Nusa Raya Cipta Tbk (NRCA) - Net Assets
Based on the latest financial reports, Nusa Raya Cipta Tbk (NRCA) has net assets worth Rp1.36 Trillion IDR (≈ $79.67 Million USD) as of June 2026. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp2.88 Trillion ≈ $169.01 Million USD) and total liabilities (Rp1.52 Trillion ≈ $89.34 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 NRCA capital-intensive asset ratio to assess the company's strategic physical and investment asset allocation.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Rp1.36 Trillion |
| % of Total Assets | 47.14% |
| Annual Growth Rate | 15.6% |
| 5-Year Change | 17.09% |
| 10-Year Change | 19.7% |
| Growth Volatility | 47.9 |
Nusa Raya Cipta Tbk - Net Assets Trend (2010–2025)
This chart illustrates how Nusa Raya Cipta Tbk's net assets have evolved over time, based on quarterly financial data. For live market cap and overall valuation, see NRCA stock market capitalisation.
Annual Net Assets for Nusa Raya Cipta Tbk (2010–2025)
The table below shows the annual net assets of Nusa Raya Cipta Tbk from 2010 to 2025. Also explore Nusa Raya Cipta Tbk equity growth rate to track the company's year-over-year net asset growth rate.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | Rp1.37 Trillion ≈ $80.08 Million |
+13.47% |
| 2024-12-31 | Rp1.20 Trillion ≈ $70.57 Million |
+0.51% |
| 2023-12-31 | Rp1.20 Trillion ≈ $70.21 Million |
-0.45% |
| 2022-12-31 | Rp1.20 Trillion ≈ $70.53 Million |
+3.14% |
| 2021-12-31 | Rp1.17 Trillion ≈ $68.39 Million |
+1.21% |
| 2020-12-31 | Rp1.15 Trillion ≈ $67.57 Million |
-5.57% |
| 2019-12-31 | Rp1.22 Trillion ≈ $71.56 Million |
+1.07% |
| 2018-12-31 | Rp1.21 Trillion ≈ $70.80 Million |
+0.45% |
| 2017-12-31 | Rp1.20 Trillion ≈ $70.48 Million |
+5.36% |
| 2016-12-31 | Rp1.14 Trillion ≈ $66.90 Million |
+5.06% |
| 2015-12-31 | Rp1.09 Trillion ≈ $63.67 Million |
+9.33% |
| 2014-12-31 | Rp993.93 Billion ≈ $58.24 Million |
+26.53% |
| 2013-12-31 | Rp785.50 Billion ≈ $46.03 Million |
+192.93% |
| 2012-12-31 | Rp268.16 Billion ≈ $15.71 Million |
+52.11% |
| 2011-12-31 | Rp176.29 Billion ≈ $10.33 Million |
+13.51% |
| 2010-12-31 | Rp155.32 Billion ≈ $9.10 Million |
-- |
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 407.3% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp706.76 Billion | 51.72% |
| Common Stock | Rp249.63 Billion | 18.27% |
| Other Comprehensive Income | Rp60.00 Billion | 4.39% |
| Other Components | Rp350.19 Billion | 25.63% |
| Total Equity | Rp1.37 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 |
|---|---|
|
MSC Co. Ltd
KQ:009780
|
$80.51 Million |
|
Oil Terminal C
RO:OIL
|
$80.52 Million |
|
MLRN Projects and Trade Ltd
TA:MLRN
|
$80.52 Million |
|
Gopeng Bhd
KLSE:2135
|
$80.54 Million |
|
Suprema HQ Inc
KQ:094840
|
$80.41 Million |
|
Outcrop Gold Corp
V:OCG
|
$80.38 Million |
|
Panasonic Manufacture Malaysia
KLSE:3719
|
$80.37 Million |
|
Seoul Electronics & Telecom Co. Ltd
KQ:027040
|
$80.36 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 2024 to 2025, total equity changed from 1,204,355,862,000 to 1,366,579,539,000, a change of 162,223,677,000 (13.5%).
- Net income of 175,524,376,000 contributed positively to equity growth.
- Dividend payments of 53,523,042,000 reduced retained earnings.
- Share repurchases of 48,481,276,730 reduced equity.
- New share issuances of 48,481,276,732 increased equity.
- Other comprehensive income increased equity by 5,000,000,000.
- Other factors increased equity by 35,222,342,998.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp175.52 Billion | +12.84% |
| Dividends Paid | Rp53.52 Billion | -3.92% |
| Share Repurchases | Rp48.48 Billion | -3.55% |
| Share Issuances | Rp48.48 Billion | +3.55% |
| Other Comprehensive Income | Rp5.00 Billion | +0.37% |
| Other Changes | Rp35.22 Billion | +2.58% |
| Total Change | Rp- | 13.47% |
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: 0.99x
- The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
- The price-to-book ratio has decreased from 5.09x to 0.99x 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 | Rp550.00 | x |
| 2013-12-31 | Rp878.08 | Rp550.00 | x |
| 2014-12-31 | Rp400.78 | Rp550.00 | x |
| 2015-12-31 | Rp437.08 | Rp550.00 | x |
| 2016-12-31 | Rp467.42 | Rp550.00 | x |
| 2017-12-31 | Rp492.59 | Rp550.00 | x |
| 2018-12-31 | Rp494.79 | Rp550.00 | x |
| 2019-12-31 | Rp500.08 | Rp550.00 | x |
| 2020-12-31 | Rp477.09 | Rp550.00 | x |
| 2021-12-31 | Rp482.85 | Rp550.00 | x |
| 2022-12-31 | Rp498.00 | Rp550.00 | x |
| 2023-12-31 | Rp495.74 | Rp550.00 | x |
| 2024-12-31 | Rp498.22 | Rp550.00 | x |
| 2025-12-31 | Rp556.87 | Rp550.00 | 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): 12.84%
- The company shows good efficiency in utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 4.86%
- • Asset Turnover: 1.24x
- • Equity Multiplier: 2.13x
- Recent ROE (12.84%) is below the historical average (13.01%), 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 |
| 2025 | 12.84% | 4.86% | 1.24x | 2.13x | Rp38.87 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: $408,304,242,437
- Average return on equity (ROE) among peers: -41.97%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Nusa Raya Cipta Tbk (NRCA) | Rp1.36 Trillion | 34.26% | 1.12x | $80.45 Million |
| Acset Indonusa Tbk (ACST) | $324.03 Billion | -413.56% | 8.43x | $96.32 Million |
| Adhi Karya Persero Tbk (ADHI) | $374.92 Billion | 20.81% | 5.44x | $65.52 Million |
| Bumi Benowo Sukses Sejahtera Pt (BBSS) | $251.65 Billion | -0.20% | 0.02x | $24.47 Million |
| Bukaka Teknik Utama Tbk Pt (BUKK) | $1.15 Trillion | 8.57% | 0.76x | $160.14 Million |
| Nusa Konstruksi Enjiniring Tbk (DGIK) | $865.23 Billion | 7.03% | 0.59x | $40.97 Million |
| Fimperkasa Utama Tbk PT (FIMP) | $10.70 Billion | 21.32% | 2.08x | $1.62 Million |
| Indonesia Pondasi Raya Tbk PT (IDPR) | $620.58 Billion | -23.45% | 1.41x | $30.99 Million |
| Harta Djaya Karya Tbk Pt (MEJA) | $2.95 Billion | 11.76% | 3.52x | $16.66 Million |
| Meta Epsi Tbk PT (MTPS) | $77.45 Billion | -9.98% | 8.51x | $9.90 Million |
About Nusa Raya Cipta Tbk
PT Nusa Raya Cipta Tbk provides construction services to commercial buildings and infrastructure in Indonesia. The company constructs hotels; offers wholesale and retail services; car and motorbike repair and maintenance; the processing industry; transportation and warehousing; and finance and insurance services. It is also involved in the real estate sector; provision of accommodation, food, and… Read more