Nippon Indosari Corpindo Tbk (ROTI) - Net Assets
Based on the latest financial reports, Nippon Indosari Corpindo Tbk (ROTI) has net assets worth Rp1.87 Trillion IDR (≈ $109.72 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 (Rp3.67 Trillion ≈ $214.78 Million USD) and total liabilities (Rp1.79 Trillion ≈ $105.06 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 financial resilience of Nippon Indosari Corpindo Tbk to evaluate the company's liquid asset resilience ratio.
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. Also explore Nippon Indosari Corpindo Tbk balance sheet assets for the complete picture of this company's asset base.
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. For live valuation and market cap data, see Nippon Indosari Corpindo Tbk market cap and net worth.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp2.31 Trillion ≈ $135.25 Million |
-3.56% |
| 2023-12-31 | Rp2.39 Trillion ≈ $140.25 Million |
-10.73% |
| 2022-12-31 | Rp2.68 Trillion ≈ $157.11 Million |
-5.91% |
| 2021-12-31 | Rp2.85 Trillion ≈ $166.96 Million |
-11.72% |
| 2020-12-31 | Rp3.23 Trillion ≈ $189.13 Million |
+4.37% |
| 2019-12-31 | Rp3.09 Trillion ≈ $181.21 Million |
+6.02% |
| 2018-12-31 | Rp2.92 Trillion ≈ $170.92 Million |
+3.43% |
| 2017-12-31 | Rp2.82 Trillion ≈ $165.25 Million |
+95.47% |
| 2016-12-31 | Rp1.44 Trillion ≈ $84.54 Million |
+21.39% |
| 2015-12-31 | Rp1.19 Trillion ≈ $69.64 Million |
+23.79% |
| 2014-12-31 | Rp960.12 Billion ≈ $56.26 Million |
+21.95% |
| 2013-12-31 | Rp787.34 Billion ≈ $46.13 Million |
+18.11% |
| 2012-12-31 | Rp666.61 Billion ≈ $39.06 Million |
+21.99% |
| 2011-12-31 | Rp546.44 Billion ≈ $32.02 Million |
+19.98% |
| 2010-12-31 | Rp455.45 Billion ≈ $26.69 Million |
+171.36% |
| 2009-12-31 | Rp167.84 Billion ≈ $9.83 Million |
-- |
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 |
|---|---|
|
Huxen Corp
TW:2433
|
$207.59 Million |
|
Formosa Laboratories Inc
TW:4746
|
$207.62 Million |
|
Rockfields Property Indonesia Pt
JK:ROCK
|
$207.72 Million |
|
Bonny Worldwide Ltd
TW:8467
|
$207.90 Million |
|
Taliworks Corporation Bhd
KLSE:8524
|
$207.50 Million |
|
Triplepoint Venture Growth BDC Corp
NYSE:TPVG
|
$207.31 Million |
|
HMS Bergbau AG
XETRA:HMU
|
$207.16 Million |
|
Aurona Industries
TWO:8074
|
$207.15 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: 1.56x
- 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 16.15x to 1.56x 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 | Rp630.00 | x |
| 2010-12-31 | Rp97.12 | Rp630.00 | x |
| 2011-12-31 | Rp107.95 | Rp630.00 | x |
| 2012-12-31 | Rp131.69 | Rp630.00 | x |
| 2013-12-31 | Rp155.54 | Rp630.00 | x |
| 2014-12-31 | Rp189.68 | Rp630.00 | x |
| 2015-12-31 | Rp234.80 | Rp630.00 | x |
| 2016-12-31 | Rp276.48 | Rp630.00 | x |
| 2017-12-31 | Rp525.61 | Rp630.00 | x |
| 2018-12-31 | Rp461.94 | Rp630.00 | x |
| 2019-12-31 | Rp502.58 | Rp630.00 | x |
| 2020-12-31 | Rp540.01 | Rp630.00 | x |
| 2021-12-31 | Rp466.99 | Rp630.00 | x |
| 2022-12-31 | Rp465.10 | Rp630.00 | x |
| 2023-12-31 | Rp419.65 | Rp630.00 | x |
| 2024-12-31 | Rp403.68 | Rp630.00 | 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: $1,594,332,026,543
- Average return on equity (ROE) among peers: -108.97%
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 | $207.55 Million |
| FKS Food Sejahtera Tbk PT (AISA) | $818.89 Billion | 1.07% | 1.15x | $972.99K |
| Estika Tata Tiara Tbk PT (BEEF) | $-266.29 Billion | 0.00% | 0.00x | $92.31 Million |
| Formosa Ingredient Factory PT Tbk (BOBA) | $130.90 Million | -1155.37% | 27.56x | $18.96 Million |
| Budi Starch & Sweetener Tbk (BUDI) | $802.55 Billion | 5.75% | 1.45x | $55.79 Million |
| Eagle High Plantations Tbk (BWPT) | $2.19 Trillion | 8.08% | 3.65x | $237.07 Million |
| Campina Ice Cream Industry Tbk PT (CAMP) | $552.84 Billion | 9.54% | 0.87x | $68.97 Million |
| Wilmar Cahaya Indonesia Tbk (CEKA) | $463.40 Billion | 12.59% | 1.22x | $82.63 Million |
| Cisarua Mountain Dairy Tbk PT (CMRY) | $5.94 Trillion | 20.90% | 0.19x | $2.30 Billion |
| Diamond Food Indonesia PT (DMND) | $5.41 Trillion | 6.98% | 0.27x | $355.08 Million |
| Morenzo Abadi Perkasa Tbk Pt (ENZO) | $27.66 Billion | 0.78% | 2.64x | $12.67 Million |
About 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