Madusari Murni Indah Tbk PT
PT Madusari Murni Indah Tbk, through its subsidiaries, engages in the production, distribution, trading, advisory, and brokering of various organic and non-organic chemical and non-chemical products in Indonesia. The company operates through Ethanol and Fertilizer; and Carbon Dioxide and Others segments. It provides ethanol, fertilizers, and liquid and dry carbon dioxide (CO2) under the Molindo E… Read more
Madusari Murni Indah Tbk PT (MOLI) - Net Assets
Latest net assets as of June 2025: Rp1.38 Trillion IDR
Based on the latest financial reports, Madusari Murni Indah Tbk PT (MOLI) has net assets worth Rp1.38 Trillion IDR as of June 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp1.80 Trillion) and total liabilities (Rp421.88 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 | Rp1.38 Trillion |
| % of Total Assets | 76.55% |
| Annual Growth Rate | 4.37% |
| 5-Year Change | -2.58% |
| 10-Year Change | N/A |
| Growth Volatility | 10.75 |
Madusari Murni Indah Tbk PT - Net Assets Trend (2015–2024)
This chart illustrates how Madusari Murni Indah 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 Madusari Murni Indah Tbk PT (2015–2024)
The table below shows the annual net assets of Madusari Murni Indah Tbk PT from 2015 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp1.35 Trillion | +0.26% |
| 2023-12-31 | Rp1.35 Trillion | -10.31% |
| 2022-12-31 | Rp1.51 Trillion | +0.81% |
| 2021-12-31 | Rp1.49 Trillion | +7.47% |
| 2020-12-31 | Rp1.39 Trillion | +17.72% |
| 2019-12-31 | Rp1.18 Trillion | +1.53% |
| 2018-12-31 | Rp1.16 Trillion | +8.86% |
| 2017-12-31 | Rp1.07 Trillion | -7.52% |
| 2016-12-31 | Rp1.16 Trillion | +25.35% |
| 2015-12-31 | Rp921.58 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Madusari Murni Indah 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 6.5% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp622.15 Billion | 53.46% |
| Common Stock | Rp272.40 Billion | 23.41% |
| Other Comprehensive Income | Rp-4.82 Billion | -0.41% |
| Other Components | Rp274.04 Billion | 23.55% |
| Total Equity | Rp1.16 Trillion | 100.00% |
Madusari Murni Indah Tbk PT Competitors by Market Cap
The table below lists competitors of Madusari Murni Indah Tbk PT ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
The Beauty Tech Group PLC
LSE:TBTG
|
$3.11 Million |
|
Tips Films Limited
NSE:TIPSFILMS
|
$3.11 Million |
|
First Venture Sweden AB Series B
ST:FIRST-B
|
$3.11 Million |
|
Reed's, Inc.
OTCQX:REED
|
$3.11 Million |
|
Gateway Real Estate AG
XETRA:GTY
|
$3.11 Million |
|
Transatlantic Mining Corp
PINK:TRRGF
|
$3.11 Million |
|
Zena Mining Corp
V:ZCC-H
|
$3.10 Million |
|
Avecho Biotechnology Limited
PINK:AVEFF
|
$3.10 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Madusari Murni Indah Tbk PT's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 1,161,114,160,000 to 1,163,777,196,000, a change of 2,663,036,000 (0.2%).
- Net income of 12,950,433,000 contributed positively to equity growth.
- Dividend payments of 9,997,214,000 reduced retained earnings.
- Other comprehensive income increased equity by 710,565,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp12.95 Billion | +1.11% |
| Dividends Paid | Rp10.00 Billion | -0.86% |
| Other Comprehensive Income | Rp710.57 Million | +0.06% |
| Other Changes | Rp-1.00 Billion | -0.09% |
| Total Change | Rp- | 0.23% |
Book Value vs Market Value Analysis
This analysis compares Madusari Murni Indah 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: 0.53x
- 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 0.76x to 0.53x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2015-12-31 | Rp297.52 | Rp226.00 | x |
| 2016-12-31 | Rp365.91 | Rp226.00 | x |
| 2017-12-31 | Rp227.81 | Rp226.00 | x |
| 2018-12-31 | Rp438.53 | Rp226.00 | x |
| 2019-12-31 | Rp383.98 | Rp226.00 | x |
| 2020-12-31 | Rp442.40 | Rp226.00 | x |
| 2021-12-31 | Rp468.08 | Rp226.00 | x |
| 2022-12-31 | Rp471.39 | Rp226.00 | x |
| 2023-12-31 | Rp426.25 | Rp226.00 | x |
| 2024-12-31 | Rp427.23 | Rp226.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Madusari Murni Indah 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): 1.11%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 0.95%
- • Asset Turnover: 0.71x
- • Equity Multiplier: 1.66x
- Recent ROE (1.11%) is below the historical average (4.95%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2015 | 8.12% | 8.15% | 0.68x | 1.46x | Rp-15.26 Billion |
| 2016 | 2.77% | 2.76% | 0.66x | 1.52x | Rp-72.04 Billion |
| 2017 | 8.23% | 6.55% | 0.75x | 1.69x | Rp-15.93 Billion |
| 2018 | 7.65% | 6.53% | 0.64x | 1.84x | Rp-23.82 Billion |
| 2019 | 4.85% | 4.47% | 0.60x | 1.81x | Rp-53.14 Billion |
| 2020 | 5.48% | 4.49% | 0.65x | 1.89x | Rp-54.42 Billion |
| 2021 | 2.34% | 1.85% | 0.71x | 1.78x | Rp-97.63 Billion |
| 2022 | 1.75% | 1.49% | 0.69x | 1.70x | Rp-105.88 Billion |
| 2023 | 7.19% | 5.77% | 0.72x | 1.74x | Rp-32.60 Billion |
| 2024 | 1.11% | 0.95% | 0.71x | 1.66x | Rp-103.43 Billion |
Industry Comparison
This section compares Madusari Murni Indah Tbk PT's net assets metrics with peer companies in the Chemicals industry.
Industry Context
- Industry: Chemicals
- Average net assets among peers: $204,473,704,130
- Average return on equity (ROE) among peers: -2.08%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Madusari Murni Indah Tbk PT (MOLI) | Rp1.38 Trillion | 8.12% | 0.31x | $3.11 Million |
| Polychem Indonesia Tbk (ADMG) | $145.26 Million | -18.41% | 0.18x | $3.21 Million |
| Aneka Gas Industri Tbk PT (AGII) | $1.71 Trillion | 2.46% | 1.89x | $47.02 Million |
| Bintang Mitra Semestaraya Tbk (BMSR) | $330.01 Billion | -8.46% | 1.15x | $9.21 Million |
| Barito Pacific Tbk (BRPT) | $4.27 Billion | 6.94% | 1.17x | $2.21 Billion |
| Surya Esa Perkasa Tbk (ESSA) | $311.78 Million | -10.77% | 1.54x | $432.22 Million |
| Eterindo Wahanatama Tbk (ETWA) | $-268.17 Billion | 0.00% | 0.00x | $2.09 Million |
| Haloni Jane (HALO) | $-210.88 Billion | 0.00% | 0.00x | $1.50 Million |
| Surya Biru Murni Acetylene Tbk PT (SBMA) | $76.76 Billion | 6.02% | 0.66x | $1.84 Million |
| Indo Acidatama Tbk (SRSN) | $193.04 Billion | 3.52% | 1.04x | $4.25 Million |