Kedoya Adyaraya Tbk PT (RSGK) - Net Assets
Based on the latest financial reports, Kedoya Adyaraya Tbk PT (RSGK) has net assets worth Rp826.25 Billion IDR (≈ $48.41 Million USD) as of September 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp1.08 Trillion ≈ $63.29 Million USD) and total liabilities (Rp253.79 Billion ≈ $14.87 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 RSGK asset liquidity ratio to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Rp826.25 Billion |
| % of Total Assets | 76.5% |
| Annual Growth Rate | 18.8% |
| 5-Year Change | 63.71% |
| 10-Year Change | N/A |
| Growth Volatility | 33.58 |
Kedoya Adyaraya Tbk PT - Net Assets Trend (2018–2024)
This chart illustrates how Kedoya Adyaraya Tbk PT's net assets have evolved over time, based on quarterly financial data. Also explore Kedoya Adyaraya Tbk PT (RSGK) total assets for the complete picture of this company's asset base.
Annual Net Assets for Kedoya Adyaraya Tbk PT (2018–2024)
The table below shows the annual net assets of Kedoya Adyaraya Tbk PT from 2018 to 2024. For live valuation and market cap data, see RSGK company net worth.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp798.46 Billion ≈ $46.79 Million |
+6.30% |
| 2023-12-31 | Rp751.16 Billion ≈ $44.02 Million |
-7.89% |
| 2022-12-31 | Rp815.53 Billion ≈ $47.79 Million |
-3.12% |
| 2021-12-31 | Rp841.81 Billion ≈ $49.33 Million |
+72.60% |
| 2020-12-31 | Rp487.73 Billion ≈ $28.58 Million |
+2.61% |
| 2019-12-31 | Rp475.34 Billion ≈ $27.85 Million |
+67.44% |
| 2018-12-31 | Rp283.89 Billion ≈ $16.63 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Kedoya Adyaraya Tbk PT'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 37.9% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp41.03 Billion | 5.14% |
| Common Stock | Rp185.94 Billion | 23.31% |
| Other Comprehensive Income | Rp289.78 Billion | 36.33% |
| Other Components | Rp280.92 Billion | 35.22% |
| Total Equity | Rp797.67 Billion | 100.00% |
Kedoya Adyaraya Tbk PT Competitors by Market Cap
The table below lists competitors of Kedoya Adyaraya Tbk PT ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Kamux Suomi Oy
HE:KAMUX
|
$74.92 Million |
|
MPH Health Care AG
F:93M1
|
$74.92 Million |
|
Seoul Auction Co. Ltd
KQ:063170
|
$74.93 Million |
|
Birlesim Muhendislik Isitma Sogutma Havalandirma Sanayi & Ticaret Sirketi AS
IS:BRLSM
|
$74.95 Million |
|
Brixton Metals Corporation
V:BBB
|
$74.89 Million |
|
Lucas GC Limited Ordinary Shares
NASDAQ:LGCL
|
$74.89 Million |
|
Baikowski SASU
PA:ALBKK
|
$74.87 Million |
|
Hancock & Gore Ltd
AU:HNG
|
$74.84 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Kedoya Adyaraya Tbk PT's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 750,322,522,929 to 797,669,220,000, a change of 47,346,697,071 (6.3%).
- Net income of 39,692,367,000 contributed positively to equity growth.
- Dividend payments of 10,226,425,000 reduced retained earnings.
- Other comprehensive income increased equity by 17,880,754,662.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp39.69 Billion | +4.98% |
| Dividends Paid | Rp10.23 Billion | -1.28% |
| Other Comprehensive Income | Rp17.88 Billion | +2.24% |
| Other Changes | Rp409.00 | +0.0% |
| Total Change | Rp- | 6.31% |
Book Value vs Market Value Analysis
This analysis compares Kedoya Adyaraya Tbk PT'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: 1.60x
- 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 10.06x to 1.60x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2018-12-31 | Rp136.63 | Rp1375.00 | x |
| 2019-12-31 | Rp236.59 | Rp1375.00 | x |
| 2020-12-31 | Rp2361185383.27 | Rp1375.00 | x |
| 2021-12-31 | Rp1696.93 | Rp1375.00 | x |
| 2022-12-31 | Rp1642.71 | Rp1375.00 | x |
| 2023-12-31 | Rp807.08 | Rp1375.00 | x |
| 2024-12-31 | Rp858.01 | Rp1375.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Kedoya Adyaraya Tbk PT 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): 4.98%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 9.00%
- • Asset Turnover: 0.50x
- • Equity Multiplier: 1.11x
- Recent ROE (4.98%) is above the historical average (3.39%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2018 | 4.55% | 5.24% | 0.37x | 2.38x | Rp-15.22 Billion |
| 2019 | 0.81% | 1.38% | 0.39x | 1.50x | Rp-44.45 Billion |
| 2020 | 0.54% | 0.89% | 0.39x | 1.56x | Rp-45.68 Billion |
| 2021 | 6.29% | 12.16% | 0.46x | 1.12x | Rp-31.24 Billion |
| 2022 | 3.21% | 7.29% | 0.40x | 1.10x | Rp-55.28 Billion |
| 2023 | 3.36% | 6.75% | 0.45x | 1.10x | Rp-49.84 Billion |
| 2024 | 4.98% | 9.00% | 0.50x | 1.11x | Rp-40.07 Billion |
Industry Comparison
This section compares Kedoya Adyaraya Tbk PT's net assets metrics with peer companies in the Medical Care Facilities industry.
Industry Context
- Industry: Medical Care Facilities
- Average net assets among peers: $3,116,058,832,604
- Average return on equity (ROE) among peers: 18.39%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Kedoya Adyaraya Tbk PT (RSGK) | Rp826.25 Billion | 4.55% | 0.31x | $74.90 Million |
| Bundamedik Tbk PT (BMHS) | $1.05 Trillion | 11.29% | 1.06x | $93.26 Million |
| Metro Healthcare Indonesia (CARE) | $10.62 Billion | 98.11% | 19.85x | $798.81 Million |
| Medikaloka Hermina PT (HEAL) | $957.59 Billion | 2.02% | 0.86x | $1.04 Billion |
| Lippo Karawaci Tbk (LPKR) | $11.47 Trillion | 9.24% | 1.17x | $340.56 Million |
| Mitra Keluarga Karyasehat Tbk PT (MIKA) | $3.64 Trillion | 19.12% | 0.15x | $1.57 Billion |
| Royal Prima PT (PRIM) | $962.38 Billion | -1.91% | 0.13x | $16.43 Million |
| Sarana Meditama Metropolitan (SAME) | $191.08 Billion | 30.39% | 1.44x | $333.92 Million |
| Siloam International Hospitals (SILO) | $8.75 Trillion | 10.31% | 0.62x | $1.90 Billion |
| Sejahteraraya Anugrahjaya Tbk (SRAJ) | $1.02 Trillion | -13.02% | 0.65x | $10.79 Billion |
About Kedoya Adyaraya Tbk PT
PT Kedoya Adyaraya Tbk owns and operates hospitals in Indonesia. The company offers facilities, such as inpatient and outpatient room, operating room, delivery room, HCU, ICU, ICCU, PICU, NICU, emergency room, inpatient, outpatient, covid ICU isolation, endoscopy, operating room, sterilization service center installation, and delivery room. It also provides medical support services, including pha… Read more