Nusa Raya Cipta Tbk
PT Nusa Raya Cipta Tbk provides construction services to commercial building and infrastructure in Indonesia. The company constructs hotels; offers wholesale and retail services; car and motorcycle repair and maintenance; processing industry; transportation and warehousing; and finance and insurance services. It is also involved in real estate sector; provision of accommodation, food, and beverag… Read more
Nusa Raya Cipta Tbk (NRCA) - Net Assets
Latest net assets as of September 2025: Rp1.36 Trillion IDR
Based on the latest financial reports, Nusa Raya Cipta Tbk (NRCA) has net assets worth Rp1.36 Trillion IDR as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp2.77 Trillion) and total liabilities (Rp1.41 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 | Rp1.36 Trillion |
| % of Total Assets | 49.0% |
| Annual Growth Rate | 15.75% |
| 5-Year Change | 4.44% |
| 10-Year Change | 10.83% |
| Growth Volatility | 49.54 |
Nusa Raya Cipta Tbk - Net Assets Trend (2010–2024)
This chart illustrates how Nusa Raya Cipta 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 Nusa Raya Cipta Tbk (2010–2024)
The table below shows the annual net assets of Nusa Raya Cipta Tbk from 2010 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp1.20 Trillion | +0.51% |
| 2023-12-31 | Rp1.20 Trillion | -0.45% |
| 2022-12-31 | Rp1.20 Trillion | +3.14% |
| 2021-12-31 | Rp1.17 Trillion | +1.21% |
| 2020-12-31 | Rp1.15 Trillion | -5.57% |
| 2019-12-31 | Rp1.22 Trillion | +1.07% |
| 2018-12-31 | Rp1.21 Trillion | +0.45% |
| 2017-12-31 | Rp1.20 Trillion | +5.36% |
| 2016-12-31 | Rp1.14 Trillion | +5.06% |
| 2015-12-31 | Rp1.09 Trillion | +9.33% |
| 2014-12-31 | Rp993.93 Billion | +26.53% |
| 2013-12-31 | Rp785.50 Billion | +192.93% |
| 2012-12-31 | Rp268.16 Billion | +52.11% |
| 2011-12-31 | Rp176.29 Billion | +13.51% |
| 2010-12-31 | Rp155.32 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Nusa Raya Cipta 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 329.3% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp598.02 Billion | 49.65% |
| Common Stock | Rp249.63 Billion | 20.73% |
| Other Comprehensive Income | Rp55.00 Billion | 4.57% |
| Other Components | Rp301.71 Billion | 25.05% |
| Total Equity | Rp1.20 Trillion | 100.00% |
Nusa Raya Cipta Tbk Competitors by Market Cap
The table below lists competitors of Nusa Raya Cipta Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Astra Exploration Inc.
OTCQB:ATEPF
|
$16.54 Million |
|
DCM Shriram Industries Limited
NSE:DCMSRIND
|
$16.54 Million |
|
Benguet Corp B
OTCGREY:BGUUF
|
$16.54 Million |
|
Castellana Properties Socimi
MC:YCPS
|
$16.54 Million |
|
Taiwan Wax Co Ltd
TWO:1742
|
$16.53 Million |
|
Berkosan Yalitim ve Tecrit Maddeleri Uretim ve Ticaret AS
IS:BRKSN
|
$16.53 Million |
|
Uniflex Technology Inc
TW:3321
|
$16.53 Million |
|
Halcyon Technology Public Company Limited
BK:HTECH
|
$16.53 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Nusa Raya Cipta Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 1,198,247,724,380 to 1,204,355,862,000, a change of 6,108,137,620 (0.5%).
- Net income of 81,602,167,000 contributed positively to equity growth.
- Dividend payments of 70,095,272,000 reduced retained earnings.
- Share repurchases of 1,653,744,470 reduced equity.
- New share issuances of 1,653,744,468 increased equity.
- Other comprehensive income increased equity by 5,000,000,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp81.60 Billion | +6.78% |
| Dividends Paid | Rp70.10 Billion | -5.82% |
| Share Repurchases | Rp1.65 Billion | -0.14% |
| Share Issuances | Rp1.65 Billion | +0.14% |
| Other Comprehensive Income | Rp5.00 Billion | +0.42% |
| Other Changes | Rp-10.40 Billion | -0.86% |
| Total Change | Rp- | 0.51% |
Book Value vs Market Value Analysis
This analysis compares Nusa Raya Cipta 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: 1.04x
- 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 4.81x to 1.04x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2012-12-31 | Rp108.12 | Rp520.00 | x |
| 2013-12-31 | Rp878.08 | Rp520.00 | x |
| 2014-12-31 | Rp400.78 | Rp520.00 | x |
| 2015-12-31 | Rp437.08 | Rp520.00 | x |
| 2016-12-31 | Rp467.42 | Rp520.00 | x |
| 2017-12-31 | Rp492.59 | Rp520.00 | x |
| 2018-12-31 | Rp494.79 | Rp520.00 | x |
| 2019-12-31 | Rp500.08 | Rp520.00 | x |
| 2020-12-31 | Rp477.09 | Rp520.00 | x |
| 2021-12-31 | Rp482.85 | Rp520.00 | x |
| 2022-12-31 | Rp498.00 | Rp520.00 | x |
| 2023-12-31 | Rp495.74 | Rp520.00 | x |
| 2024-12-31 | Rp498.22 | Rp520.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Nusa Raya Cipta 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): 6.78%
- The company has moderate efficiency in generating returns from equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 2.42%
- • Asset Turnover: 1.42x
- • Equity Multiplier: 1.97x
- Recent ROE (6.78%) is below the historical average (13.03%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2012 | 34.26% | 4.54% | 2.42x | 3.12x | Rp65.05 Billion |
| 2013 | 23.91% | 6.25% | 1.85x | 2.07x | Rp109.25 Billion |
| 2014 | 27.96% | 8.39% | 1.80x | 1.86x | Rp178.48 Billion |
| 2015 | 18.25% | 5.51% | 1.80x | 1.84x | Rp89.64 Billion |
| 2016 | 8.85% | 4.08% | 1.16x | 1.87x | Rp-13.07 Billion |
| 2017 | 12.76% | 7.09% | 0.92x | 1.95x | Rp33.16 Billion |
| 2018 | 9.76% | 4.80% | 1.09x | 1.87x | Rp-2.85 Billion |
| 2019 | 8.28% | 3.86% | 1.06x | 2.02x | Rp-20.96 Billion |
| 2020 | 1.71% | 0.95% | 0.94x | 1.93x | Rp-95.54 Billion |
| 2021 | 2.33% | 1.63% | 0.78x | 1.84x | Rp-89.52 Billion |
| 2022 | 6.20% | 3.03% | 1.00x | 2.04x | Rp-45.70 Billion |
| 2023 | 8.30% | 3.44% | 1.24x | 1.95x | Rp-20.32 Billion |
| 2024 | 6.78% | 2.42% | 1.42x | 1.97x | Rp-38.83 Billion |
Industry Comparison
This section compares Nusa Raya Cipta Tbk's net assets metrics with peer companies in the Engineering & Construction industry.
Industry Context
- Industry: Engineering & Construction
- Average net assets among peers: $502,220,177,250
- Average return on equity (ROE) among peers: -25.08%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Nusa Raya Cipta Tbk (NRCA) | Rp1.36 Trillion | 34.26% | 1.04x | $16.54 Million |
| Acset Indonusa Tbk (ACST) | $286.48 Billion | -395.09% | 35.47x | $10.84 Million |
| Adhi Karya Persero Tbk (ADHI) | $1.55 Trillion | 26.22% | 5.28x | $38.64 Million |
| Asri Karya Lestari Tbk. (ASLI) | $487.81 Billion | 2.68% | 0.13x | $28.07 Million |
| Bumi Benowo Sukses Sejahtera Pt (BBSS) | $247.55 Billion | -0.49% | 0.02x | $5.41 Million |
| PT Berdikari Foundation Perkas (BDKR) | $407.45 Billion | 31.26% | 1.01x | $16.80 Million |
| Bukaka Teknik Utama Tbk Pt (BUKK) | $1.05 Trillion | 7.78% | 0.64x | $33.60 Million |
| Nusa Konstruksi Enjiniring Tbk (DGIK) | $631.64 Billion | 3.98% | 0.45x | $12.06 Million |
| Fimperkasa Utama Tbk PT (FIMP) | $29.45 Billion | -3.17% | 0.12x | $1.00 Million |
| Indonesia Pondasi Raya Tbk PT (IDPR) | $288.70 Billion | 51.96% | 0.88x | $3.49 Million |
| PT Koka Indonesia Tbk (KOKA) | $46.05 Billion | 24.03% | 0.63x | $7.19 Million |