Nusa Palapa Gemilang PT Tbk (NPGF) - Net Assets
Based on the latest financial reports, Nusa Palapa Gemilang PT Tbk (NPGF) has net assets worth Rp236.21 Billion IDR (≈ $13.84 Million USD) as of June 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp317.06 Billion ≈ $18.58 Million USD) and total liabilities (Rp80.84 Billion ≈ $4.74 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. Read NPGF current and long-term liabilities for a breakdown of total debt and financial obligations.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Rp236.21 Billion |
| % of Total Assets | 74.5% |
| Annual Growth Rate | 21.12% |
| 5-Year Change | 62.54% |
| 10-Year Change | N/A |
| Growth Volatility | 38.34 |
Nusa Palapa Gemilang PT Tbk - Net Assets Trend (2017–2024)
This chart illustrates how Nusa Palapa Gemilang PT Tbk's net assets have evolved over time, based on quarterly financial data. Also explore NPGF total asset value for the complete picture of this company's asset base.
Annual Net Assets for Nusa Palapa Gemilang PT Tbk (2017–2024)
The table below shows the annual net assets of Nusa Palapa Gemilang PT Tbk from 2017 to 2024. For live valuation and market cap data, see how much is Nusa Palapa Gemilang PT Tbk worth.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp235.60 Billion ≈ $13.81 Million |
+1.36% |
| 2023-12-31 | Rp232.44 Billion ≈ $13.62 Million |
+34.89% |
| 2022-12-31 | Rp172.31 Billion ≈ $10.10 Million |
-18.26% |
| 2021-12-31 | Rp210.80 Billion ≈ $12.35 Million |
+45.42% |
| 2020-12-31 | Rp144.95 Billion ≈ $8.49 Million |
+3.83% |
| 2019-12-31 | Rp139.60 Billion ≈ $8.18 Million |
+106.67% |
| 2018-12-31 | Rp67.55 Billion ≈ $3.96 Million |
+9.67% |
| 2017-12-31 | Rp61.59 Billion ≈ $3.61 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Nusa Palapa Gemilang PT 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 25.7% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp39.76 Billion | 16.88% |
| Common Stock | Rp162.01 Billion | 68.77% |
| Other Comprehensive Income | Rp4.90 Billion | 2.08% |
| Other Components | Rp28.93 Billion | 12.28% |
| Total Equity | Rp235.60 Billion | 100.00% |
Nusa Palapa Gemilang PT Tbk Competitors by Market Cap
The table below lists competitors of Nusa Palapa Gemilang PT Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Winhitech Co Ltd
KQ:192390
|
$14.24 Million |
|
GENENTA SCIENCE(SP.ADR)/1
F:K5F
|
$14.25 Million |
|
Immunovia publ AB
ST:IMMNOV
|
$14.25 Million |
|
Cyclacel Pharmaceuticals Inc
NASDAQ:CYCC
|
$14.25 Million |
|
JOY SPREADER GROUP INC.
F:5YN
|
$14.23 Million |
|
Avillion Bhd
KLSE:8885
|
$14.22 Million |
|
Hampton Financial Corp
V:HFC
|
$14.22 Million |
|
CAM Resources Bhd
KLSE:7128
|
$14.21 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Nusa Palapa Gemilang PT Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 232,435,152,000 to 235,598,134,000, a change of 3,162,982,000 (1.4%).
- Net income of 2,985,290,000 contributed positively to equity growth.
- Other comprehensive income increased equity by 1,177,690,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp2.99 Billion | +1.27% |
| Other Comprehensive Income | Rp1.18 Billion | +0.5% |
| Other Changes | Rp-1000.00 Million | -0.42% |
| Total Change | Rp- | 1.36% |
Book Value vs Market Value Analysis
This analysis compares Nusa Palapa Gemilang PT 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: 1.03x
- 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 197.27x to 1.03x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2017-12-31 | Rp0.38 | Rp75.00 | x |
| 2018-12-31 | Rp0.42 | Rp75.00 | x |
| 2019-12-31 | Rp43.08 | Rp75.00 | x |
| 2020-12-31 | Rp44.73 | Rp75.00 | x |
| 2021-12-31 | Rp65.06 | Rp75.00 | x |
| 2022-12-31 | Rp53.18 | Rp75.00 | x |
| 2023-12-31 | Rp71.73 | Rp75.00 | x |
| 2024-12-31 | Rp72.71 | Rp75.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Nusa Palapa Gemilang PT 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): 1.27%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 1.78%
- • Asset Turnover: 0.53x
- • Equity Multiplier: 1.34x
- Recent ROE (1.27%) is below the historical average (3.92%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2017 | 8.25% | 2.49% | 0.88x | 3.78x | Rp-1.08 Billion |
| 2018 | 8.82% | 2.63% | 0.90x | 3.74x | Rp-798.28 Million |
| 2019 | 3.54% | 2.05% | 0.77x | 2.23x | Rp-9.02 Billion |
| 2020 | 3.69% | 1.60% | 1.05x | 2.20x | Rp-9.14 Billion |
| 2021 | 2.14% | 1.28% | 0.92x | 1.81x | Rp-16.56 Billion |
| 2022 | -22.20% | -24.78% | 0.42x | 2.14x | Rp-55.48 Billion |
| 2023 | 25.87% | 115.01% | 0.19x | 1.17x | Rp36.89 Billion |
| 2024 | 1.27% | 1.78% | 0.53x | 1.34x | Rp-20.57 Billion |
Industry Comparison
This section compares Nusa Palapa Gemilang PT Tbk's net assets metrics with peer companies in the Agricultural Inputs industry.
Industry Context
- Industry: Agricultural Inputs
- Average net assets among peers: $1,945,481,500,000
- Average return on equity (ROE) among peers: 6.93%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Nusa Palapa Gemilang PT Tbk (NPGF) | Rp236.21 Billion | 8.25% | 0.34x | $14.24 Million |
| Bisi International Tbk (BISI) | $3.39 Trillion | 5.26% | 0.07x | $136.24 Million |
| Saraswanti Anugerah Makmur Pt (SAMF) | $500.51 Billion | 8.60% | 1.62x | $194.60 Million |
About Nusa Palapa Gemilang PT Tbk
PT Nusa Palapa Gemilang Tbk engages in manufacture and sale of primary macro nutrient compound fertilizers in Indonesia. It produces and sells NPK granule fertilizer and micro fertilizer. The company also offers micro fertilizer nutrimix GT, CCF fertilizer ferticote, B-fert, and NPK fertilizer ferticomp. The company was founded in 2001 and is headquartered in Gresik, Indonesia.