Wahana Inti MakmurTbk PT (NASI) - Net Assets
Based on the latest financial reports, Wahana Inti MakmurTbk PT (NASI) has net assets worth Rp60.17 Billion IDR (≈ $3.53 Million USD) as of March 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp85.12 Billion ≈ $4.99 Million USD) and total liabilities (Rp24.95 Billion ≈ $1.46 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 NASI cash and liquid asset ratio to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Rp60.17 Billion |
| % of Total Assets | 70.69% |
| Annual Growth Rate | 62.42% |
| 5-Year Change | 337.22% |
| 10-Year Change | N/A |
| Growth Volatility | 116.56 |
Wahana Inti MakmurTbk PT - Net Assets Trend (2018–2024)
This chart illustrates how Wahana Inti MakmurTbk PT's net assets have evolved over time, based on quarterly financial data. Also explore Wahana Inti MakmurTbk PT total assets for the complete picture of this company's asset base.
Annual Net Assets for Wahana Inti MakmurTbk PT (2018–2024)
The table below shows the annual net assets of Wahana Inti MakmurTbk PT from 2018 to 2024. For live valuation and market cap data, see Wahana Inti MakmurTbk PT (NASI) market capitalisation.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp60.15 Billion ≈ $3.52 Million |
+0.24% |
| 2023-12-31 | Rp60.00 Billion ≈ $3.52 Million |
+0.70% |
| 2022-12-31 | Rp59.59 Billion ≈ $3.49 Million |
+1.77% |
| 2021-12-31 | Rp58.55 Billion ≈ $3.43 Million |
+325.62% |
| 2020-12-31 | Rp13.76 Billion ≈ $806.07K |
+135.35% |
| 2019-12-31 | Rp5.85 Billion ≈ $342.50K |
+78.56% |
| 2018-12-31 | Rp3.27 Billion ≈ $191.82K |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Wahana Inti MakmurTbk 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 decreased by 11.3% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp2.40 Billion | 3.99% |
| Common Stock | Rp40.37 Billion | 67.12% |
| Other Components | Rp17.38 Billion | 28.89% |
| Total Equity | Rp60.15 Billion | 100.00% |
Wahana Inti MakmurTbk PT Competitors by Market Cap
The table below lists competitors of Wahana Inti MakmurTbk PT ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Socket Mobile Inc
NASDAQ:SCKT
|
$7.24 Million |
|
Longvie SA
BA:LONG
|
$7.24 Million |
|
ARK Resources Bhd
KLSE:7007
|
$7.25 Million |
|
Elcora Advanced Materials Corp
V:ERA
|
$7.25 Million |
|
DB ENERGY S.A. ZY -10
F:0CJ
|
$7.24 Million |
|
PATRYS Ltd
AU:PAB
|
$7.23 Million |
|
Delta Manufacturing Limited
NSE:DELTAMAGNT
|
$7.23 Million |
|
Lavoro Limited Class A Ordinary Shares
NASDAQ:LVRO
|
$7.23 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Wahana Inti MakmurTbk PT's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 60,002,088,339 to 60,145,563,750, a change of 143,475,411 (0.2%).
- Net income of 147,190,750 contributed positively to equity growth.
- Other comprehensive income decreased equity by 191,942,149.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp147.19 Million | +0.24% |
| Other Comprehensive Income | Rp-191.94 Million | -0.32% |
| Other Changes | Rp188.23 Million | +0.31% |
| Total Change | Rp- | 0.24% |
Book Value vs Market Value Analysis
This analysis compares Wahana Inti MakmurTbk 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: 2.05x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has increased from 0.52x to 2.05x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2018-12-31 | Rp292.28 | Rp153.00 | x |
| 2019-12-31 | Rp521.89 | Rp153.00 | x |
| 2020-12-31 | Rp1866532.60 | Rp153.00 | x |
| 2021-12-31 | Rp72.52 | Rp153.00 | x |
| 2022-12-31 | Rp73.80 | Rp153.00 | x |
| 2023-12-31 | Rp74.32 | Rp153.00 | x |
| 2024-12-31 | Rp74.49 | Rp153.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Wahana Inti MakmurTbk 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): 0.24%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 0.17%
- • Asset Turnover: 1.05x
- • Equity Multiplier: 1.39x
- Recent ROE (0.24%) is below the historical average (13.50%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2018 | 39.39% | 6.23% | 1.94x | 3.25x | Rp962.05 Million |
| 2019 | 43.98% | 7.23% | 1.93x | 3.15x | Rp1.99 Billion |
| 2020 | 7.63% | 2.59% | 1.87x | 1.58x | Rp-325.70 Million |
| 2021 | 0.91% | 1.18% | 0.67x | 1.16x | Rp-5.32 Billion |
| 2022 | 1.73% | 1.75% | 0.84x | 1.18x | Rp-4.93 Billion |
| 2023 | 0.60% | 0.46% | 1.07x | 1.24x | Rp-5.64 Billion |
| 2024 | 0.24% | 0.17% | 1.05x | 1.39x | Rp-5.87 Billion |
Industry Comparison
This section compares Wahana Inti MakmurTbk PT's net assets metrics with peer companies in the Farm Products industry.
Industry Context
- Industry: Farm Products
- Average net assets among peers: $747,142,504,878
- Average return on equity (ROE) among peers: 4.24%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Wahana Inti MakmurTbk PT (NASI) | Rp60.17 Billion | 39.39% | 0.41x | $7.24 Million |
| Astra Agro Lestari Tbk (AALI) | $4.20 Trillion | 46.96% | 0.27x | $913.51 Million |
| Asia Sejahtera Mina Tbk (AGAR) | $106.55 Billion | -0.72% | 0.61x | $14.65 Million |
| Andira Agro Tbk PT (ANDI) | $126.29 Billion | -7.61% | 3.61x | $13.70 Million |
| Austindo Nusantara Jaya Tbk (ANJT) | $248.19 Million | 0.00% | 0.61x | $356.72 Million |
| PT Cilacap Samudera Fishing Industry Tbk (ASHA) | $30.47 Billion | 2.11% | 0.81x | $22.27 Million |
| PT Janu Putra Sejahtera Tbk (AYAM) | $114.97 Billion | 10.84% | 1.28x | $79.69 Million |
| Bumi Teknokultura Unggul Tbk (BTEK) | $79.47 Billion | 0.00% | 0.01x | $37.96 Million |
| Charoen Pokphand Indonesia TBK PT (CPIN) | $778.13 Billion | 20.18% | 2.73x | $3.85 Billion |
| Central Proteina Prima Tbk (CPRO) | $917.72 Billion | -42.43% | 6.72x | $135.17 Million |
| Cisadane Sawit Raya Pt (CSRA) | $1.12 Trillion | 13.10% | 0.65x | $109.31 Million |
About Wahana Inti MakmurTbk PT
PT Wahana Inti Makmur Tbk produces and sells rice in Indonesia. The company offers aromatic, healthy, tarabas, medium grain, premium grade, and basmati rice, as well as private labeled rice. The company was founded in 2015 and is headquartered in Jakarta Barat, Indonesia.