Victoria Care Indonesia Tbk Pt (VICI) - Net Assets
Based on the latest financial reports, Victoria Care Indonesia Tbk Pt (VICI) has net assets worth Rp1.10 Trillion IDR (≈ $64.21 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 (Rp1.34 Trillion ≈ $78.26 Million USD) and total liabilities (Rp239.77 Billion ≈ $14.05 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 VICI asset resilience ratio to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Rp1.10 Trillion |
| % of Total Assets | 82.05% |
| Annual Growth Rate | 21.34% |
| 5-Year Change | 62.46% |
| 10-Year Change | N/A |
| Growth Volatility | 14.7 |
Victoria Care Indonesia Tbk Pt - Net Assets Trend (2017–2024)
This chart illustrates how Victoria Care Indonesia Tbk Pt's net assets have evolved over time, based on quarterly financial data. Also explore Victoria Care Indonesia Tbk Pt assets under control for the complete picture of this company's asset base.
Annual Net Assets for Victoria Care Indonesia Tbk Pt (2017–2024)
The table below shows the annual net assets of Victoria Care Indonesia Tbk Pt from 2017 to 2024. For live valuation and market cap data, see Victoria Care Indonesia Tbk Pt market cap and net worth.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp1.02 Trillion ≈ $60.00 Million |
+11.45% |
| 2023-12-31 | Rp918.74 Billion ≈ $53.83 Million |
+14.70% |
| 2022-12-31 | Rp801.01 Billion ≈ $46.94 Million |
+6.78% |
| 2021-12-31 | Rp750.16 Billion ≈ $43.96 Million |
+19.03% |
| 2020-12-31 | Rp630.23 Billion ≈ $36.93 Million |
+51.25% |
| 2019-12-31 | Rp416.69 Billion ≈ $24.42 Million |
+36.48% |
| 2018-12-31 | Rp305.30 Billion ≈ $17.89 Million |
+15.52% |
| 2017-12-31 | Rp264.28 Billion ≈ $15.49 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Victoria Care Indonesia 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 grown by 159.4% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp604.68 Billion | 59.06% |
| Common Stock | Rp335.40 Billion | 32.76% |
| Other Comprehensive Income | Rp38.81 Billion | 3.79% |
| Other Components | Rp44.99 Billion | 4.39% |
| Total Equity | Rp1.02 Trillion | 100.00% |
Victoria Care Indonesia Tbk Pt Competitors by Market Cap
The table below lists competitors of Victoria Care Indonesia Tbk Pt ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Nam Viet Corp
VN:ANV
|
$241.77 Million |
|
Supermax Corporation Bhd
KLSE:7106
|
$241.79 Million |
|
Green Cross Lab Cell Corporation
KQ:144510
|
$241.86 Million |
|
Roman DBDR Acquisition Corp. II Ordinary shares
NASDAQ:DRDB
|
$241.96 Million |
|
Nusantara Infrastructure Tbk
JK:META
|
$241.62 Million |
|
Ingevec
SN:INGEVEC
|
$241.50 Million |
|
Valuetronics Holdings Limited
F:GJ7
|
$241.41 Million |
|
Accel S.A.B. de C.V
MX:ACCELSAB
|
$241.15 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Victoria Care Indonesia Tbk Pt's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 918,737,261,352 to 1,023,892,463,000, a change of 105,155,201,648 (11.4%).
- Net income of 175,945,631,000 contributed positively to equity growth.
- Dividend payments of 70,434,000,000 reduced retained earnings.
- Other comprehensive income increased equity by 2,643,571,280.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp175.95 Billion | +17.18% |
| Dividends Paid | Rp70.43 Billion | -6.88% |
| Other Comprehensive Income | Rp2.64 Billion | +0.26% |
| Other Changes | Rp-3.00 Billion | -0.29% |
| Total Change | Rp- | 11.45% |
Book Value vs Market Value Analysis
This analysis compares Victoria Care Indonesia 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: 4.03x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has decreased from 15.61x to 4.03x 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 | Rp39.40 | Rp615.00 | x |
| 2018-12-31 | Rp45.51 | Rp615.00 | x |
| 2019-12-31 | Rp126.58 | Rp615.00 | x |
| 2020-12-31 | Rp191.44 | Rp615.00 | x |
| 2021-12-31 | Rp111.83 | Rp615.00 | x |
| 2022-12-31 | Rp119.41 | Rp615.00 | x |
| 2023-12-31 | Rp136.96 | Rp615.00 | x |
| 2024-12-31 | Rp152.64 | Rp615.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Victoria Care Indonesia 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): 17.18%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 12.53%
- • Asset Turnover: 1.09x
- • Equity Multiplier: 1.25x
- Recent ROE (17.18%) is below the historical average (21.20%), 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 | 25.40% | 12.81% | 0.93x | 2.14x | Rp40.71 Billion |
| 2018 | 21.39% | 10.98% | 0.96x | 2.02x | Rp34.78 Billion |
| 2019 | 26.82% | 14.01% | 1.02x | 1.87x | Rp70.09 Billion |
| 2020 | 23.54% | 14.18% | 1.09x | 1.52x | Rp85.34 Billion |
| 2021 | 23.63% | 15.37% | 1.16x | 1.33x | Rp102.26 Billion |
| 2022 | 12.19% | 9.34% | 0.91x | 1.44x | Rp17.54 Billion |
| 2023 | 19.42% | 13.10% | 1.19x | 1.25x | Rp86.58 Billion |
| 2024 | 17.18% | 12.53% | 1.09x | 1.25x | Rp73.56 Billion |
Industry Comparison
This section compares Victoria Care Indonesia Tbk Pt's net assets metrics with peer companies in the Household & Personal Products industry.
Industry Context
- Industry: Household & Personal Products
- Average net assets among peers: $841,474,052,452
- Average return on equity (ROE) among peers: 14.88%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Victoria Care Indonesia Tbk Pt (VICI) | Rp1.10 Trillion | 25.40% | 0.22x | $241.73 Million |
| PT Estee Gold Feet Tbk (EURO) | $15.57 Billion | 24.55% | 0.39x | $509.29 Million |
| Falmaco Nonwoven Industri PT Tbk (FLMC) | $11.46 Billion | 44.67% | 9.09x | $8.15 Million |
| Martina Berto Tbk (MBTO) | $412.74 Billion | -5.98% | 0.89x | $7.65 Million |
| Multi Indocitra Tbk (MICE) | $232.64 Billion | 10.29% | 0.15x | $17.52 Million |
| Mustika Ratu Tbk (MRAT) | $233.86 Billion | 4.60% | 0.17x | $10.08 Million |
| Mandom Indonesia Tbk (TCID) | $1.87 Trillion | -5.21% | 0.24x | $67.63 Million |
| Uni Charm Indonesia PT (UCID) | $2.53 Trillion | -10.97% | 1.85x | $97.91 Million |
| Unilever Indonesia Tbk (UNVR) | $1.43 Trillion | 57.04% | 0.58x | $3.42 Billion |
About Victoria Care Indonesia Tbk Pt
PT Victoria Care Indonesia Tbk manufactures and sells cosmetics and toiletries in Indonesia and internationally. It operates in three segments: Personal Care and Antiseptic, Hair Care, and Others. The Personal Care and Antiseptic segment offers skincare creams and lotions, makeup, and body care products, such as body scrubs, hand and body soaps, perfumes, and deodorants; and antiseptic products, … Read more