Wahana Pronatural (WAPO) - Net Assets
Based on the latest financial reports, Wahana Pronatural (WAPO) has net assets worth Rp70.32 Billion IDR (≈ $4.12 Million USD) as of June 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp168.66 Billion ≈ $9.88 Million USD) and total liabilities (Rp98.34 Billion ≈ $5.76 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 Wahana Pronatural's assets to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Rp70.32 Billion |
| % of Total Assets | 41.7% |
| Annual Growth Rate | -0.21% |
| 5-Year Change | -5.99% |
| 10-Year Change | 366.19% |
| Growth Volatility | 268.39 |
Wahana Pronatural - Net Assets Trend (2002–2024)
This chart illustrates how Wahana Pronatural's net assets have evolved over time, based on quarterly financial data. Also explore total assets of Wahana Pronatural for the complete picture of this company's asset base.
Annual Net Assets for Wahana Pronatural (2002–2024)
The table below shows the annual net assets of Wahana Pronatural from 2002 to 2024. For live valuation and market cap data, see Wahana Pronatural stock valuation.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp72.04 Billion ≈ $4.22 Million |
+1.10% |
| 2023-12-31 | Rp71.25 Billion ≈ $4.18 Million |
+0.33% |
| 2022-12-31 | Rp71.02 Billion ≈ $4.16 Million |
-5.39% |
| 2021-12-31 | Rp75.06 Billion ≈ $4.40 Million |
-2.04% |
| 2020-12-31 | Rp76.63 Billion ≈ $4.49 Million |
-2.08% |
| 2019-12-31 | Rp78.25 Billion ≈ $4.59 Million |
+0.63% |
| 2018-12-31 | Rp77.76 Billion ≈ $4.56 Million |
+1151.72% |
| 2017-12-31 | Rp6.21 Billion ≈ $364.01K |
+11.87% |
| 2016-12-31 | Rp5.55 Billion ≈ $325.39K |
-64.06% |
| 2015-12-31 | Rp15.45 Billion ≈ $905.43K |
+1.88% |
| 2014-12-31 | Rp15.17 Billion ≈ $888.70K |
+0.83% |
| 2013-12-31 | Rp15.04 Billion ≈ $881.35K |
+529.34% |
| 2012-12-31 | Rp2.39 Billion ≈ $140.04K |
+250.38% |
| 2011-12-31 | Rp-1.59 Billion ≈ $-93.12K |
-102.33% |
| 2010-12-31 | Rp68.15 Billion ≈ $3.99 Million |
-17.24% |
| 2009-12-31 | Rp82.35 Billion ≈ $4.83 Million |
+0.13% |
| 2008-12-31 | Rp82.25 Billion ≈ $4.82 Million |
-0.44% |
| 2007-12-31 | Rp82.62 Billion ≈ $4.84 Million |
+0.16% |
| 2006-12-31 | Rp82.48 Billion ≈ $4.83 Million |
+1.65% |
| 2005-12-31 | Rp81.14 Billion ≈ $4.75 Million |
+2.72% |
| 2004-12-31 | Rp79.00 Billion ≈ $4.63 Million |
+1.98% |
| 2003-12-31 | Rp77.46 Billion ≈ $4.54 Million |
+2.69% |
| 2002-12-31 | Rp75.44 Billion ≈ $4.42 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Wahana Pronatural'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 711.8% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | Rp124.09 Billion | 172.26% |
| Other Comprehensive Income | Rp1.06 Billion | 1.48% |
| Other Components | Rp12.55 Billion | 17.43% |
| Total Equity | Rp72.04 Billion | 100.00% |
Wahana Pronatural Competitors by Market Cap
The table below lists competitors of Wahana Pronatural ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Meta Epsi Tbk PT
JK:MTPS
|
$9.90 Million |
|
HYDROTOR SA
WAR:HDR
|
$9.90 Million |
|
Agro Yasa Lestari PT Tbk
JK:AYLS
|
$9.90 Million |
|
IZOTROPIC CORP.
F:1R3
|
$9.91 Million |
|
Primeserv Group Ltd
JSE:PMV
|
$9.89 Million |
|
Plasticos Compuestos S.A.
MC:KOM
|
$9.89 Million |
|
Pets at Home Group Plc
LSE:PETS
|
$9.88 Million |
|
Langgeng Makmur Industri Tbk
JK:LMPI
|
$9.87 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Wahana Pronatural's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 71,252,011,564 to 72,036,806,000, a change of 784,794,436 (1.1%).
- Net income of 718,929,225 contributed positively to equity growth.
- Other comprehensive income increased equity by 65,865,655.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp718.93 Million | +1.0% |
| Other Comprehensive Income | Rp65.87 Million | +0.09% |
| Other Changes | Rp-444.00 | -0.0% |
| Total Change | Rp- | 1.10% |
Book Value vs Market Value Analysis
This analysis compares Wahana Pronatural'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: 2.34x
- 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 4.70x to 2.34x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2013-12-31 | Rp28.93 | Rp136.00 | x |
| 2014-12-31 | Rp29.17 | Rp136.00 | x |
| 2015-12-31 | Rp29.72 | Rp136.00 | x |
| 2016-12-31 | Rp10.68 | Rp136.00 | x |
| 2017-12-31 | Rp11.95 | Rp136.00 | x |
| 2018-12-31 | Rp149.54 | Rp136.00 | x |
| 2019-12-31 | Rp63.06 | Rp136.00 | x |
| 2020-12-31 | Rp61.75 | Rp136.00 | x |
| 2021-12-31 | Rp60.49 | Rp136.00 | x |
| 2022-12-31 | Rp57.23 | Rp136.00 | x |
| 2023-12-31 | Rp62.08 | Rp136.00 | x |
| 2024-12-31 | Rp58.05 | Rp136.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Wahana Pronatural 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): 1.00%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 0.03%
- • Asset Turnover: 24.51x
- • Equity Multiplier: 1.20x
- Recent ROE (1.00%) is above the historical average (0.30%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2002 | 2.56% | 1.80% | 0.94x | 1.51x | Rp-5.60 Billion |
| 2003 | 2.61% | 1.61% | 0.86x | 1.89x | Rp-5.70 Billion |
| 2004 | 2.60% | 1.41% | 0.92x | 2.02x | Rp-5.82 Billion |
| 2005 | 2.90% | 1.43% | 0.91x | 2.23x | Rp-5.74 Billion |
| 2006 | 1.63% | 0.79% | 0.89x | 2.29x | Rp-6.88 Billion |
| 2007 | 0.16% | 0.08% | 0.77x | 2.42x | Rp-8.10 Billion |
| 2009 | 0.13% | 0.09% | 0.57x | 2.53x | Rp-8.10 Billion |
| 2012 | 166.50% | 3.18% | 1.28x | 40.79x | Rp3.74 Billion |
| 2013 | 0.98% | 0.12% | 1.11x | 7.62x | Rp-1.36 Billion |
| 2014 | 1.38% | 0.14% | 1.32x | 7.19x | Rp-1.31 Billion |
| 2015 | 1.73% | 0.31% | 0.80x | 6.96x | Rp-1.28 Billion |
| 2016 | -179.54% | -8.33% | 1.13x | 19.07x | Rp-10.52 Billion |
| 2017 | 12.51% | 0.34% | 1.87x | 19.93x | Rp156.18 Million |
| 2018 | 2.20% | 0.55% | 3.40x | 1.17x | Rp-6.07 Billion |
| 2019 | -3.85% | -1.31% | 2.13x | 1.38x | Rp-10.83 Billion |
| 2020 | -1.91% | -0.64% | 2.45x | 1.21x | Rp-9.13 Billion |
| 2021 | -2.13% | -0.50% | 3.16x | 1.34x | Rp-9.10 Billion |
| 2022 | -5.73% | -1.23% | 3.38x | 1.37x | Rp-11.17 Billion |
| 2023 | 0.31% | 0.05% | 3.19x | 1.85x | Rp-6.91 Billion |
| 2024 | 1.00% | 0.03% | 24.51x | 1.20x | Rp-6.48 Billion |
Industry Comparison
This section compares Wahana Pronatural's net assets metrics with peer companies in the Packaged Foods industry.
Industry Context
- Industry: Packaged Foods
- Average net assets among peers: $930,299,994,980
- Average return on equity (ROE) among peers: 5.65%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Wahana Pronatural (WAPO) | Rp70.32 Billion | 2.56% | 1.40x | $9.89 Million |
| FKS Food Sejahtera Tbk PT (AISA) | $-3.45 Trillion | 0.00% | 0.00x | $972.99K |
| Estika Tata Tiara Tbk PT (BEEF) | $106.45 Billion | 14.14% | 0.89x | $97.07 Million |
| Formosa Ingredient Factory PT Tbk (BOBA) | $135.08 Billion | 12.93% | 0.06x | $18.56 Million |
| Budi Starch & Sweetener Tbk (BUDI) | $1.32 Trillion | 4.73% | 1.24x | $55.27 Million |
| Eagle High Plantations Tbk (BWPT) | $3.49 Trillion | -31.78% | 3.32x | $244.37 Million |
| Campina Ice Cream Industry Tbk PT (CAMP) | $503.03 Billion | 14.68% | 0.99x | $70.35 Million |
| Wilmar Cahaya Indonesia Tbk (CEKA) | $1.64 Trillion | 9.35% | 0.15x | $83.33 Million |
| Cisarua Mountain Dairy Tbk PT (CMRY) | $734.38 Billion | 24.10% | 0.48x | $1.97 Billion |
| Diamond Food Indonesia PT (DMND) | $4.66 Trillion | 4.31% | 0.22x | $357.85 Million |
| Morenzo Abadi Perkasa Tbk Pt (ENZO) | $167.30 Billion | 4.00% | 1.38x | $9.12 Million |
About Wahana Pronatural
PT Wahana Pronatural Tbk engages in the trading of agriculture and marine products in Indonesia. It operates through Agricultural Product and Drinking Water Product segments. The company trades in dried seaweed, cashew nuts, rice, corn, coffee, and soybeans; and mining products, such as manganese, coal, rock asphalt, and nickel. It also produces chewy, hard, snack, gummy, and chewy coated candies… Read more