PT Sarimelati Kencana Tbk
PT Sarimelati Kencana Tbk operates Pizza Hut restaurants in Indonesia. It also provides delivery services under the Pizza Hut delivery brand name. The company was founded in 1987 and is based in Jakarta Selatan, Indonesia. PT Sarimelati Kencana Tbk is a subsidiary of PT Sriboga Raturaya.
PT Sarimelati Kencana Tbk (PZZA) - Net Assets
Latest net assets as of September 2025: Rp1.03 Trillion IDR
Based on the latest financial reports, PT Sarimelati Kencana Tbk (PZZA) has net assets worth Rp1.03 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 (Rp1.95 Trillion) and total liabilities (Rp917.58 Billion). 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 | Rp1.03 Trillion |
| % of Total Assets | 52.99% |
| Annual Growth Rate | 15.1% |
| 5-Year Change | -11.46% |
| 10-Year Change | N/A |
| Growth Volatility | 71.81 |
PT Sarimelati Kencana Tbk - Net Assets Trend (2015–2024)
This chart illustrates how PT Sarimelati Kencana 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 PT Sarimelati Kencana Tbk (2015–2024)
The table below shows the annual net assets of PT Sarimelati Kencana Tbk from 2015 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp1.02 Trillion | -5.36% |
| 2023-12-31 | Rp1.08 Trillion | -8.24% |
| 2022-12-31 | Rp1.17 Trillion | +0.65% |
| 2021-12-31 | Rp1.17 Trillion | +1.30% |
| 2020-12-31 | Rp1.15 Trillion | -14.14% |
| 2019-12-31 | Rp1.34 Trillion | +10.50% |
| 2018-12-31 | Rp1.21 Trillion | +227.99% |
| 2017-12-31 | Rp369.70 Billion | +9.19% |
| 2016-12-31 | Rp338.58 Billion | +17.87% |
| 2015-12-31 | Rp287.26 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to PT Sarimelati Kencana 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 70.8% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp85.15 Billion | 8.36% |
| Common Stock | Rp302.19 Billion | 29.67% |
| Other Comprehensive Income | Rp59.01 Billion | 5.79% |
| Other Components | Rp572.24 Billion | 56.18% |
| Total Equity | Rp1.02 Trillion | 100.00% |
PT Sarimelati Kencana Tbk Competitors by Market Cap
The table below lists competitors of PT Sarimelati Kencana Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Shinyoung HappyTomorrow SPAC 2
KQ:225590
|
$9.08 Million |
|
Equus Total Return Closed Fund
NYSE:EQS
|
$9.08 Million |
|
Uvre Ltd
AU:UVA
|
$9.08 Million |
|
bet-at-home.com AG
F:ACX
|
$9.08 Million |
|
Pinnacle Food Group Limited Class A Common Shares
NASDAQ:PFAI
|
$9.07 Million |
|
PT Cilacap Samudera Fishing Industry Tbk
JK:ASHA
|
$9.07 Million |
|
The Australian Wealth Advisors Group Ltd
AU:WAG
|
$9.07 Million |
|
Dental Corporation Public Company Limited
BK:D
|
$9.07 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in PT Sarimelati Kencana Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 1,076,276,023,698 to 1,018,583,455,000, a change of -57,692,568,698 (-5.4%).
- Net loss of 72,835,123,000 reduced equity.
- Other comprehensive income increased equity by 15,142,553,898.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp-72.84 Billion | -7.15% |
| Other Comprehensive Income | Rp15.14 Billion | +1.49% |
| Other Changes | Rp404.00 | +0.0% |
| Total Change | Rp- | -5.36% |
Book Value vs Market Value Analysis
This analysis compares PT Sarimelati Kencana 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: 0.58x
- 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 2.07x to 0.58x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2015-12-31 | Rp95.06 | Rp197.00 | x |
| 2016-12-31 | Rp112.04 | Rp197.00 | x |
| 2017-12-31 | Rp122.34 | Rp197.00 | x |
| 2018-12-31 | Rp429.51 | Rp197.00 | x |
| 2019-12-31 | Rp443.39 | Rp197.00 | x |
| 2020-12-31 | Rp382.25 | Rp197.00 | x |
| 2021-12-31 | Rp387.74 | Rp197.00 | x |
| 2022-12-31 | Rp390.26 | Rp197.00 | x |
| 2023-12-31 | Rp358.10 | Rp197.00 | x |
| 2024-12-31 | Rp338.91 | Rp197.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently PT Sarimelati Kencana 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): -7.15%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -2.60%
- • Asset Turnover: 1.31x
- • Equity Multiplier: 2.10x
- Recent ROE (-7.15%) is below the historical average (10.54%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2015 | 21.37% | 2.46% | 2.38x | 3.64x | Rp32.65 Billion |
| 2016 | 38.52% | 4.84% | 2.34x | 3.40x | Rp96.57 Billion |
| 2017 | 38.23% | 4.67% | 2.03x | 4.04x | Rp104.35 Billion |
| 2018 | 14.28% | 4.84% | 1.76x | 1.67x | Rp51.84 Billion |
| 2019 | 14.93% | 5.02% | 1.89x | 1.57x | Rp66.03 Billion |
| 2020 | -8.13% | -2.70% | 1.55x | 1.94x | Rp-208.56 Billion |
| 2021 | 4.29% | 1.46% | 1.54x | 1.90x | Rp-66.55 Billion |
| 2022 | -2.00% | -0.65% | 1.44x | 2.14x | Rp-140.75 Billion |
| 2023 | -8.94% | -2.72% | 1.51x | 2.18x | Rp-203.85 Billion |
| 2024 | -7.15% | -2.60% | 1.31x | 2.10x | Rp-174.69 Billion |
Industry Comparison
This section compares PT Sarimelati Kencana Tbk's net assets metrics with peer companies in the Restaurants industry.
Industry Context
- Industry: Restaurants
- Average net assets among peers: $360,488,357,092
- Average return on equity (ROE) among peers: 12.99%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| PT Sarimelati Kencana Tbk (PZZA) | Rp1.03 Trillion | 21.37% | 0.89x | $9.08 Million |
| PT Bersama Mencapai Puncak Tbk (BAIK) | $65.40 Billion | 17.51% | 0.21x | $4.09 Million |
| Cipta Selera Murni Pt (CSMI) | $70.96 Billion | 4.01% | 1.12x | $1.03 Million |
| PT Jaya Bersama Indo Tbk (DUCK) | $902.34 Billion | 16.13% | 0.61x | $12.99 Million |
| Champ Resto Indonesia PT (ENAK) | $283.64 Billion | 6.29% | 2.84x | $5.63 Million |
| Fast Food Indonesia Tbk (FAST) | $1.10 Trillion | 14.20% | 0.84x | $20.08 Million |
| Fore Coffee Tbk (FORE) | $-246.21 Billion | 0.00% | 0.00x | $268.19 |
| PT Indo Boga Sukses Tbk (IBOS) | $184.60 Billion | 3.09% | 0.12x | $25.86 Million |
| PT Puri Sentul Permai Tbk (KDTN) | $29.32 Billion | 56.46% | 0.48x | $9.55 Million |
| Lima Dua Lima Tiga PT (LUCY) | $38.66 Billion | 0.67% | 0.39x | $23.30 Million |
| Map Boga Adiperkasa Tbk PT (MAPB) | $1.18 Trillion | 11.52% | 1.19x | $17.71 Million |