Wismilak Inti Makmur Tbk
PT Wismilak Inti Makmur Tbk manufactures and sells cigarettes in Indonesia and internationally. The company offers hand-rolled and machine-rolled cigarettes, cigars, filter rods, and other cigarette parts. It also engages in the marketing and distribution of cigarettes. The company markets and sells its products under the Galan Kretek, Wismilak Spesial, Wismilak Slim, Wismilak Satya, Wismilak Dip… Read more
Wismilak Inti Makmur Tbk (WIIM) - Net Assets
Latest net assets as of September 2025: Rp2.06 Trillion IDR
Based on the latest financial reports, Wismilak Inti Makmur Tbk (WIIM) has net assets worth Rp2.06 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 (Rp3.36 Trillion) and total liabilities (Rp1.29 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 | Rp2.06 Trillion |
| % of Total Assets | 61.42% |
| Annual Growth Rate | 15.66% |
| 5-Year Change | 61.6% |
| 10-Year Change | 103.07% |
| Growth Volatility | 31.8 |
Wismilak Inti Makmur Tbk - Net Assets Trend (2010–2024)
This chart illustrates how Wismilak Inti Makmur 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 Wismilak Inti Makmur Tbk (2010–2024)
The table below shows the annual net assets of Wismilak Inti Makmur Tbk from 2010 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp1.92 Trillion | +3.74% |
| 2023-12-31 | Rp1.85 Trillion | +23.08% |
| 2022-12-31 | Rp1.50 Trillion | +13.85% |
| 2021-12-31 | Rp1.32 Trillion | +11.18% |
| 2020-12-31 | Rp1.19 Trillion | +14.78% |
| 2019-12-31 | Rp1.03 Trillion | +2.78% |
| 2018-12-31 | Rp1.01 Trillion | +2.78% |
| 2017-12-31 | Rp978.09 Billion | -1.31% |
| 2016-12-31 | Rp991.09 Billion | +5.02% |
| 2015-12-31 | Rp943.71 Billion | +11.50% |
| 2014-12-31 | Rp846.39 Billion | +9.98% |
| 2013-12-31 | Rp769.60 Billion | +17.26% |
| 2012-12-31 | Rp656.30 Billion | +130.81% |
| 2011-12-31 | Rp284.35 Billion | +13.72% |
| 2010-12-31 | Rp250.04 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Wismilak Inti Makmur 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 845.9% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp1.39 Trillion | 72.68% |
| Common Stock | Rp209.99 Billion | 10.97% |
| Other Comprehensive Income | Rp13.02 Billion | 0.68% |
| Other Components | Rp300.03 Billion | 15.67% |
| Total Equity | Rp1.91 Trillion | 100.00% |
Wismilak Inti Makmur Tbk Competitors by Market Cap
The table below lists competitors of Wismilak Inti Makmur Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
BARK, Inc.
NYSE:BARK
|
$89.87 Million |
|
Posiflex Technology Inc
TW:8114
|
$89.88 Million |
|
Metallium Limited
OTCQB:MTMCF
|
$89.88 Million |
|
Gordon Auto Body Parts Co Ltd
TW:1524
|
$89.90 Million |
|
Complete Solaria, Inc. Common Stock
NASDAQ:CSLR
|
$89.72 Million |
|
Companhia Brasileira De Distribuicao
PINK:CBDBY
|
$89.70 Million |
|
TAB GIDA
IS:TABGD
|
$89.70 Million |
|
Gold Reserve Inc
OTCQX:GDRZF
|
$89.70 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Wismilak Inti Makmur Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 1,845,248,771,903 to 1,914,495,423,000, a change of 69,246,651,097 (3.8%).
- Net income of 298,682,227,000 contributed positively to equity growth.
- Dividend payments of 222,315,327,000 reduced retained earnings.
- Other comprehensive income increased equity by 371,768,970.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp298.68 Billion | +15.6% |
| Dividends Paid | Rp222.32 Billion | -11.61% |
| Other Comprehensive Income | Rp371.77 Million | +0.02% |
| Other Changes | Rp-7.49 Billion | -0.39% |
| Total Change | Rp- | 3.75% |
Book Value vs Market Value Analysis
This analysis compares Wismilak Inti Makmur 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: 2.11x
- 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 4.53x to 2.11x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2012-12-31 | Rp430.75 | Rp1950.00 | x |
| 2013-12-31 | Rp366.06 | Rp1950.00 | x |
| 2014-12-31 | Rp402.55 | Rp1950.00 | x |
| 2015-12-31 | Rp448.84 | Rp1950.00 | x |
| 2016-12-31 | Rp471.38 | Rp1950.00 | x |
| 2017-12-31 | Rp465.20 | Rp1950.00 | x |
| 2018-12-31 | Rp478.11 | Rp1950.00 | x |
| 2019-12-31 | Rp491.39 | Rp1950.00 | x |
| 2020-12-31 | Rp564.01 | Rp1950.00 | x |
| 2021-12-31 | Rp627.05 | Rp1950.00 | x |
| 2022-12-31 | Rp717.45 | Rp1950.00 | x |
| 2023-12-31 | Rp890.33 | Rp1950.00 | x |
| 2024-12-31 | Rp922.30 | Rp1950.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Wismilak Inti Makmur 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): 15.60%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 6.29%
- • Asset Turnover: 1.57x
- • Equity Multiplier: 1.58x
- Recent ROE (15.60%) is above the historical average (12.75%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2012 | 11.77% | 6.90% | 0.93x | 1.84x | Rp11.62 Billion |
| 2013 | 17.19% | 8.32% | 1.29x | 1.60x | Rp55.28 Billion |
| 2014 | 13.31% | 6.77% | 1.25x | 1.58x | Rp27.99 Billion |
| 2015 | 13.89% | 7.12% | 1.37x | 1.42x | Rp36.65 Billion |
| 2016 | 10.72% | 6.30% | 1.25x | 1.37x | Rp7.18 Billion |
| 2017 | 4.15% | 2.75% | 1.20x | 1.25x | Rp-57.15 Billion |
| 2018 | 5.09% | 3.64% | 1.12x | 1.25x | Rp-49.31 Billion |
| 2019 | 2.64% | 1.96% | 1.07x | 1.26x | Rp-75.91 Billion |
| 2020 | 14.54% | 8.64% | 1.24x | 1.36x | Rp53.82 Billion |
| 2021 | 13.42% | 6.46% | 1.45x | 1.44x | Rp45.00 Billion |
| 2022 | 16.63% | 6.73% | 1.71x | 1.45x | Rp99.43 Billion |
| 2023 | 26.79% | 10.14% | 1.89x | 1.40x | Rp309.79 Billion |
| 2024 | 15.60% | 6.29% | 1.57x | 1.58x | Rp107.23 Billion |
Industry Comparison
This section compares Wismilak Inti Makmur Tbk's net assets metrics with peer companies in the Tobacco industry.
Industry Context
- Industry: Tobacco
- Average net assets among peers: $5,106,620,722,000
- Average return on equity (ROE) among peers: 21.62%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Wismilak Inti Makmur Tbk (WIIM) | Rp2.06 Trillion | 11.77% | 0.63x | $89.82 Million |
| Gudang Garam Tbk (GGRM) | $9.71 Trillion | 21.49% | 0.59x | $416.94 Million |
| Hanjaya Mandala Sampoerna Tbk PT (HMSP) | $5.18 Trillion | 38.48% | 1.23x | $413.55 Million |
| Indonesian Tobacco Tbk PT (ITIC) | $433.30 Billion | 4.90% | 0.47x | $3.76 Million |