Saraswanti Anugerah Makmur Pt (SAMF) - Net Assets
Based on the latest financial reports, Saraswanti Anugerah Makmur Pt (SAMF) has net assets worth Rp1.55 Trillion IDR (≈ $91.05 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 (Rp3.22 Trillion ≈ $188.45 Million USD) and total liabilities (Rp1.66 Trillion ≈ $97.40 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 how resilient are Saraswanti Anugerah Makmur Pt's assets to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Rp1.55 Trillion |
| % of Total Assets | 48.32% |
| Annual Growth Rate | 15.29% |
| 5-Year Change | 99.29% |
| 10-Year Change | N/A |
| Growth Volatility | 8.35 |
Saraswanti Anugerah Makmur Pt - Net Assets Trend (2016–2024)
This chart illustrates how Saraswanti Anugerah Makmur Pt's net assets have evolved over time, based on quarterly financial data. Also explore how large is Saraswanti Anugerah Makmur Pt's balance sheet for the complete picture of this company's asset base.
Annual Net Assets for Saraswanti Anugerah Makmur Pt (2016–2024)
The table below shows the annual net assets of Saraswanti Anugerah Makmur Pt from 2016 to 2024. For live valuation and market cap data, see Saraswanti Anugerah Makmur Pt stock valuation.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp1.56 Trillion ≈ $91.52 Million |
+13.18% |
| 2023-12-31 | Rp1.38 Trillion ≈ $80.87 Million |
+23.19% |
| 2022-12-31 | Rp1.12 Trillion ≈ $65.65 Million |
+29.94% |
| 2021-12-31 | Rp862.21 Billion ≈ $50.52 Million |
+10.01% |
| 2020-12-31 | Rp783.77 Billion ≈ $45.93 Million |
+24.29% |
| 2019-12-31 | Rp630.58 Billion ≈ $36.95 Million |
+10.18% |
| 2018-12-31 | Rp572.31 Billion ≈ $33.54 Million |
+8.11% |
| 2017-12-31 | Rp529.37 Billion ≈ $31.02 Million |
+5.77% |
| 2016-12-31 | Rp500.51 Billion ≈ $29.33 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Saraswanti Anugerah Makmur 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 grown by 539.4% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp900.51 Billion | 59.76% |
| Common Stock | Rp512.50 Billion | 34.01% |
| Other Comprehensive Income | Rp81.79 Billion | 5.43% |
| Other Components | Rp12.03 Billion | 0.80% |
| Total Equity | Rp1.51 Trillion | 100.00% |
Saraswanti Anugerah Makmur Pt Competitors by Market Cap
The table below lists competitors of Saraswanti Anugerah Makmur Pt ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Matba Rofex SA
BA:MTR
|
$197.01 Million |
|
Hindware Home Innovation Limited
NSE:HINDWAREAP
|
$197.04 Million |
|
Lifecore Biomedical Inc.
NASDAQ:LFCR
|
$197.07 Million |
|
Amber International Holding Limited
NASDAQ:AMBR
|
$197.07 Million |
|
Willow Lane Acquisition Corp. Class A Ordinary Shares
NASDAQ:WLAC
|
$196.98 Million |
|
Lanson BCC SA
PA:ALLAN
|
$196.95 Million |
|
Tata Steel (Thailand) Public Company Limited
BK:TSTH
|
$196.87 Million |
|
ICLICK INT.ASIA ADR/5 A
F:I9C
|
$196.76 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Saraswanti Anugerah Makmur Pt's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 1,336,422,827,024 to 1,506,837,694,000, a change of 170,414,866,976 (12.8%).
- Net income of 378,864,744,000 contributed positively to equity growth.
- Dividend payments of 216,680,520,000 reduced retained earnings.
- Other comprehensive income increased equity by 11,675,123,322.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp378.86 Billion | +25.14% |
| Dividends Paid | Rp216.68 Billion | -14.38% |
| Other Comprehensive Income | Rp11.68 Billion | +0.77% |
| Other Changes | Rp-3.44 Billion | -0.23% |
| Total Change | Rp- | 12.75% |
Book Value vs Market Value Analysis
This analysis compares Saraswanti Anugerah Makmur 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: 2.23x
- 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 2.85x to 2.23x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2016-12-31 | Rp115.06 | Rp328.00 | x |
| 2017-12-31 | Rp121.69 | Rp328.00 | x |
| 2018-12-31 | Rp131.57 | Rp328.00 | x |
| 2019-12-31 | Rp69.79 | Rp328.00 | x |
| 2020-12-31 | Rp74.14 | Rp328.00 | x |
| 2021-12-31 | Rp163.09 | Rp328.00 | x |
| 2022-12-31 | Rp211.60 | Rp328.00 | x |
| 2023-12-31 | Rp130.38 | Rp328.00 | x |
| 2024-12-31 | Rp147.01 | Rp328.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Saraswanti Anugerah Makmur 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): 25.14%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 7.90%
- • Asset Turnover: 1.72x
- • Equity Multiplier: 1.85x
- Recent ROE (25.14%) is above the historical average (18.78%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2016 | 8.60% | 5.76% | 0.57x | 2.62x | Rp-6.99 Billion |
| 2017 | 11.50% | 6.40% | 0.67x | 2.69x | Rp7.96 Billion |
| 2018 | 14.25% | 6.77% | 0.85x | 2.48x | Rp24.30 Billion |
| 2019 | 13.52% | 6.40% | 0.95x | 2.22x | Rp21.40 Billion |
| 2020 | 14.98% | 8.08% | 1.05x | 1.77x | Rp37.83 Billion |
| 2021 | 19.78% | 8.93% | 1.05x | 2.11x | Rp81.76 Billion |
| 2022 | 30.81% | 9.06% | 1.19x | 2.86x | Rp225.70 Billion |
| 2023 | 30.41% | 9.10% | 1.60x | 2.09x | Rp272.71 Billion |
| 2024 | 25.14% | 7.90% | 1.72x | 1.85x | Rp228.18 Billion |
Industry Comparison
This section compares Saraswanti Anugerah Makmur Pt's net assets metrics with peer companies in the Agricultural Inputs industry.
Industry Context
- Industry: Agricultural Inputs
- Average net assets among peers: $1,729,001,086,112
- Average return on equity (ROE) among peers: 7.04%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Saraswanti Anugerah Makmur Pt (SAMF) | Rp1.55 Trillion | 8.60% | 1.07x | $197.00 Million |
| Bisi International Tbk (BISI) | $3.39 Trillion | 5.26% | 0.07x | $131.84 Million |
| Nusa Palapa Gemilang PT Tbk (NPGF) | $67.55 Billion | 8.82% | 2.74x | $13.86 Million |
About Saraswanti Anugerah Makmur Pt
PT Saraswanti Anugerah Makmur, Tbk, together with its subsidiaries, engages in the production and distribution of non-subsidized NPK Fertilizers in Indonesia. It also involved in business brokerage activities that regulate the buying and selling of small and medium sized businesses, including professional practice, patent brokerage, and valuation activities for antiques, jewelry, and others; real… Read more