Medco Energi Internasional Tbk
PT Medco Energi Internasional Tbk, together with its subsidiaries, explores for and produces oil and gas in Indonesia, Asia, Africa, the Middle East, the United States of America, and Europe. It operates through Exploration and Production of Oil and Gas; Services; Power; Chemicals; and Trading segments. The company operates production, development, and exploration blocks in the Riau Islands, Sout… Read more
Medco Energi Internasional Tbk (MEDC) - Net Assets
Latest net assets as of September 2025: Rp2.39 Billion IDR
Based on the latest financial reports, Medco Energi Internasional Tbk (MEDC) has net assets worth Rp2.39 Billion IDR as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp8.43 Billion) and total liabilities (Rp6.04 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 | Rp2.39 Billion |
| % of Total Assets | 28.31% |
| Annual Growth Rate | -26.16% |
| 5-Year Change | 93.76% |
| 10-Year Change | 235.1% |
| Growth Volatility | 27.49 |
Medco Energi Internasional Tbk - Net Assets Trend (2000–2024)
This chart illustrates how Medco Energi Internasional Tbk's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Medco Energi Internasional Tbk (2000–2024)
The table below shows the annual net assets of Medco Energi Internasional Tbk from 2000 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp2.35 Billion | +15.95% |
| 2023-12-31 | Rp2.03 Billion | +16.03% |
| 2022-12-31 | Rp1.75 Billion | +42.15% |
| 2021-12-31 | Rp1.23 Billion | +1.31% |
| 2020-12-31 | Rp1.21 Billion | -10.53% |
| 2019-12-31 | Rp1.36 Billion | -2.24% |
| 2018-12-31 | Rp1.39 Billion | -1.10% |
| 2017-12-31 | Rp1.40 Billion | +57.51% |
| 2016-12-31 | Rp890.51 Million | +26.93% |
| 2015-12-31 | Rp701.59 Million | -23.77% |
| 2014-12-31 | Rp920.32 Million | +2.63% |
| 2013-12-31 | Rp896.76 Million | +6.35% |
| 2012-12-31 | Rp843.22 Million | -1.42% |
| 2011-12-31 | Rp855.35 Million | +4.97% |
| 2010-12-31 | Rp814.83 Million | +11.98% |
| 2009-12-31 | Rp727.65 Million | -2.37% |
| 2008-12-31 | Rp745.33 Million | +14.45% |
| 2007-12-31 | Rp651.20 Million | -0.98% |
| 2006-12-31 | Rp657.65 Million | +4.67% |
| 2005-12-31 | Rp628.33 Million | +9.55% |
| 2004-12-31 | Rp573.54 Million | +10.71% |
| 2003-12-31 | Rp518.07 Million | +1.25% |
| 2002-12-31 | Rp511.69 Million | -99.99% |
| 2001-12-31 | Rp4.50 Trillion | +32.14% |
| 2000-12-31 | Rp3.40 Trillion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Medco Energi 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 99.9% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp1.53 Billion | 72.41% |
| Common Stock | Rp121.80 Million | 5.75% |
| Other Components | Rp462.73 Million | 21.84% |
| Total Equity | Rp2.12 Billion | 100.00% |
Medco Energi Internasional Tbk Competitors by Market Cap
The table below lists competitors of Medco Energi Internasional Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Nine Dragons Paper (Holdings) Limited
PINK:NDGPF
|
$641.97 Million |
|
Genertec Universal Medical Group Company Limited
F:5UM
|
$642.11 Million |
|
HIAG Immobilien Holding AG
SW:HIAG
|
$642.24 Million |
|
Jiangsu Tongguang Electronic Wire&Cable Co Ltd
SHE:300265
|
$642.26 Million |
|
Angang Steel Company Limited
PINK:ANGGF
|
$641.51 Million |
|
CTT - Correios De Portugal S.A
PINK:CTTOF
|
$641.47 Million |
|
Shanghai SK Automation Technology Co. Ltd. A
SHG:688155
|
$641.08 Million |
|
Alignvest Acquisition II Corp
TO:SFC
|
$641.08 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Medco Energi Internasional Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 1,828,543,298 to 2,118,726,151, a change of 290,182,853 (15.9%).
- Net income of 367,358,268 contributed positively to equity growth.
- Dividend payments of 70,237,127 reduced retained earnings.
- Share repurchases of 5,292,222 reduced equity.
- Other comprehensive income increased equity by 36,485,605.
- Other factors decreased equity by 38,131,671.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp367.36 Million | +17.34% |
| Dividends Paid | Rp70.24 Million | -3.32% |
| Share Repurchases | Rp5.29 Million | -0.25% |
| Other Comprehensive Income | Rp36.49 Million | +1.72% |
| Other Changes | Rp-38.13 Million | -1.8% |
| Total Change | Rp- | 15.87% |
Book Value vs Market Value Analysis
This analysis compares Medco Energi 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
- Current price-to-book ratio: 20704.22x
- 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 53545.34x to 20704.22x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2005-12-31 | Rp0.03 | Rp1750.00 | x |
| 2006-12-31 | Rp0.03 | Rp1750.00 | x |
| 2007-12-31 | Rp0.03 | Rp1750.00 | x |
| 2008-12-31 | Rp0.05 | Rp1750.00 | x |
| 2009-12-31 | Rp0.05 | Rp1750.00 | x |
| 2010-12-31 | Rp0.05 | Rp1750.00 | x |
| 2011-12-31 | Rp0.05 | Rp1750.00 | x |
| 2012-12-31 | Rp0.05 | Rp1750.00 | x |
| 2013-12-31 | Rp0.05 | Rp1750.00 | x |
| 2014-12-31 | Rp0.05 | Rp1750.00 | x |
| 2015-12-31 | Rp0.04 | Rp1750.00 | x |
| 2016-12-31 | Rp0.05 | Rp1750.00 | x |
| 2017-12-31 | Rp0.07 | Rp1750.00 | x |
| 2018-12-31 | Rp0.05 | Rp1750.00 | x |
| 2019-12-31 | Rp0.06 | Rp1750.00 | x |
| 2020-12-31 | Rp0.04 | Rp1750.00 | x |
| 2021-12-31 | Rp0.04 | Rp1750.00 | x |
| 2022-12-31 | Rp0.06 | Rp1750.00 | x |
| 2023-12-31 | Rp0.07 | Rp1750.00 | x |
| 2024-12-31 | Rp0.08 | Rp1750.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Medco Energi 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): 17.34%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 15.31%
- • Asset Turnover: 0.30x
- • Equity Multiplier: 3.74x
- Recent ROE (17.34%) is above the historical average (9.00%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2000 | 14.64% | 15.64% | 0.71x | 1.31x | Rp154.64 Billion |
| 2001 | 16.21% | 17.74% | 0.74x | 1.24x | Rp269.01 Billion |
| 2002 | 17.36% | 20.00% | 0.56x | 1.55x | Rp35.68 Million |
| 2003 | 10.97% | 11.53% | 0.47x | 2.01x | Rp4.72 Million |
| 2004 | 13.05% | 13.10% | 0.38x | 2.63x | Rp16.41 Million |
| 2005 | 14.56% | 12.52% | 0.40x | 2.88x | Rp24.30 Million |
| 2006 | 9.43% | 6.37% | 0.43x | 3.44x | Rp-3.07 Million |
| 2007 | 5.05% | 2.70% | 0.46x | 4.09x | Rp-25.95 Million |
| 2008 | 39.43% | 22.47% | 0.65x | 2.70x | Rp215.75 Million |
| 2009 | 3.16% | 3.35% | 0.33x | 2.88x | Rp-48.49 Million |
| 2010 | 11.22% | 9.48% | 0.41x | 2.90x | Rp9.55 Million |
| 2011 | 10.55% | 7.80% | 0.44x | 3.06x | Rp4.67 Million |
| 2012 | 1.51% | 1.39% | 0.34x | 3.18x | Rp-70.91 Million |
| 2013 | 1.42% | 1.42% | 0.35x | 2.86x | Rp-75.94 Million |
| 2014 | 1.11% | 1.35% | 0.28x | 2.97x | Rp-80.96 Million |
| 2015 | -27.01% | -29.93% | 0.22x | 4.18x | Rp-257.78 Million |
| 2016 | 20.82% | 30.77% | 0.17x | 4.05x | Rp96.00 Million |
| 2017 | 10.11% | 13.73% | 0.18x | 4.10x | Rp1.35 Million |
| 2018 | -4.21% | -4.21% | 0.23x | 4.31x | Rp-173.22 Million |
| 2019 | -1.69% | -1.41% | 0.24x | 5.02x | Rp-139.87 Million |
| 2020 | -16.64% | -15.61% | 0.19x | 5.75x | Rp-273.19 Million |
| 2021 | 4.38% | 3.55% | 0.23x | 5.30x | Rp-60.25 Million |
| 2022 | 34.09% | 22.96% | 0.33x | 4.45x | Rp375.16 Million |
| 2023 | 18.08% | 15.00% | 0.30x | 4.08x | Rp147.82 Million |
| 2024 | 17.34% | 15.31% | 0.30x | 3.74x | Rp155.49 Million |
Industry Comparison
This section compares Medco Energi Internasional Tbk's net assets metrics with peer companies in the Oil & Gas E&P industry.
Industry Context
- Industry: Oil & Gas E&P
- Average net assets among peers: $-30,075,200
- Average return on equity (ROE) among peers: 9.37%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Medco Energi Internasional Tbk (MEDC) | Rp2.39 Billion | 14.64% | 2.53x | $641.65 Million |
| Energi Mega Persada Tbk (ENRG) | $-71.67 Million | 0.00% | 0.00x | $92.98 Million |
| PT Raharja Energi Cepu Tbk (RATU) | $11.52 Million | 18.74% | 0.24x | $259.72 Million |