Dorsavi Ltd
dorsaVi Ltd engages in the development and sale of motion analysis technologies in Australia, Europe, and the United States. It operates through two segments: Clinical and Workplace. The company provides ViMove+, a clinical and sports solutions; ViSafe, a wearable sensor technology that analyzes how workforce moves and reviews and pinpoints unsafe work practices that leads to workplace injury; an… Read more
Dorsavi Ltd (DVL) - Net Assets
Latest net assets as of June 2025: AU$2.84 Million AUD
Based on the latest financial reports, Dorsavi Ltd (DVL) has net assets worth AU$2.84 Million AUD as of June 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (AU$3.97 Million) and total liabilities (AU$1.14 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$2.84 Million |
| % of Total Assets | 71.4% |
| Annual Growth Rate | 4.14% |
| 5-Year Change | 14.49% |
| 10-Year Change | -66.99% |
| Growth Volatility | 291.02 |
Dorsavi Ltd - Net Assets Trend (2012–2025)
This chart illustrates how Dorsavi 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 Dorsavi Ltd (2012–2025)
The table below shows the annual net assets of Dorsavi Ltd from 2012 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-06-30 | AU$2.84 Million | +177.10% |
| 2024-06-30 | AU$1.02 Million | -39.04% |
| 2023-06-30 | AU$1.68 Million | +37.52% |
| 2022-06-30 | AU$1.22 Million | -50.71% |
| 2021-06-30 | AU$2.48 Million | +439.55% |
| 2020-06-30 | AU$459.03K | -93.43% |
| 2019-06-30 | AU$6.99 Million | -25.78% |
| 2018-06-30 | AU$9.42 Million | -28.25% |
| 2017-06-30 | AU$13.13 Million | +52.78% |
| 2016-06-30 | AU$8.59 Million | +29.84% |
| 2015-06-30 | AU$6.62 Million | -54.74% |
| 2014-06-30 | AU$14.62 Million | -20.94% |
| 2013-06-30 | AU$18.49 Million | +1005.37% |
| 2012-06-30 | AU$1.67 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Dorsavi 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 decreased by 4784171500.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (June 2025)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | AU$50.58 Million | 1783.86% |
| Other Comprehensive Income | AU$93.16K | 3.29% |
| Total Equity | AU$2.84 Million | 100.00% |
Dorsavi Ltd Competitors by Market Cap
The table below lists competitors of Dorsavi Ltd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Pinelawn Cemetery
PINK:PLWN
|
$5.92 Million |
|
China Times Publishing Co
TWO:8923
|
$5.92 Million |
|
PT Graha Prima Mentari Tbk
JK:GRPM
|
$5.93 Million |
|
GreenMerc AB (publ)
F:L5L
|
$5.93 Million |
|
Vemanti Group Inc
PINK:VMNT
|
$5.92 Million |
|
KERLINK EO -27
F:344
|
$5.92 Million |
|
Big Cheese Studio S.A.
WAR:BCS
|
$5.92 Million |
|
Ep&T Global Ltd
AU:EPX
|
$5.91 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Dorsavi Ltd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 1,023,350 to 2,835,656, a change of 1,812,306 (177.1%).
- Net loss of 1,517,753 reduced equity.
- Share repurchases of 3,375,000 reduced equity.
- Other comprehensive income decreased equity by 173,712.
- Other factors increased equity by 6,878,771.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | AU$-1.52 Million | -53.52% |
| Share Repurchases | AU$3.38 Million | -119.02% |
| Other Comprehensive Income | AU$-173.71K | -6.13% |
| Other Changes | AU$6.88 Million | +242.58% |
| Total Change | AU$- | 177.10% |
Book Value vs Market Value Analysis
This analysis compares Dorsavi 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: 7.18x
- 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 increased from 0.20x to 7.18x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2013-06-30 | AU$0.15 | AU$0.03 | x |
| 2014-06-30 | AU$0.15 | AU$0.03 | x |
| 2015-06-30 | AU$0.05 | AU$0.03 | x |
| 2016-06-30 | AU$0.06 | AU$0.03 | x |
| 2017-06-30 | AU$0.08 | AU$0.03 | x |
| 2018-06-30 | AU$0.06 | AU$0.03 | x |
| 2019-06-30 | AU$0.04 | AU$0.03 | x |
| 2020-06-30 | AU$0.00 | AU$0.03 | x |
| 2021-06-30 | AU$0.01 | AU$0.03 | x |
| 2022-06-30 | AU$0.00 | AU$0.03 | x |
| 2023-06-30 | AU$0.00 | AU$0.03 | x |
| 2024-06-30 | AU$0.00 | AU$0.03 | x |
| 2025-06-30 | AU$0.00 | AU$0.03 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Dorsavi Ltd utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): -53.52%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -134.37%
- • Asset Turnover: 0.28x
- • Equity Multiplier: 1.40x
- Recent ROE (-53.52%) is above the historical average (-192.59%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2013 | -8.97% | -310.09% | 0.03x | 1.02x | AU$-3.51 Million |
| 2014 | -24.36% | -672.87% | 0.03x | 1.05x | AU$-5.02 Million |
| 2015 | -121.45% | -591.67% | 0.17x | 1.21x | AU$-8.70 Million |
| 2016 | -60.96% | -173.42% | 0.31x | 1.12x | AU$-6.10 Million |
| 2017 | -29.53% | -111.84% | 0.24x | 1.10x | AU$-5.19 Million |
| 2018 | -39.58% | -108.56% | 0.31x | 1.16x | AU$-4.67 Million |
| 2019 | -57.53% | -159.87% | 0.27x | 1.32x | AU$-4.72 Million |
| 2020 | -1654.16% | -376.04% | 0.53x | 8.34x | AU$-7.64 Million |
| 2021 | -97.42% | -129.10% | 0.34x | 2.19x | AU$-2.66 Million |
| 2022 | -125.84% | -65.28% | 0.70x | 2.75x | AU$-1.66 Million |
| 2023 | -108.45% | -104.01% | 0.65x | 1.60x | AU$-1.99 Million |
| 2024 | -121.91% | -95.66% | 0.60x | 2.13x | AU$-1.35 Million |
| 2025 | -53.52% | -134.37% | 0.28x | 1.40x | AU$-1.80 Million |
Industry Comparison
This section compares Dorsavi Ltd's net assets metrics with peer companies in the Scientific & Technical Instruments industry.
Industry Context
- Industry: Scientific & Technical Instruments
- Average net assets among peers: $6,071,767
- Average return on equity (ROE) among peers: -230.41%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Dorsavi Ltd (DVL) | AU$2.84 Million | -8.97% | 0.40x | $5.92 Million |
| Codan Ltd (CDA) | $21.36 Million | 43.07% | 3.03x | $2.18 Billion |
| HYDRIX Ltd (HYD) | $3.53 Million | -138.38% | 0.18x | $1.40 Million |
| Ikegps Group Ltd (IKE) | $10.64 Million | -100.86% | 0.15x | $45.21 Million |
| Optiscan Imaging Ltd (OIL) | $1.67 Million | -176.71% | 0.60x | $22.46 Million |
| Orexplore Technologies Ltd (OXT) | $8.03 Million | -101.94% | 0.26x | $1.03 Million |
| Shekel Brainweigh Ltd (SBW) | $2.18 Million | -414.34% | 14.73x | $834.78K |
| Structural Monitoring Systems Plc (SMN) | $2.54 Million | -954.08% | 0.27x | $26.58 Million |
| X2M Connect Ltd (X2M) | $-1.36 Million | 0.00% | 0.00x | $2.05 Million |