PT Sinergi Multi Lestarindo Tb
PT Sinergi Multi Lestarindo Tbk engages in the trading of chemicals for food and beverage, personal care, and industrial chemical raw materials in Indonesia. The company's products are used in various applications, including seasoning and condiment, processed meat and seafood, beverages and dairy, sauce and mayonnaise, bakery and snack, confectionery and chocolate, nutraceutical, coating, and ani… Read more
PT Sinergi Multi Lestarindo Tb (SMLE) - Net Assets
Latest net assets as of June 2025: Rp107.44 Billion IDR
Based on the latest financial reports, PT Sinergi Multi Lestarindo Tb (SMLE) has net assets worth Rp107.44 Billion IDR as of June 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp207.30 Billion) and total liabilities (Rp99.86 Billion). 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 | Rp107.44 Billion |
| % of Total Assets | 51.83% |
| Annual Growth Rate | 137.87% |
| 5-Year Change | N/A |
| 10-Year Change | N/A |
| Growth Volatility | 117.48 |
PT Sinergi Multi Lestarindo Tb - Net Assets Trend (2020–2024)
This chart illustrates how PT Sinergi Multi Lestarindo Tb's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for PT Sinergi Multi Lestarindo Tb (2020–2024)
The table below shows the annual net assets of PT Sinergi Multi Lestarindo Tb from 2020 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp107.05 Billion | +355.42% |
| 2023-12-31 | Rp23.51 Billion | +63.29% |
| 2022-12-31 | Rp14.40 Billion | +73.19% |
| 2021-12-31 | Rp8.31 Billion | +148.59% |
| 2020-12-31 | Rp3.34 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to PT Sinergi Multi Lestarindo Tb'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 1030.5% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp9.54 Billion | 8.91% |
| Common Stock | Rp23.28 Billion | 21.75% |
| Other Comprehensive Income | Rp415.22 Million | 0.39% |
| Other Components | Rp73.81 Billion | 68.95% |
| Total Equity | Rp107.05 Billion | 100.00% |
PT Sinergi Multi Lestarindo Tb Competitors by Market Cap
The table below lists competitors of PT Sinergi Multi Lestarindo Tb ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Saga Furs Oyj C
HE:SAGCV
|
$4.86 Million |
|
Solstice Gold Corp
PINK:SGCPF
|
$4.87 Million |
|
Nawi Brothers Group Ltd
TA:NAWI
|
$4.87 Million |
|
KT Medical Service PCL
BK:KTMS
|
$4.87 Million |
|
Kwang Jin Ind. Co. Ltd
KQ:026910
|
$4.86 Million |
|
Vortex Metals Inc
OTCQB:VMSSF
|
$4.86 Million |
|
Edge Total Intelligence Inc.
OTCQB:UNFYF
|
$4.86 Million |
|
KENYA COMMERCIAL BANK LTD
RSE:KCB
|
$4.86 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in PT Sinergi Multi Lestarindo Tb's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 23,505,559,000 to 107,047,861,000, a change of 83,542,302,000 (355.4%).
- Net income of 5,026,913,000 contributed positively to equity growth.
- Share repurchases of 81,488,538,800 reduced equity.
- Other comprehensive income increased equity by 44,883,000.
- Other factors increased equity by 159,959,044,800.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp5.03 Billion | +4.7% |
| Share Repurchases | Rp81.49 Billion | -76.12% |
| Other Comprehensive Income | Rp44.88 Million | +0.04% |
| Other Changes | Rp159.96 Billion | +149.43% |
| Total Change | Rp- | 355.42% |
Book Value vs Market Value Analysis
This analysis compares PT Sinergi Multi Lestarindo Tb'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: 2.91x
- 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 74.64x to 2.91x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2020-12-31 | Rp1.80 | Rp134.00 | x |
| 2021-12-31 | Rp4.46 | Rp134.00 | x |
| 2022-12-31 | Rp7.73 | Rp134.00 | x |
| 2023-12-31 | Rp12.62 | Rp134.00 | x |
| 2024-12-31 | Rp45.98 | Rp134.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently PT Sinergi Multi Lestarindo Tb 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): 4.70%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 2.24%
- • Asset Turnover: 1.04x
- • Equity Multiplier: 2.02x
- Recent ROE (4.70%) is below the historical average (45.38%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2020 | 107.61% | 3.88% | 1.50x | 18.51x | Rp3.26 Billion |
| 2021 | 59.86% | 3.93% | 2.21x | 6.88x | Rp4.14 Billion |
| 2022 | 41.45% | 4.14% | 1.95x | 5.14x | Rp4.53 Billion |
| 2023 | 13.29% | 1.68% | 2.02x | 3.91x | Rp773.36 Million |
| 2024 | 4.70% | 2.24% | 1.04x | 2.02x | Rp-5.68 Billion |
Industry Comparison
This section compares PT Sinergi Multi Lestarindo Tb's net assets metrics with peer companies in the Specialty Chemicals industry.
Industry Context
- Industry: Specialty Chemicals
- Average net assets among peers: $1,332,077,924,377
- Average return on equity (ROE) among peers: 9.56%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| PT Sinergi Multi Lestarindo Tb (SMLE) | Rp107.44 Billion | 107.61% | 0.93x | $4.86 Million |
| Avia Avian PT Tbk (AVIA) | $9.92 Trillion | 16.55% | 0.13x | $237.02 Million |
| PT Chemstar Indonesia Tbk (CHEM) | $22.55 Billion | 17.20% | 2.16x | $2.55 Million |
| Colorpak Indonesia Tbk (CLPI) | $506.35 Billion | 8.47% | 0.53x | $8.33 Million |
| Duta Pertiwi Nusantara Tbk (DPNS) | $277.71 Billion | 3.75% | 0.16x | $2.71 Million |
| Ekadharma International Tbk (EKAD) | $291.96 Billion | 16.15% | 0.33x | $6.90 Million |
| Lotte Chemical Titan Tbk PT (FPNI) | $-6.78 Billion | 0.00% | 0.00x | $9.60 Million |
| Indo Komoditi Korpora Tbk PT (INCF) | $-7.00 Billion | 0.00% | 0.00x | $1.70 Million |
| Intanwijaya Internasional Tbk (INCI) | $122.94 Billion | 16.33% | 0.23x | $2.63 Million |
| PT Kusuma Kemindo Sentosa Tbk (KKES) | $66.52 Billion | 7.77% | 0.86x | $970.56K |
| Lautan Luas Tbk (LTLS) | $2.13 Trillion | 9.43% | 1.97x | $27.18 Million |