Sunindo Adipersada Tbk Pt
PT Sunindo Adipersada Tbk engages in children's toys business in Indonesia, Asia, Europe, North America, Canada, and Australia. It operates through Original Equipment Manufacturer Products and OZco Brand Products segment. The company offers realistic, fancy, and baby toys; costumes, seasonal collections, hand puppets, utilities, and licensed products, including Oggy & The Cockroaches and Ice Age.… Read more
Sunindo Adipersada Tbk Pt (TOYS) - Net Assets
Latest net assets as of December 2023: Rp247.66 Billion IDR
Based on the latest financial reports, Sunindo Adipersada Tbk Pt (TOYS) has net assets worth Rp247.66 Billion IDR as of December 2023.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp356.89 Billion) and total liabilities (Rp109.24 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 | Rp247.66 Billion |
| % of Total Assets | 69.39% |
| Annual Growth Rate | 30.72% |
| 5-Year Change | 187.43% |
| 10-Year Change | N/A |
| Growth Volatility | 78.82 |
Sunindo Adipersada Tbk Pt - Net Assets Trend (2017–2023)
This chart illustrates how Sunindo Adipersada Tbk Pt's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Sunindo Adipersada Tbk Pt (2017–2023)
The table below shows the annual net assets of Sunindo Adipersada Tbk Pt from 2017 to 2023.
| Year | Net Assets | Change |
|---|---|---|
| 2023-12-31 | Rp247.66 Billion | -5.00% |
| 2022-12-31 | Rp260.69 Billion | +0.75% |
| 2021-12-31 | Rp258.75 Billion | -4.18% |
| 2020-12-31 | Rp270.05 Billion | +213.43% |
| 2019-12-31 | Rp86.16 Billion | +65.52% |
| 2018-12-31 | Rp52.05 Billion | +4.81% |
| 2017-12-31 | Rp49.67 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Sunindo Adipersada 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 102.2% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2023)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | Rp143.50 Billion | 57.94% |
| Other Comprehensive Income | Rp2.31 Billion | 0.93% |
| Other Components | Rp102.72 Billion | 41.48% |
| Total Equity | Rp247.66 Billion | 100.00% |
Sunindo Adipersada Tbk Pt Competitors by Market Cap
The table below lists competitors of Sunindo Adipersada Tbk Pt ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
CAQ Holdings Ltd
AU:CAQ
|
$278.52K |
|
Shoal Point Energy Ltd
PINK:SHPNF
|
$278.66K |
|
Lottery.com, Inc. Warrants
NASDAQ:LTRYW
|
$278.66K |
|
Seach Medical Group Ltd
TA:SEMG
|
$278.78K |
|
Comjoyful International Company
PINK:KJFI
|
$278.20K |
|
Able View Global Inc. Warrant
NASDAQ:ABLVW
|
$277.93K |
|
Rathbone Brothers PLC
LSE:RAT
|
$277.87K |
|
Trendline
TA:TREN
|
$277.77K |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Sunindo Adipersada Tbk Pt's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2022 to 2023, total equity changed from 260,691,712,141 to 247,656,284,072, a change of -13,035,428,069 (-5.0%).
- Net loss of 13,623,097,425 reduced equity.
- Other comprehensive income decreased equity by 6,459,136,071.
- Other factors increased equity by 7,046,805,427.
Equity Change Factors (2022 to 2023)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp-13.62 Billion | -5.5% |
| Other Comprehensive Income | Rp-6.46 Billion | -2.61% |
| Other Changes | Rp7.05 Billion | +2.85% |
| Total Change | Rp- | -5.00% |
Book Value vs Market Value Analysis
This analysis compares Sunindo Adipersada 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: 0.05x
- The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
- The price-to-book ratio has decreased from 0.16x to 0.05x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2017-12-31 | Rp49.17 | Rp8.00 | x |
| 2018-12-31 | Rp51.54 | Rp8.00 | x |
| 2019-12-31 | Rp53.68 | Rp8.00 | x |
| 2020-12-31 | Rp251.52 | Rp8.00 | x |
| 2021-12-31 | Rp180.32 | Rp8.00 | x |
| 2022-12-31 | Rp181.67 | Rp8.00 | x |
| 2023-12-31 | Rp172.58 | Rp8.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Sunindo Adipersada 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): -5.50%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -22.54%
- • Asset Turnover: 0.17x
- • Equity Multiplier: 1.44x
- Recent ROE (-5.50%) is below the historical average (2.10%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2017 | 3.11% | 0.85% | 1.39x | 2.65x | Rp-3.42 Billion |
| 2018 | 8.27% | 2.80% | 1.09x | 2.70x | Rp-902.97 Million |
| 2019 | 13.05% | 6.55% | 0.95x | 2.10x | Rp2.63 Billion |
| 2020 | 0.16% | 0.29% | 0.39x | 1.38x | Rp-26.59 Billion |
| 2021 | -5.14% | -10.66% | 0.34x | 1.41x | Rp-39.17 Billion |
| 2022 | 0.72% | 1.36% | 0.38x | 1.39x | Rp-24.19 Billion |
| 2023 | -5.50% | -22.54% | 0.17x | 1.44x | Rp-38.39 Billion |
Industry Comparison
This section compares Sunindo Adipersada Tbk Pt's net assets metrics with peer companies in the Leisure industry.
Industry Context
- Industry: Leisure
- Average net assets among peers: $442,672,220,072
- Average return on equity (ROE) among peers: -24.42%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Sunindo Adipersada Tbk Pt (TOYS) | Rp247.66 Billion | 3.11% | 0.44x | $278.27K |
| Sepeda Bersama Indonesia Tbk PT (BIKE) | $54.18 Billion | 45.55% | 1.51x | $7.56 Million |
| PT Intra GolfLink Resorts Tbk (GOLF) | $360.86 Billion | 7.08% | 0.73x | $21.69 Million |
| Graha Andrasentra Propertindo Tbk PT (JGLE) | $1.11 Trillion | -2.40% | 0.38x | $44.90 Million |
| Pembangunan Jaya Ancol Tbk (PJAA) | $646.33 Billion | 19.26% | 0.40x | $5.21 Million |
| Pt Pakuan Tbk (UANG) | $39.74 Billion | -191.59% | 24.36x | $39.27 Million |