PAM Mineral Tbk PT (NICL) - Net Assets
Based on the latest financial reports, PAM Mineral Tbk PT (NICL) has net assets worth Rp833.28 Billion IDR (≈ $48.83 Million USD) as of September 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp971.89 Billion ≈ $56.95 Million USD) and total liabilities (Rp138.61 Billion ≈ $8.12 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 financial resilience of PAM Mineral Tbk PT to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Rp833.28 Billion |
| % of Total Assets | 85.74% |
| Annual Growth Rate | N/A |
| 5-Year Change | 722.42% |
| 10-Year Change | N/A |
| Growth Volatility | 82.31 |
PAM Mineral Tbk PT - Net Assets Trend (2017–2024)
This chart illustrates how PAM Mineral Tbk PT's net assets have evolved over time, based on quarterly financial data. Also explore balance sheet size of PAM Mineral Tbk PT for the complete picture of this company's asset base.
Annual Net Assets for PAM Mineral Tbk PT (2017–2024)
The table below shows the annual net assets of PAM Mineral Tbk PT from 2017 to 2024. For live valuation and market cap data, see NICL company net worth.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp878.19 Billion ≈ $51.46 Million |
+17.80% |
| 2023-12-31 | Rp745.47 Billion ≈ $43.68 Million |
+49.90% |
| 2022-12-31 | Rp497.32 Billion ≈ $29.14 Million |
+43.28% |
| 2021-12-31 | Rp347.09 Billion ≈ $20.34 Million |
+225.06% |
| 2020-12-31 | Rp106.78 Billion ≈ $6.26 Million |
+238.91% |
| 2019-12-31 | Rp-76.87 Billion ≈ $-4.50 Million |
-22.41% |
| 2018-12-31 | Rp-62.80 Billion ≈ $-3.68 Million |
-35.27% |
| 2017-12-31 | Rp-46.42 Billion ≈ $-2.72 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to PAM Mineral 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 26339173357000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp209.82 Billion | 23.94% |
| Common Stock | Rp212.71 Billion | 24.27% |
| Other Comprehensive Income | Rp27.64 Billion | 3.15% |
| Other Components | Rp426.12 Billion | 48.63% |
| Total Equity | Rp876.29 Billion | 100.00% |
PAM Mineral Tbk PT Competitors by Market Cap
The table below lists competitors of PAM Mineral Tbk PT ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Merida Industry Co Ltd
TW:9914
|
$545.40 Million |
|
Wam Global Ltd
AU:WGB
|
$545.54 Million |
|
Nemak S. A. B. de C. V
MX:NEMAKA
|
$545.55 Million |
|
Tectonic Therapeutic, Inc.
NASDAQ:TECX
|
$545.65 Million |
|
Flushing Financial Corporation
NASDAQ:FFIC
|
$545.18 Million |
|
AB S.A.
WAR:ABE
|
$545.03 Million |
|
MiMedx Group Inc
NASDAQ:MDXG
|
$545.02 Million |
|
Sage Therapeutics Inc
NASDAQ:SAGE
|
$544.94 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in PAM Mineral Tbk PT's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 744,286,058,000 to 876,288,224,000, a change of 132,002,166,000 (17.7%).
- Net income of 318,044,538,000 contributed positively to equity growth.
- Dividend payments of 186,083,855,000 reduced retained earnings.
- Other comprehensive income increased equity by 5,041,483,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp318.04 Billion | +36.29% |
| Dividends Paid | Rp186.08 Billion | -21.24% |
| Other Comprehensive Income | Rp5.04 Billion | +0.58% |
| Other Changes | Rp-5.00 Billion | -0.57% |
| Total Change | Rp- | 17.74% |
Book Value vs Market Value Analysis
This analysis compares PAM Mineral 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: 10.62x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2017-12-31 | Rp-4.80 | Rp875.00 | x |
| 2018-12-31 | Rp-6.50 | Rp875.00 | x |
| 2019-12-31 | Rp-7.96 | Rp875.00 | x |
| 2020-12-31 | Rp10.98 | Rp875.00 | x |
| 2021-12-31 | Rp40.20 | Rp875.00 | x |
| 2022-12-31 | Rp51.37 | Rp875.00 | x |
| 2023-12-31 | Rp73.22 | Rp875.00 | x |
| 2024-12-31 | Rp82.39 | Rp875.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently PAM Mineral 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): 36.29%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 22.05%
- • Asset Turnover: 1.37x
- • Equity Multiplier: 1.20x
- Recent ROE (36.29%) is above the historical average (14.12%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2017 | 0.00% | 0.00% | 0.00x | 0.00x | Rp-7.73 Billion |
| 2018 | 0.00% | 0.00% | 0.00x | 0.00x | Rp-10.10 Billion |
| 2019 | 0.00% | 0.00% | 0.00x | 0.00x | Rp-6.38 Billion |
| 2020 | 29.76% | 16.79% | 0.99x | 1.79x | Rp20.97 Billion |
| 2021 | 13.09% | 10.81% | 1.01x | 1.20x | Rp10.70 Billion |
| 2022 | 30.17% | 13.03% | 1.91x | 1.21x | Rp100.10 Billion |
| 2023 | 3.62% | 2.36% | 1.33x | 1.15x | Rp-47.50 Billion |
| 2024 | 36.29% | 22.05% | 1.37x | 1.20x | Rp230.42 Billion |
Industry Comparison
This section compares PAM Mineral Tbk PT's net assets metrics with peer companies in the Other Industrial Metals & Mining industry.
Industry Context
- Industry: Other Industrial Metals & Mining
- Average net assets among peers: $2,316,914,992,723
- Average return on equity (ROE) among peers: 11.36%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| PAM Mineral Tbk PT (NICL) | Rp833.28 Billion | 0.00% | 0.17x | $545.25 Million |
| Bumi Resources Minerals Tbk (BRMS) | $-2.84 Billion | 0.00% | 0.00x | $1.21 Billion |
| Cita Mineral Investindo Tbk PT (CITA) | $5.52 Trillion | 13.02% | 0.13x | $867.91 Million |
| Central Omega Resources Tbk PT (DKFT) | $418.78 Billion | 14.96% | 5.13x | $269.76 Million |
| Ifishdeco PT (IFSH) | $676.47 Billion | 25.06% | 0.49x | $264.82 Million |
| Vale Indonesia Tbk (INCO) | $2.78 Billion | 2.71% | 0.21x | $4.23 Billion |
| Sumber Energi Andalan Tbk PT (ITMA) | $5.89 Billion | 0.00% | 2.84x | $115.91 Million |
| Merdeka Copper Gold PT (MDKA) | $563.65 Million | 5.13% | 0.65x | $4.62 Billion |
| PT Trimegah Bangun Persada Tbk (NCKL) | $14.23 Trillion | 32.80% | 1.43x | $3.86 Billion |
| Petrosea Tbk (PTRO) | $74.87 Million | 8.60% | 0.60x | $2.98 Billion |
About PAM Mineral Tbk PT
PT PAM Mineral Tbk, together with its subsidiary, PT Indrabakti Mustika, engages in mining and quarrying of mineral properties in Indonesia. The company primarily explores, mines, processes, and trades in nickel ores. It also involved in mining and quarrying mica, leucite, jarosite, zeolite, whetstone, natural graphite, steatite, siliceous fossil flour, ochre, toseki, and others. In addition, the… Read more