Mayora Indah Tbk
PT Mayora Indah Tbk, together with its subsidiaries, engages in the manufacture and sale of food and beverage products in Indonesia, the rest of Asia, and internationally. The company operates through three segments: Packaged Food Processing, Packaged Beverages Processing, and Financial Services. It offers biscuits under the Danisa, Slai O Lai, Zuperrr Keju, Coffee Joy, Better, Royal Choice, Roma… Read more
Mayora Indah Tbk (MYOR) - Net Assets
Latest net assets as of June 2025: Rp16.62 Trillion IDR
Based on the latest financial reports, Mayora Indah Tbk (MYOR) has net assets worth Rp16.62 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 (Rp30.24 Trillion) and total liabilities (Rp13.61 Trillion). 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 | Rp16.62 Trillion |
| % of Total Assets | 54.98% |
| Annual Growth Rate | 14.96% |
| 5-Year Change | 51.73% |
| 10-Year Change | 229.24% |
| Growth Volatility | 7.74 |
Mayora Indah Tbk - Net Assets Trend (2000–2024)
This chart illustrates how Mayora Indah 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 Mayora Indah Tbk (2000–2024)
The table below shows the annual net assets of Mayora Indah Tbk from 2000 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp17.10 Trillion | +11.91% |
| 2023-12-31 | Rp15.28 Trillion | +19.07% |
| 2022-12-31 | Rp12.83 Trillion | +12.98% |
| 2021-12-31 | Rp11.36 Trillion | +0.79% |
| 2020-12-31 | Rp11.27 Trillion | +13.85% |
| 2019-12-31 | Rp9.90 Trillion | +15.89% |
| 2018-12-31 | Rp8.54 Trillion | +16.16% |
| 2017-12-31 | Rp7.35 Trillion | +17.38% |
| 2016-12-31 | Rp6.27 Trillion | +20.61% |
| 2015-12-31 | Rp5.19 Trillion | +26.68% |
| 2014-12-31 | Rp4.10 Trillion | +5.31% |
| 2013-12-31 | Rp3.89 Trillion | +26.93% |
| 2012-12-31 | Rp3.07 Trillion | +26.53% |
| 2011-12-31 | Rp2.42 Trillion | +18.85% |
| 2010-12-31 | Rp2.04 Trillion | +25.70% |
| 2009-12-31 | Rp1.62 Trillion | +27.19% |
| 2008-12-31 | Rp1.28 Trillion | +15.15% |
| 2007-12-31 | Rp1.11 Trillion | +11.83% |
| 2006-12-31 | Rp990.93 Billion | +8.62% |
| 2005-12-31 | Rp912.28 Billion | +3.38% |
| 2004-12-31 | Rp882.47 Billion | +6.99% |
| 2003-12-31 | Rp824.83 Billion | +9.62% |
| 2002-12-31 | Rp752.43 Billion | +18.48% |
| 2001-12-31 | Rp635.07 Billion | +5.42% |
| 2000-12-31 | Rp602.42 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Mayora Indah 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 grown by 11573.3% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp16.33 Trillion | 97.08% |
| Common Stock | Rp447.17 Billion | 2.66% |
| Other Components | Rp44.50 Billion | 0.26% |
| Total Equity | Rp16.82 Trillion | 100.00% |
Mayora Indah Tbk Competitors by Market Cap
The table below lists competitors of Mayora Indah Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Yuexiu Transport Infrastructure Limited
PINK:GZITF
|
$388.13 Million |
|
NICE Information Service Co. Ltd
KQ:030190
|
$388.19 Million |
|
Shenzhen Emperor Technology Co Ltd
SHE:300546
|
$388.37 Million |
|
VersaBank
NASDAQ:VBNK
|
$388.41 Million |
|
Guangdong Fangyuan Environment Co. Ltd. A
SHG:688148
|
$388.10 Million |
|
Xiamen XGMA Machinery Co Ltd
SHG:600815
|
$388.04 Million |
|
Shenzhen Hui Chuang Da Technology Co.Ltd
SHE:300909
|
$387.97 Million |
|
Shanxi Antai Group Co Ltd
SHG:600408
|
$387.82 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Mayora Indah Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 15,039,487,611,663 to 16,820,564,648,744, a change of 1,781,077,037,081 (11.8%).
- Net income of 3,000,372,094,160 contributed positively to equity growth.
- Dividend payments of 1,257,909,234,880 reduced retained earnings.
- Other comprehensive income decreased equity by 39,945,799,529.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp3.00 Trillion | +17.84% |
| Dividends Paid | Rp1.26 Trillion | -7.48% |
| Other Comprehensive Income | Rp-39.95 Billion | -0.24% |
| Other Changes | Rp78.56 Billion | +0.47% |
| Total Change | Rp- | 11.84% |
Book Value vs Market Value Analysis
This analysis compares Mayora Indah 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: 2.45x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has decreased from 45.91x to 2.45x 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 | Rp40.08 | Rp1840.00 | x |
| 2006-12-31 | Rp43.40 | Rp1840.00 | x |
| 2007-12-31 | Rp48.42 | Rp1840.00 | x |
| 2008-12-31 | Rp55.69 | Rp1840.00 | x |
| 2009-12-31 | Rp70.74 | Rp1840.00 | x |
| 2010-12-31 | Rp89.06 | Rp1840.00 | x |
| 2011-12-31 | Rp105.70 | Rp1840.00 | x |
| 2012-12-31 | Rp133.81 | Rp1840.00 | x |
| 2013-12-31 | Rp170.29 | Rp1840.00 | x |
| 2014-12-31 | Rp179.26 | Rp1840.00 | x |
| 2015-12-31 | Rp227.09 | Rp1840.00 | x |
| 2016-12-31 | Rp273.79 | Rp1840.00 | x |
| 2017-12-31 | Rp321.40 | Rp1840.00 | x |
| 2018-12-31 | Rp373.13 | Rp1840.00 | x |
| 2019-12-31 | Rp432.17 | Rp1840.00 | x |
| 2020-12-31 | Rp492.47 | Rp1840.00 | x |
| 2021-12-31 | Rp497.29 | Rp1840.00 | x |
| 2022-12-31 | Rp564.81 | Rp1840.00 | x |
| 2023-12-31 | Rp672.65 | Rp1840.00 | x |
| 2024-12-31 | Rp752.31 | Rp1840.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Mayora Indah 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): 17.84%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 8.32%
- • Asset Turnover: 1.21x
- • Equity Multiplier: 1.77x
- Recent ROE (17.84%) is above the historical average (16.94%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2001 | 4.96% | 3.73% | 0.63x | 2.11x | Rp-31.62 Billion |
| 2002 | 16.08% | 11.97% | 0.75x | 1.79x | Rp45.17 Billion |
| 2003 | 10.32% | 7.61% | 0.86x | 1.58x | Rp2.60 Billion |
| 2004 | 9.79% | 6.18% | 1.08x | 1.47x | Rp-1.82 Billion |
| 2005 | 5.10% | 2.68% | 1.17x | 1.63x | Rp-43.87 Billion |
| 2006 | 9.64% | 4.75% | 1.27x | 1.60x | Rp-3.46 Billion |
| 2007 | 13.08% | 5.01% | 1.49x | 1.75x | Rp33.33 Billion |
| 2008 | 15.76% | 5.02% | 1.34x | 2.35x | Rp71.72 Billion |
| 2009 | 23.53% | 7.79% | 1.47x | 2.05x | Rp213.98 Billion |
| 2010 | 24.31% | 6.70% | 1.64x | 2.21x | Rp284.96 Billion |
| 2011 | 19.93% | 4.98% | 1.43x | 2.79x | Rp234.69 Billion |
| 2012 | 24.39% | 6.94% | 1.27x | 2.78x | Rp430.46 Billion |
| 2013 | 26.18% | 8.30% | 1.24x | 2.55x | Rp616.15 Billion |
| 2014 | 10.07% | 2.85% | 1.38x | 2.57x | Rp2.83 Billion |
| 2015 | 24.03% | 8.23% | 1.31x | 2.23x | Rp712.28 Billion |
| 2016 | 22.13% | 7.38% | 1.42x | 2.11x | Rp742.80 Billion |
| 2017 | 22.19% | 7.66% | 1.40x | 2.08x | Rp875.83 Billion |
| 2018 | 20.57% | 7.13% | 1.37x | 2.11x | Rp882.09 Billion |
| 2019 | 20.57% | 7.94% | 1.31x | 1.97x | Rp1.02 Trillion |
| 2020 | 18.71% | 8.42% | 1.24x | 1.80x | Rp959.52 Billion |
| 2021 | 10.67% | 4.25% | 1.40x | 1.79x | Rp74.73 Billion |
| 2022 | 15.38% | 6.33% | 1.38x | 1.76x | Rp679.39 Billion |
| 2023 | 21.24% | 10.14% | 1.32x | 1.59x | Rp1.69 Trillion |
| 2024 | 17.84% | 8.32% | 1.21x | 1.77x | Rp1.32 Trillion |
Industry Comparison
This section compares Mayora Indah Tbk's net assets metrics with peer companies in the Packaged Foods industry.
Industry Context
- Industry: Packaged Foods
- Average net assets among peers: $631,799,965,479
- Average return on equity (ROE) among peers: 6.17%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Mayora Indah Tbk (MYOR) | Rp16.62 Trillion | 4.96% | 0.82x | $388.11 Million |
| FKS Food Sejahtera Tbk PT (AISA) | $95.16 Billion | 0.04% | 2.76x | $16.59 Million |
| Estika Tata Tiara Tbk PT (BEEF) | $-266.29 Billion | 0.00% | 0.00x | $25.57 Million |
| Formosa Ingredient Factory PT Tbk (BOBA) | $151.05 Billion | 9.90% | 0.16x | $1.21 Million |
| PT Raja Roti Cemerlang Tbk (BRRC) | $20.11 Billion | 5.85% | 1.84x | $1.83 Million |
| Budi Starch & Sweetener Tbk (BUDI) | $267.46 Billion | 7.73% | 2.48x | $23.05 Million |
| Eagle High Plantations Tbk (BWPT) | $164.27 Billion | 0.56% | 1.05x | $52.04 Million |
| Campina Ice Cream Industry Tbk PT (CAMP) | $935.39 Billion | 8.21% | 0.13x | $5.65 Million |
| Citra Borneo Utama (CBUT) | $-209.50 Billion | 0.00% | 0.00x | $44.64 Million |
| Wilmar Cahaya Indonesia Tbk (CEKA) | $463.40 Billion | 12.59% | 1.22x | $10.44 Million |
| Cisarua Mountain Dairy Tbk PT (CMRY) | $4.70 Trillion | 16.82% | 0.19x | $432.46 Million |