x | $16.78 Million |
About Modern Internasional Tbk
PT Modern Internasional Tbk, together with its subsidiaries, primarily engages in the trading and general industries in Indonesia. The company is involved in trading and servicing photography/cinematography equipment, home appliances/electronic equipment, engineering equipment, mechanical equipment, electronics, and photocopy machines and its spare parts. It also engages in the operation of depar… Read more