Zyrexindo Mandiri Buana PT Tbk
PT Zyrexindo Mandiri Buana Tbk assembles and sells IT products under zyrex brand in Indonesia. It operates through Mobile Computing, IT Product, and Others segments. The company offers smart TV, laptops, desktops, servers, kiosks, digital boards, display screen, monitors, and IOT and accessories. PT Zyrexindo Mandiri Buana Tbk was incorporated in 1996 and is based in Jakarta Barat, Indonesia.
Zyrexindo Mandiri Buana PT Tbk (ZYRX) - Net Assets
Latest net assets as of September 2025: Rp298.77 Billion IDR
Based on the latest financial reports, Zyrexindo Mandiri Buana PT Tbk (ZYRX) has net assets worth Rp298.77 Billion IDR as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rp517.41 Billion) and total liabilities (Rp218.63 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 | Rp298.77 Billion |
| % of Total Assets | 57.74% |
| Annual Growth Rate | 136.86% |
| 5-Year Change | 477.84% |
| 10-Year Change | N/A |
| Growth Volatility | 276.24 |
Zyrexindo Mandiri Buana PT Tbk - Net Assets Trend (2017–2024)
This chart illustrates how Zyrexindo Mandiri Buana PT 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 Zyrexindo Mandiri Buana PT Tbk (2017–2024)
The table below shows the annual net assets of Zyrexindo Mandiri Buana PT Tbk from 2017 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rp300.05 Billion | +3.66% |
| 2023-12-31 | Rp289.45 Billion | +7.89% |
| 2022-12-31 | Rp268.29 Billion | +34.13% |
| 2021-12-31 | Rp200.02 Billion | +285.21% |
| 2020-12-31 | Rp51.93 Billion | +845.72% |
| 2019-12-31 | Rp5.49 Billion | +254.78% |
| 2018-12-31 | Rp1.55 Billion | +115.89% |
| 2017-12-31 | Rp716.87 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Zyrexindo Mandiri Buana PT 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 20357971466400.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Rp191.64 Billion | 63.87% |
| Common Stock | Rp33.33 Billion | 11.11% |
| Other Comprehensive Income | Rp5.87 Billion | 1.96% |
| Other Components | Rp69.21 Billion | 23.07% |
| Total Equity | Rp300.05 Billion | 100.00% |
Zyrexindo Mandiri Buana PT Tbk Competitors by Market Cap
The table below lists competitors of Zyrexindo Mandiri Buana PT Tbk ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Flour Mills C. Sarantopoulos S.A.
AT:KYSA
|
$2.99 Million |
|
BP Prudhoe Bay Royalty Trust
NYSE:BPT
|
$2.99 Million |
|
Gould Investors L.P
PINK:GDVTZ
|
$3.00 Million |
|
DB (International) Stock Brokers Limited
NSE:DBSTOCKBRO
|
$3.00 Million |
|
InCoax Networks AB
ST:INCOAX
|
$2.99 Million |
|
Techno Medical Public Company Limited
BK:TM
|
$2.99 Million |
|
Novavis Group SA
WAR:NVG
|
$2.99 Million |
|
DGA Spólka Akcyjna
WAR:DGA
|
$2.99 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Zyrexindo Mandiri Buana PT Tbk's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 289,448,779,000 to 300,050,887,950, a change of 10,602,108,950 (3.7%).
- Net income of 15,171,892,000 contributed positively to equity growth.
- Dividend payments of 6,183,338,000 reduced retained earnings.
- Other comprehensive income increased equity by 5,363,554,440.
- Other factors decreased equity by 3,749,999,490.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rp15.17 Billion | +5.06% |
| Dividends Paid | Rp6.18 Billion | -2.06% |
| Other Comprehensive Income | Rp5.36 Billion | +1.79% |
| Other Changes | Rp-3.75 Billion | -1.25% |
| Total Change | Rp- | 3.66% |
Book Value vs Market Value Analysis
This analysis compares Zyrexindo Mandiri Buana PT 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: 0.65x
- 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 273.41x to 0.65x 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 | Rp0.54 | Rp147.00 | x |
| 2018-12-31 | Rp-5.77 | Rp147.00 | x |
| 2019-12-31 | Rp4.12 | Rp147.00 | x |
| 2020-12-31 | Rp38.94 | Rp147.00 | x |
| 2021-12-31 | Rp159.64 | Rp147.00 | x |
| 2022-12-31 | Rp201.22 | Rp147.00 | x |
| 2023-12-31 | Rp217.09 | Rp147.00 | x |
| 2024-12-31 | Rp225.04 | Rp147.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Zyrexindo Mandiri Buana PT 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): 5.06%
- The company has moderate efficiency in generating returns from equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 4.17%
- • Asset Turnover: 0.93x
- • Equity Multiplier: 1.31x
- Recent ROE (5.06%) is above the historical average (-75.63%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2017 | -905.76% | -10.62% | 1.10x | 77.29x | Rp-6.56 Billion |
| 2018 | 0.00% | -6.47% | 1.34x | 0.00x | Rp-4.48 Billion |
| 2019 | 150.04% | 6.40% | 1.53x | 15.33x | Rp7.69 Billion |
| 2020 | 70.06% | 16.28% | 1.72x | 2.50x | Rp31.18 Billion |
| 2021 | 34.87% | 10.72% | 2.34x | 1.39x | Rp49.75 Billion |
| 2022 | 29.31% | 10.21% | 1.09x | 2.64x | Rp51.80 Billion |
| 2023 | 11.38% | 11.38% | 0.59x | 1.70x | Rp4.01 Billion |
| 2024 | 5.06% | 4.17% | 0.93x | 1.31x | Rp-14.83 Billion |
Industry Comparison
This section compares Zyrexindo Mandiri Buana PT Tbk's net assets metrics with peer companies in the Computer Hardware industry.
Industry Context
- Industry: Computer Hardware
- Average net assets among peers: $288,034,193,500
- Average return on equity (ROE) among peers: 15.95%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Zyrexindo Mandiri Buana PT Tbk (ZYRX) | Rp298.77 Billion | -905.76% | 0.73x | $2.99 Million |
| Tera Data Indonusa (AXIO) | $533.81 Billion | 23.40% | 0.76x | $8.25 Million |
| Sentral Mitra Informatika Tbk PT (LUCK) | $42.25 Billion | 8.50% | 0.31x | $1.05 Million |