Nippon Indosari Corpindo Tbk
PT Nippon Indosari Corpindo Tbk engages in the bakery and cakes business in Indonesia. The company offers white bread, sweet breads, cakes, and others. It also engages in the processing of dairy product, fruit and vegetable, juice, and soft drink; and wholesale of bakery products, non-alcohol beverages, non-dairy products, milk and dairy products, food from chocolate, and confectionary of chocola… Read more
Nippon Indosari Corpindo Tbk (ROTI) - Net Assets
Latest net assets as of June 2025: Rp1.87 Trillion IDR
Based on the latest financial reports, Nippon Indosari Corpindo Tbk (ROTI) has net assets worth Rp1.87 Trillion IDR as of June 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp3.67 Trillion) and total liabilities (Rp1.79 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 | Rp1.87 Trillion |
| % of Total Assets | 51.08% |
| Annual Growth Rate | 19.09% |
| 5-Year Change | -28.49% |
| 10-Year Change | 94.2% |
| Growth Volatility | 46.29 |
Nippon Indosari Corpindo Tbk - Net Assets Trend (2009–2024)
This chart illustrates how Nippon Indosari Corpindo 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 Nippon Indosari Corpindo Tbk (2009–2024)
The table below shows the annual net assets of Nippon Indosari Corpindo Tbk from 2009 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp2.31 Trillion | -3.56% |
| 2023-12-31 | Rp2.39 Trillion | -10.73% |
| 2022-12-31 | Rp2.68 Trillion | -5.91% |
| 2021-12-31 | Rp2.85 Trillion | -11.72% |
| 2020-12-31 | Rp3.23 Trillion | +4.37% |
| 2019-12-31 | Rp3.09 Trillion | +6.02% |
| 2018-12-31 | Rp2.92 Trillion | +3.43% |
| 2017-12-31 | Rp2.82 Trillion | +95.47% |
| 2016-12-31 | Rp1.44 Trillion | +21.39% |
| 2015-12-31 | Rp1.19 Trillion | +23.79% |
| 2014-12-31 | Rp960.12 Billion | +21.95% |
| 2013-12-31 | Rp787.34 Billion | +18.11% |
| 2012-12-31 | Rp666.61 Billion | +21.99% |
| 2011-12-31 | Rp546.44 Billion | +19.98% |
| 2010-12-31 | Rp455.45 Billion | +171.36% |
| 2009-12-31 | Rp167.84 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Nippon Indosari Corpindo 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 1527.7% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp1.33 Trillion | 57.58% |
| Common Stock | Rp123.73 Billion | 5.37% |
| Other Comprehensive Income | Rp22.00 Billion | 0.96% |
| Other Components | Rp831.04 Billion | 36.10% |
| Total Equity | Rp2.30 Trillion | 100.00% |
Nippon Indosari Corpindo Tbk Competitors by Market Cap
The table below lists competitors of Nippon Indosari Corpindo Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
King River Resources Ltd
AU:KRR
|
$21.53 Million |
|
Earlyworks Co., Ltd. American Depositary Shares
NASDAQ:ELWS
|
$21.54 Million |
|
Wotso
AU:WOT
|
$21.55 Million |
|
YSP Southeast Asia Holding Bhd
KLSE:7178
|
$21.55 Million |
|
PanGen Biotech Inc
KQ:222110
|
$21.53 Million |
|
577 Investment Corp
VN:NBB
|
$21.53 Million |
|
Copper Mountain Mining Corporation
PINK:CPPMF
|
$21.52 Million |
|
Unicon Optical Co., Ltd.
TWO:4150
|
$21.52 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Nippon Indosari Corpindo Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 2,393,347,658,528 to 2,302,361,185,000, a change of -90,986,473,528 (-3.8%).
- Net income of 362,565,606,000 contributed positively to equity growth.
- Dividend payments of 500,002,550,000 reduced retained earnings.
- Share repurchases of 12,423,996,000 reduced equity.
- New share issuances of 2,650,769,983 increased equity.
- Other comprehensive income increased equity by 2,000,000,000.
- Other factors increased equity by 54,223,696,489.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp362.57 Billion | +15.75% |
| Dividends Paid | Rp500.00 Billion | -21.72% |
| Share Repurchases | Rp12.42 Billion | -0.54% |
| Share Issuances | Rp2.65 Billion | +0.12% |
| Other Comprehensive Income | Rp2.00 Billion | +0.09% |
| Other Changes | Rp54.22 Billion | +2.36% |
| Total Change | Rp- | -3.80% |
Book Value vs Market Value Analysis
This analysis compares Nippon Indosari Corpindo 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: 1.85x
- 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 19.10x to 1.85x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2009-12-31 | Rp39.01 | Rp745.00 | x |
| 2010-12-31 | Rp97.12 | Rp745.00 | x |
| 2011-12-31 | Rp107.95 | Rp745.00 | x |
| 2012-12-31 | Rp131.69 | Rp745.00 | x |
| 2013-12-31 | Rp155.54 | Rp745.00 | x |
| 2014-12-31 | Rp189.68 | Rp745.00 | x |
| 2015-12-31 | Rp234.80 | Rp745.00 | x |
| 2016-12-31 | Rp276.48 | Rp745.00 | x |
| 2017-12-31 | Rp525.61 | Rp745.00 | x |
| 2018-12-31 | Rp461.94 | Rp745.00 | x |
| 2019-12-31 | Rp502.58 | Rp745.00 | x |
| 2020-12-31 | Rp540.01 | Rp745.00 | x |
| 2021-12-31 | Rp466.99 | Rp745.00 | x |
| 2022-12-31 | Rp465.10 | Rp745.00 | x |
| 2023-12-31 | Rp419.65 | Rp745.00 | x |
| 2024-12-31 | Rp403.68 | Rp745.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Nippon Indosari Corpindo 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): 15.75%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 9.22%
- • Asset Turnover: 1.05x
- • Equity Multiplier: 1.63x
- Recent ROE (15.75%) is below the historical average (16.38%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2009 | 34.03% | 11.75% | 1.40x | 2.07x | Rp40.33 Billion |
| 2010 | 21.91% | 16.30% | 1.08x | 1.25x | Rp54.23 Billion |
| 2011 | 21.22% | 14.25% | 1.07x | 1.39x | Rp61.29 Billion |
| 2012 | 22.37% | 12.52% | 0.99x | 1.81x | Rp82.49 Billion |
| 2013 | 20.07% | 10.50% | 0.83x | 2.32x | Rp79.28 Billion |
| 2014 | 19.64% | 10.03% | 0.88x | 2.23x | Rp92.57 Billion |
| 2015 | 22.76% | 12.44% | 0.80x | 2.28x | Rp151.69 Billion |
| 2016 | 20.01% | 11.10% | 0.86x | 2.09x | Rp140.03 Billion |
| 2017 | 5.26% | 5.86% | 0.55x | 1.64x | Rp-131.42 Billion |
| 2018 | 6.08% | 6.24% | 0.63x | 1.55x | Rp-111.50 Billion |
| 2019 | 7.71% | 7.09% | 0.71x | 1.53x | Rp-70.40 Billion |
| 2020 | 5.22% | 5.25% | 0.72x | 1.38x | Rp-154.15 Billion |
| 2021 | 9.95% | 8.63% | 0.78x | 1.47x | Rp-1.33 Billion |
| 2022 | 16.12% | 10.98% | 0.95x | 1.54x | Rp164.11 Billion |
| 2023 | 13.93% | 8.72% | 0.97x | 1.65x | Rp93.96 Billion |
| 2024 | 15.75% | 9.22% | 1.05x | 1.63x | Rp132.33 Billion |
Industry Comparison
This section compares Nippon Indosari Corpindo Tbk's net assets metrics with peer companies in the Packaged Foods industry.
Industry Context
- Industry: Packaged Foods
- Average net assets among peers: $631,799,965,479
- Average return on equity (ROE) among peers: 6.17%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Nippon Indosari Corpindo Tbk (ROTI) | Rp1.87 Trillion | 34.03% | 0.96x | $21.53 Million |
| FKS Food Sejahtera Tbk PT (AISA) | $95.16 Billion | 0.04% | 2.76x | $16.59 Million |
| Estika Tata Tiara Tbk PT (BEEF) | $-266.29 Billion | 0.00% | 0.00x | $25.57 Million |
| Formosa Ingredient Factory PT Tbk (BOBA) | $151.05 Billion | 9.90% | 0.16x | $1.21 Million |
| PT Raja Roti Cemerlang Tbk (BRRC) | $20.11 Billion | 5.85% | 1.84x | $1.83 Million |
| Budi Starch & Sweetener Tbk (BUDI) | $267.46 Billion | 7.73% | 2.48x | $23.05 Million |
| Eagle High Plantations Tbk (BWPT) | $164.27 Billion | 0.56% | 1.05x | $52.04 Million |
| Campina Ice Cream Industry Tbk PT (CAMP) | $935.39 Billion | 8.21% | 0.13x | $5.65 Million |
| Citra Borneo Utama (CBUT) | $-209.50 Billion | 0.00% | 0.00x | $44.64 Million |
| Wilmar Cahaya Indonesia Tbk (CEKA) | $463.40 Billion | 12.59% | 1.22x | $10.44 Million |
| Cisarua Mountain Dairy Tbk PT (CMRY) | $4.70 Trillion | 16.82% | 0.19x | $432.46 Million |