Briscoe Group Australasia Ltd
Briscoe Group Limited engages in retailing homeware and sporting products in New Zealand. The company operates in two segments: Homeware and Sporting Goods. It operates stores under the Briscoes Homeware and Rebel Sport brand, as well as sells its products online. The company was founded in 1781 and is headquartered in Auckland, New Zealand. Briscoe Group Limited operates as a subsidiary of JB We… Read more
Briscoe Group Australasia Ltd (BGP) - Net Assets
Latest net assets as of July 2025: AU$296.68 Million AUD
Based on the latest financial reports, Briscoe Group Australasia Ltd (BGP) has net assets worth AU$296.68 Million AUD as of July 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (AU$671.53 Million) and total liabilities (AU$374.85 Million). 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 | AU$296.68 Million |
| % of Total Assets | 44.18% |
| Annual Growth Rate | 17.88% |
| 5-Year Change | 15.73% |
| 10-Year Change | 82.33% |
| Growth Volatility | 78.12 |
Briscoe Group Australasia Ltd - Net Assets Trend (1996–2025)
This chart illustrates how Briscoe Group Australasia Ltd's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Briscoe Group Australasia Ltd (1996–2025)
The table below shows the annual net assets of Briscoe Group Australasia Ltd from 1996 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-01-31 | AU$299.80 Million | -5.09% |
| 2024-01-31 | AU$315.87 Million | +12.97% |
| 2023-01-31 | AU$279.59 Million | -6.59% |
| 2022-01-31 | AU$299.31 Million | +15.54% |
| 2021-01-31 | AU$259.05 Million | -17.00% |
| 2020-01-31 | AU$312.12 Million | +14.10% |
| 2019-01-31 | AU$273.54 Million | +10.11% |
| 2018-01-31 | AU$248.43 Million | +16.49% |
| 2017-01-31 | AU$213.27 Million | +29.71% |
| 2016-01-31 | AU$164.42 Million | +5.70% |
| 2015-01-31 | AU$155.56 Million | +10.60% |
| 2014-01-31 | AU$140.65 Million | +9.38% |
| 2013-01-31 | AU$128.58 Million | -8.94% |
| 2012-01-31 | AU$141.21 Million | +7.07% |
| 2011-01-31 | AU$131.89 Million | +3.34% |
| 2010-01-31 | AU$127.62 Million | +4.99% |
| 2009-01-31 | AU$121.55 Million | +3.03% |
| 2008-01-31 | AU$117.98 Million | +5.28% |
| 2007-01-31 | AU$112.06 Million | +5.93% |
| 2006-01-31 | AU$105.79 Million | +10.08% |
| 2005-01-31 | AU$96.11 Million | +6.97% |
| 2004-01-31 | AU$89.85 Million | +11.81% |
| 2003-01-31 | AU$80.35 Million | +15.80% |
| 2002-01-31 | AU$69.39 Million | +417.49% |
| 2001-01-31 | AU$13.41 Million | +31.01% |
| 2000-01-31 | AU$10.23 Million | +139.45% |
| 1999-01-31 | AU$4.27 Million | +24.57% |
| 1998-01-31 | AU$3.43 Million | +30.12% |
| 1997-01-31 | AU$2.64 Million | +3.85% |
| 1996-01-31 | AU$2.54 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Briscoe Group Australasia Ltd'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 30384969900.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (January 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | AU$301.63 Million | 100.61% |
| Common Stock | AU$62.44 Million | 20.83% |
| Other Comprehensive Income | AU$-64.28 Million | -21.44% |
| Total Equity | AU$299.80 Million | 100.00% |
Briscoe Group Australasia Ltd Competitors by Market Cap
The table below lists competitors of Briscoe Group Australasia Ltd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Adocia
PA:ADOC
|
$84.57 Million |
|
Champion Microelectronic Corp
TW:3257
|
$84.59 Million |
|
De Licacy Industrial Co Ltd
TW:1464
|
$84.59 Million |
|
Powercell Sweden
ST:PCELL
|
$84.61 Million |
|
Taiwan Optical Platform Co Ltd
TW:6464
|
$84.55 Million |
|
HUSCOMPAGNIET A/S DK 5
F:HCE
|
$84.49 Million |
|
Bookook Securities Co Ltd
KO:001275
|
$84.47 Million |
|
SRINANAPORN MARKETING
BK:SNNP-R
|
$84.46 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Briscoe Group Australasia Ltd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 315,868,000 to 299,795,000, a change of -16,073,000 (-5.1%).
- Net income of 84,221,000 contributed positively to equity growth.
- Dividend payments of 64,609,000 reduced retained earnings.
- Other comprehensive income decreased equity by 12,419,000.
- Other factors decreased equity by 23,266,000.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | AU$84.22 Million | +28.09% |
| Dividends Paid | AU$64.61 Million | -21.55% |
| Other Comprehensive Income | AU$-12.42 Million | -4.14% |
| Other Changes | AU$-23.27 Million | -7.76% |
| Total Change | AU$- | -5.09% |
Book Value vs Market Value Analysis
This analysis compares Briscoe Group Australasia Ltd'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: 2.87x
- 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 34.14x to 2.87x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 1996-01-31 | AU$0.11 | AU$3.85 | x |
| 1997-01-31 | AU$0.12 | AU$3.85 | x |
| 1998-01-31 | AU$0.15 | AU$3.85 | x |
| 1999-01-31 | AU$0.19 | AU$3.85 | x |
| 2000-01-31 | AU$0.25 | AU$3.85 | x |
| 2001-01-31 | AU$0.34 | AU$3.85 | x |
| 2002-01-31 | AU$0.40 | AU$3.85 | x |
| 2003-01-31 | AU$0.38 | AU$3.85 | x |
| 2004-01-31 | AU$0.43 | AU$3.85 | x |
| 2005-01-31 | AU$0.46 | AU$3.85 | x |
| 2006-01-31 | AU$0.50 | AU$3.85 | x |
| 2007-01-31 | AU$0.52 | AU$3.85 | x |
| 2008-01-31 | AU$0.55 | AU$3.85 | x |
| 2009-01-31 | AU$0.56 | AU$3.85 | x |
| 2010-01-31 | AU$0.59 | AU$3.85 | x |
| 2011-01-31 | AU$0.60 | AU$3.85 | x |
| 2012-01-31 | AU$0.65 | AU$3.85 | x |
| 2013-01-31 | AU$0.59 | AU$3.85 | x |
| 2014-01-31 | AU$0.64 | AU$3.85 | x |
| 2015-01-31 | AU$0.70 | AU$3.85 | x |
| 2016-01-31 | AU$0.74 | AU$3.85 | x |
| 2017-01-31 | AU$0.91 | AU$3.85 | x |
| 2018-01-31 | AU$1.11 | AU$3.85 | x |
| 2019-01-31 | AU$1.22 | AU$3.85 | x |
| 2020-01-31 | AU$1.39 | AU$3.85 | x |
| 2021-01-31 | AU$1.16 | AU$3.85 | x |
| 2022-01-31 | AU$1.34 | AU$3.85 | x |
| 2023-01-31 | AU$1.38 | AU$3.85 | x |
| 2024-01-31 | AU$1.42 | AU$3.85 | x |
| 2025-01-31 | AU$1.34 | AU$3.85 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Briscoe Group Australasia Ltd utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 28.09%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 10.64%
- • Asset Turnover: 1.14x
- • Equity Multiplier: 2.31x
- Recent ROE (28.09%) is above the historical average (22.79%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 1996 | 0.72% | 0.00% | 0.00x | 2.41x | AU$-235.69K |
| 1997 | 3.13% | 0.00% | 0.00x | 3.80x | AU$-181.21K |
| 1998 | 3.71% | 0.00% | 0.00x | 3.64x | AU$-215.96K |
| 1999 | 15.95% | 0.00% | 0.00x | 7.45x | AU$254.25K |
| 2000 | 2.91% | 0.00% | 0.00x | 8.22x | AU$-708.80K |
| 2001 | 93.15% | 0.00% | 0.00x | 5.30x | AU$11.15 Million |
| 2002 | 25.23% | 0.00% | 0.00x | 1.55x | AU$10.57 Million |
| 2003 | 29.33% | 7.92% | 2.66x | 1.39x | AU$15.53 Million |
| 2004 | 26.29% | 7.49% | 2.53x | 1.39x | AU$14.64 Million |
| 2005 | 19.48% | 5.88% | 2.40x | 1.38x | AU$9.12 Million |
| 2006 | 23.84% | 7.34% | 2.37x | 1.37x | AU$14.64 Million |
| 2007 | 23.24% | 7.00% | 2.16x | 1.54x | AU$14.84 Million |
| 2008 | 19.02% | 5.50% | 2.26x | 1.53x | AU$10.64 Million |
| 2009 | 9.57% | 2.99% | 2.19x | 1.46x | AU$-521.00K |
| 2010 | 16.48% | 5.04% | 2.40x | 1.36x | AU$8.26 Million |
| 2011 | 16.39% | 5.15% | 2.19x | 1.45x | AU$8.42 Million |
| 2012 | 19.49% | 6.28% | 2.11x | 1.47x | AU$13.41 Million |
| 2013 | 23.70% | 6.73% | 2.36x | 1.49x | AU$17.61 Million |
| 2014 | 23.87% | 6.94% | 2.25x | 1.53x | AU$19.51 Million |
| 2015 | 25.27% | 7.75% | 2.16x | 1.51x | AU$23.75 Million |
| 2016 | 28.67% | 8.53% | 2.35x | 1.43x | AU$30.69 Million |
| 2017 | 28.96% | 10.19% | 1.95x | 1.45x | AU$38.90 Million |
| 2018 | 24.69% | 10.17% | 1.78x | 1.36x | AU$36.48 Million |
| 2019 | 23.17% | 10.03% | 1.73x | 1.34x | AU$36.04 Million |
| 2020 | 20.05% | 9.58% | 0.94x | 2.23x | AU$31.37 Million |
| 2021 | 28.26% | 10.43% | 1.08x | 2.51x | AU$47.29 Million |
| 2022 | 24.46% | 10.43% | 1.02x | 2.30x | AU$43.27 Million |
| 2023 | 28.49% | 11.81% | 1.08x | 2.23x | AU$57.06 Million |
| 2024 | 28.00% | 11.25% | 1.09x | 2.28x | AU$56.85 Million |
| 2025 | 28.09% | 10.64% | 1.14x | 2.31x | AU$54.24 Million |
Industry Comparison
This section compares Briscoe Group Australasia Ltd's net assets metrics with peer companies in the Department Stores industry.
Industry Context
- Industry: Department Stores
- Average net assets among peers: $545,085,000
- Average return on equity (ROE) among peers: -145.55%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Briscoe Group Australasia Ltd (BGP) | AU$296.68 Million | 0.72% | 1.26x | $84.57 Million |
| Aumake Ltd (AUK) | $17.30 Million | -292.21% | 0.20x | $2.76 Million |
| Myer Holdings Ltd (MYR) | $1.07 Billion | 1.11% | 0.75x | $216.28 Million |