Sampoerna Agro Tbk
PT Sampoerna Agro Tbk, together with its subsidiaries, operates palm oil and rubber plantations, and palm oil mills in Indonesia and internationally. It operates through Palm Products and Others segments. The company offers edible oil, crude palm oil, palm kernel, and oil palm seeds, as well as non-palm products, such as rubber and sago starch. It also engages in the utilization of forestry produ… Read more
Sampoerna Agro Tbk (SGRO) - Net Assets
Latest net assets as of September 2025: Rp6.43 Trillion IDR
Based on the latest financial reports, Sampoerna Agro Tbk (SGRO) has net assets worth Rp6.43 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 (Rp10.63 Trillion) and total liabilities (Rp4.20 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 | Rp6.43 Trillion |
| % of Total Assets | 60.48% |
| Annual Growth Rate | 16.27% |
| 5-Year Change | 63.59% |
| 10-Year Change | 81.75% |
| Growth Volatility | 58.52 |
Sampoerna Agro Tbk - Net Assets Trend (2006–2024)
This chart illustrates how Sampoerna Agro 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 Sampoerna Agro Tbk (2006–2024)
The table below shows the annual net assets of Sampoerna Agro Tbk from 2006 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp6.21 Trillion | +12.66% |
| 2023-12-31 | Rp5.51 Trillion | +5.40% |
| 2022-12-31 | Rp5.23 Trillion | +13.78% |
| 2021-12-31 | Rp4.60 Trillion | +21.09% |
| 2020-12-31 | Rp3.80 Trillion | -8.59% |
| 2019-12-31 | Rp4.15 Trillion | +3.07% |
| 2018-12-31 | Rp4.03 Trillion | +0.59% |
| 2017-12-31 | Rp4.01 Trillion | +6.55% |
| 2016-12-31 | Rp3.76 Trillion | +10.01% |
| 2015-12-31 | Rp3.42 Trillion | +13.24% |
| 2014-12-31 | Rp3.02 Trillion | +11.81% |
| 2013-12-31 | Rp2.70 Trillion | +1.19% |
| 2012-12-31 | Rp2.67 Trillion | +6.70% |
| 2011-12-31 | Rp2.50 Trillion | +15.76% |
| 2010-12-31 | Rp2.16 Trillion | +20.84% |
| 2009-12-31 | Rp1.79 Trillion | +13.22% |
| 2008-12-31 | Rp1.58 Trillion | +5.71% |
| 2007-12-31 | Rp1.49 Trillion | +262.57% |
| 2006-12-31 | Rp411.77 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Sampoerna Agro 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 1718.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp4.53 Trillion | 78.57% |
| Common Stock | Rp363.72 Billion | 6.31% |
| Other Comprehensive Income | Rp287.76 Billion | 4.99% |
| Other Components | Rp583.77 Billion | 10.13% |
| Total Equity | Rp5.76 Trillion | 100.00% |
Sampoerna Agro Tbk Competitors by Market Cap
The table below lists competitors of Sampoerna Agro Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
WITHSECURE CORP.
F:DTV0
|
$235.64 Million |
|
Rallis India Limited
NSE:RALLIS
|
$235.82 Million |
|
Kexin Development Co Ltd Shanxi
SHG:600234
|
$235.85 Million |
|
Pro Real Estate Investment Trust
PINK:PRVFF
|
$235.86 Million |
|
Zhengyuan Geomatics Group Co Ltd
SHG:688509
|
$235.60 Million |
|
Centrais Elétricas de Santa Catarina S.A.
SA:CLSC3
|
$235.53 Million |
|
Bleichroeder Acquisition Corp. I Unit
NASDAQ:BACQU
|
$235.49 Million |
|
Longyan Kaolin Clay Co Ltd
SHG:605086
|
$235.46 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Sampoerna Agro Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 5,230,443,000,000 to 5,764,412,000,000, a change of 533,969,000,000 (10.2%).
- Net income of 748,560,000,000 contributed positively to equity growth.
- Dividend payments of 220,053,000,000 reduced retained earnings.
- Other comprehensive income decreased equity by 86,000,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp748.56 Billion | +12.99% |
| Dividends Paid | Rp220.05 Billion | -3.82% |
| Other Comprehensive Income | Rp-86.00 Million | -0.0% |
| Other Changes | Rp5.55 Billion | +0.1% |
| Total Change | Rp- | 10.21% |
Book Value vs Market Value Analysis
This analysis compares Sampoerna Agro 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: 1.94x
- 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 21.52x to 1.94x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2006-12-31 | Rp285.76 | Rp6150.00 | x |
| 2007-12-31 | Rp886.65 | Rp6150.00 | x |
| 2008-12-31 | Rp833.27 | Rp6150.00 | x |
| 2009-12-31 | Rp944.05 | Rp6150.00 | x |
| 2010-12-31 | Rp1128.17 | Rp6150.00 | x |
| 2011-12-31 | Rp1306.39 | Rp6150.00 | x |
| 2012-12-31 | Rp1393.27 | Rp6150.00 | x |
| 2013-12-31 | Rp1410.35 | Rp6150.00 | x |
| 2014-12-31 | Rp1575.41 | Rp6150.00 | x |
| 2015-12-31 | Rp1655.98 | Rp6150.00 | x |
| 2016-12-31 | Rp1893.91 | Rp6150.00 | x |
| 2017-12-31 | Rp2122.33 | Rp6150.00 | x |
| 2018-12-31 | Rp2145.91 | Rp6150.00 | x |
| 2019-12-31 | Rp2179.68 | Rp6150.00 | x |
| 2020-12-31 | Rp1991.77 | Rp6150.00 | x |
| 2021-12-31 | Rp2448.43 | Rp6150.00 | x |
| 2022-12-31 | Rp2804.81 | Rp6150.00 | x |
| 2023-12-31 | Rp2876.05 | Rp6150.00 | x |
| 2024-12-31 | Rp3169.66 | Rp6150.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Sampoerna Agro 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): 12.99%
- The company shows good efficiency in utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 13.15%
- • Asset Turnover: 0.53x
- • Equity Multiplier: 1.86x
- Recent ROE (12.99%) is above the historical average (12.89%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2006 | 27.82% | 11.62% | 1.59x | 1.51x | Rp72.76 Billion |
| 2007 | 14.93% | 13.74% | 0.77x | 1.42x | Rp72.50 Billion |
| 2008 | 28.30% | 19.21% | 1.06x | 1.39x | Rp284.22 Billion |
| 2009 | 15.96% | 15.52% | 0.80x | 1.28x | Rp105.21 Billion |
| 2010 | 21.19% | 19.54% | 0.80x | 1.35x | Rp238.49 Billion |
| 2011 | 22.26% | 17.49% | 0.92x | 1.38x | Rp302.62 Billion |
| 2012 | 12.50% | 11.02% | 0.72x | 1.57x | Rp65.87 Billion |
| 2013 | 4.47% | 4.65% | 0.57x | 1.69x | Rp-147.43 Billion |
| 2014 | 11.43% | 10.50% | 0.59x | 1.84x | Rp42.57 Billion |
| 2015 | 7.94% | 8.25% | 0.41x | 2.34x | Rp-64.22 Billion |
| 2016 | 12.81% | 15.16% | 0.35x | 2.41x | Rp96.99 Billion |
| 2017 | 7.45% | 7.95% | 0.44x | 2.15x | Rp-98.31 Billion |
| 2018 | 1.42% | 1.73% | 0.36x | 2.31x | Rp-334.73 Billion |
| 2019 | 0.84% | 1.01% | 0.35x | 2.39x | Rp-363.25 Billion |
| 2020 | -5.29% | -5.48% | 0.36x | 2.69x | Rp-553.97 Billion |
| 2021 | 18.01% | 15.36% | 0.54x | 2.19x | Rp356.81 Billion |
| 2022 | 20.58% | 18.51% | 0.55x | 2.01x | Rp539.74 Billion |
| 2023 | 9.25% | 8.61% | 0.56x | 1.92x | Rp-39.33 Billion |
| 2024 | 12.99% | 13.15% | 0.53x | 1.86x | Rp172.12 Billion |
Industry Comparison
This section compares Sampoerna Agro Tbk's net assets metrics with peer companies in the Farm Products industry.
Industry Context
- Industry: Farm Products
- Average net assets among peers: $2,205,385,688,408
- Average return on equity (ROE) among peers: 4.46%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Sampoerna Agro Tbk (SGRO) | Rp6.43 Trillion | 27.82% | 0.65x | $235.63 Million |
| Astra Agro Lestari Tbk (AALI) | $1.56 Trillion | 17.96% | 0.82x | $174.24 Million |
| Asia Sejahtera Mina Tbk (AGAR) | $106.97 Billion | 0.02% | 0.84x | $3.78 Million |
| PT Agung Menjangan Mas Tbk (AMMS) | $46.13 Billion | 1.47% | 0.02x | $5.42 Million |
| Andira Agro Tbk PT (ANDI) | $259.17 Billion | 4.82% | 0.88x | $5.66 Million |
| Austindo Nusantara Jaya Tbk (ANJT) | $433.28 Million | 8.54% | 0.51x | $1.16 Million |
| PT Cilacap Samudera Fishing Industry Tbk (ASHA) | $30.47 Billion | 2.11% | 0.81x | $9.07 Million |
| PT Janu Putra Sejahtera Tbk (AYAM) | $17.78 Billion | 10.86% | 11.23x | $15.47 Million |
| Bumi Teknokultura Unggul Tbk (BTEK) | $1.11 Trillion | -10.30% | 2.66x | $26.58 Million |
| Charoen Pokphand Indonesia TBK PT (CPIN) | $15.70 Trillion | 15.91% | 0.56x | $1.65 Billion |
| Central Proteina Prima Tbk (CPRO) | $3.22 Trillion | -6.74% | 1.70x | $45.45 Million |