PT Multisarana Intan Eduka Tbk
PT Multisarana Intan Eduka Tbk engages in the rental of buildings for educational infrastructure in Indonesia. The company was founded in 2011 and is based in Surabaya, Indonesia.
PT Multisarana Intan Eduka Tbk (MSIE) - Net Assets
Latest net assets as of September 2025: Rp112.34 Billion IDR
Based on the latest financial reports, PT Multisarana Intan Eduka Tbk (MSIE) has net assets worth Rp112.34 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 (Rp124.39 Billion) and total liabilities (Rp12.05 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 | Rp112.34 Billion |
| % of Total Assets | 90.31% |
| Annual Growth Rate | 18.47% |
| 5-Year Change | N/A |
| 10-Year Change | N/A |
| Growth Volatility | 22.81 |
PT Multisarana Intan Eduka Tbk - Net Assets Trend (2022–2024)
This chart illustrates how PT Multisarana Intan Eduka 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 PT Multisarana Intan Eduka Tbk (2022–2024)
The table below shows the annual net assets of PT Multisarana Intan Eduka Tbk from 2022 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp112.72 Billion | -2.15% |
| 2023-12-31 | Rp115.20 Billion | +43.47% |
| 2022-12-31 | Rp80.30 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to PT Multisarana Intan Eduka 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 0.2% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp69.18 Billion | 61.37% |
| Common Stock | Rp14.60 Billion | 12.95% |
| Other Components | Rp28.94 Billion | 25.67% |
| Total Equity | Rp112.72 Billion | 100.00% |
PT Multisarana Intan Eduka Tbk Competitors by Market Cap
The table below lists competitors of PT Multisarana Intan Eduka Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Entourage Health Corp
PINK:ETRGF
|
$919.99K |
|
TCW Transform Systems ETF
NASDAQ:PWRD
|
$920.01K |
|
Enry S Island Spa Sb
VI:EIOS
|
$920.38K |
|
Sino AG
XETRA:XTP
|
$921.71K |
|
Directa Plus Plc
PINK:DTPKF
|
$917.75K |
|
Leader Capital Holdings Corp
PINK:LCHD
|
$917.51K |
|
Maxcom SA
WAR:MXC
|
$917.36K |
|
Site Group International Ltd
AU:SIT
|
$916.96K |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in PT Multisarana Intan Eduka Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 115,199,424,180 to 112,724,416,000, a change of -2,475,008,180 (-2.1%).
- Net loss of 302,263,490 reduced equity.
- Share repurchases of 1,938,500 reduced equity.
- Other factors decreased equity by 2,170,806,190.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp-302.26 Million | -0.27% |
| Share Repurchases | Rp1.94 Million | -0.0% |
| Other Changes | Rp-2.17 Billion | -1.93% |
| Total Change | Rp- | -2.15% |
Book Value vs Market Value Analysis
This analysis compares PT Multisarana Intan Eduka 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: 0.58x
- 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 0.82x to 0.58x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2022-12-31 | Rp55.00 | Rp45.00 | x |
| 2023-12-31 | Rp78.90 | Rp45.00 | x |
| 2024-12-31 | Rp77.21 | Rp45.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently PT Multisarana Intan Eduka 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): -0.27%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -4.71%
- • Asset Turnover: 0.05x
- • Equity Multiplier: 1.16x
- Recent ROE (-0.27%) is below the historical average (28.10%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2022 | 84.41% | 1826.04% | 0.04x | 1.15x | Rp59.75 Billion |
| 2023 | 0.16% | 4.59% | 0.03x | 1.19x | Rp-11.33 Billion |
| 2024 | -0.27% | -4.71% | 0.05x | 1.16x | Rp-11.57 Billion |
Industry Comparison
This section compares PT Multisarana Intan Eduka Tbk's net assets metrics with peer companies in the Real Estate Services industry.
Industry Context
- Industry: Real Estate Services
- Average net assets among peers: $1,782,492,457,203
- Average return on equity (ROE) among peers: 3.82%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| PT Multisarana Intan Eduka Tbk (MSIE) | Rp112.34 Billion | 84.41% | 0.11x | $919.37K |
| Bekasi Fajar Industrial Estate (BEST) | $2.85 Trillion | 13.72% | 0.28x | $25.77 Million |
| Bukit Darmo Property Tbk (BKDP) | $381.91 Billion | -9.06% | 0.99x | $3.44 Million |
| PT Bangun Kosambi Sukses Tbk (CBDK) | $432.24 Million | 17.46% | 29.38x | $167.95 Million |
| Diamond Citra Propertindo PT (DADA) | $343.31 Billion | 1.48% | 0.84x | $12.24 Million |
| Duta Anggada Realty Tbk (DART) | $739.01 Billion | 3.64% | 2.47x | $2.35 Million |
| PT Dafam Property Indonesia Tbk (DFAM) | $-55.42 Billion | 0.00% | 0.00x | $7.90 Million |
| Bakrieland Development Tbk (ELTY) | $7.17 Trillion | -3.22% | 0.72x | $23.70 |
| Megapolitan Developments Tbk (EMDE) | $602.96 Billion | 7.43% | 0.96x | $3.83 Million |
| Indonesian Paradise Property (INPP) | $5.77 Trillion | -8.38% | 0.33x | $94.75 Million |
| Era Graharealty PT Tbk (IPAC) | $25.78 Billion | 15.17% | 0.28x | $834.38K |