Embelton Ltd
Embelton Limited engages in the manufacture, distribution, and installation of flooring products and services in Australia, Singapore, China, the United Kingdom, and internationally. It operates through Merchandising, Commercial/Contracting, and Manufacturing segments. The company is involved in the sale and installation of structural noise and vibration control systems, building materials, indus… Read more
Embelton Ltd (EMB) - Net Assets
Latest net assets as of June 2025: AU$20.34 Million AUD
Based on the latest financial reports, Embelton Ltd (EMB) has net assets worth AU$20.34 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$34.48 Million) and total liabilities (AU$14.14 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$20.34 Million |
| % of Total Assets | 58.99% |
| Annual Growth Rate | 5.25% |
| 5-Year Change | 6.23% |
| 10-Year Change | 43.97% |
| Growth Volatility | 4.86 |
Embelton Ltd - Net Assets Trend (1989–2025)
This chart illustrates how Embelton 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 Embelton Ltd (1989–2025)
The table below shows the annual net assets of Embelton Ltd from 1989 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-06-30 | AU$20.34 Million | +0.88% |
| 2024-06-30 | AU$20.17 Million | +2.49% |
| 2023-06-30 | AU$19.68 Million | +1.52% |
| 2022-06-30 | AU$19.38 Million | +1.21% |
| 2021-06-30 | AU$19.15 Million | +3.11% |
| 2020-06-30 | AU$18.57 Million | +7.45% |
| 2019-06-30 | AU$17.28 Million | +1.12% |
| 2018-06-30 | AU$17.09 Million | +11.68% |
| 2017-06-30 | AU$15.30 Million | +8.31% |
| 2016-06-30 | AU$14.13 Million | +9.85% |
| 2015-06-30 | AU$12.86 Million | +7.46% |
| 2014-06-30 | AU$11.97 Million | +5.20% |
| 2013-06-30 | AU$11.38 Million | +3.86% |
| 2012-06-30 | AU$10.95 Million | +6.33% |
| 2011-06-30 | AU$10.30 Million | +9.00% |
| 2010-06-30 | AU$9.45 Million | +9.12% |
| 2009-06-30 | AU$8.66 Million | +5.80% |
| 2008-06-30 | AU$8.19 Million | +7.27% |
| 2007-06-30 | AU$7.63 Million | +5.88% |
| 2006-06-30 | AU$7.21 Million | +4.34% |
| 2005-06-30 | AU$6.91 Million | +4.13% |
| 2004-06-30 | AU$6.63 Million | +5.13% |
| 2003-06-30 | AU$6.31 Million | +6.69% |
| 2002-06-30 | AU$5.92 Million | -1.53% |
| 2001-06-30 | AU$6.01 Million | -6.71% |
| 2000-06-30 | AU$6.44 Million | +10.79% |
| 1999-06-30 | AU$5.81 Million | +13.59% |
| 1998-06-30 | AU$5.12 Million | +4.08% |
| 1997-06-30 | AU$4.92 Million | +4.26% |
| 1996-06-30 | AU$4.72 Million | +21.81% |
| 1995-06-30 | AU$3.87 Million | +4.54% |
| 1994-06-30 | AU$3.70 Million | +2.46% |
| 1993-06-30 | AU$3.61 Million | 0.00% |
| 1992-06-30 | AU$3.61 Million | +9.28% |
| 1991-06-30 | AU$3.31 Million | +1.57% |
| 1990-06-30 | AU$3.26 Million | +1.09% |
| 1989-06-30 | AU$3.22 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Embelton 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 1001.8% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (June 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | AU$19.18 Million | 94.30% |
| Common Stock | AU$1.16 Million | 5.68% |
| Other Comprehensive Income | AU$3.00K | 0.01% |
| Total Equity | AU$20.34 Million | 100.00% |
Embelton Ltd Competitors by Market Cap
The table below lists competitors of Embelton Ltd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
TFP Solutions Bhd
KLSE:0145
|
$945.80K |
|
Greenlane Holdings Inc
NASDAQ:GNLN
|
$946.10K |
|
Pushfor Investments Inc
PINK:PUSOF
|
$946.33K |
|
N1 Holdings Ltd
AU:N1H
|
$947.93K |
|
UCHUMI SUPERMARKET LTD
RSE:USL
|
$944.53K |
|
CJ CheilJedang Corp. Pfd. Series 1
KQ:097955
|
$943.92K |
|
Flywheel Advanced Technology Inc
PINK:FWFW
|
$943.75K |
|
Hempco Food and Fiber Inc
V:HEMP
|
$942.89K |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Embelton Ltd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 20,165,153 to 20,342,000, a change of 176,847 (0.9%).
- Net income of 925,000 contributed positively to equity growth.
- Dividend payments of 755,000 reduced retained earnings.
- Other comprehensive income increased equity by 6,499.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | AU$925.00K | +4.55% |
| Dividends Paid | AU$755.00K | -3.71% |
| Other Comprehensive Income | AU$6.50K | +0.03% |
| Other Changes | AU$348.00 | +0.0% |
| Total Change | AU$- | 0.88% |
Book Value vs Market Value Analysis
This analysis compares Embelton 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: 0.85x
- 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 5.41x to 0.85x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 1989-06-30 | AU$1.49 | AU$8.08 | x |
| 1990-06-30 | AU$1.51 | AU$8.08 | x |
| 1991-06-30 | AU$1.53 | AU$8.08 | x |
| 1992-06-30 | AU$1.67 | AU$8.08 | x |
| 1993-06-30 | AU$1.68 | AU$8.08 | x |
| 1994-06-30 | AU$1.69 | AU$8.08 | x |
| 1995-06-30 | AU$1.83 | AU$8.08 | x |
| 1996-06-30 | AU$2.27 | AU$8.08 | x |
| 1997-06-30 | AU$2.23 | AU$8.08 | x |
| 1998-06-30 | AU$2.33 | AU$8.08 | x |
| 1999-06-30 | AU$2.73 | AU$8.08 | x |
| 2000-06-30 | AU$2.87 | AU$8.08 | x |
| 2001-06-30 | AU$2.60 | AU$8.08 | x |
| 2002-06-30 | AU$2.73 | AU$8.08 | x |
| 2003-06-30 | AU$2.92 | AU$8.08 | x |
| 2004-06-30 | AU$3.07 | AU$8.08 | x |
| 2005-06-30 | AU$3.18 | AU$8.08 | x |
| 2006-06-30 | AU$3.34 | AU$8.08 | x |
| 2007-06-30 | AU$3.54 | AU$8.08 | x |
| 2008-06-30 | AU$3.79 | AU$8.08 | x |
| 2009-06-30 | AU$4.01 | AU$8.08 | x |
| 2010-06-30 | AU$4.38 | AU$8.08 | x |
| 2011-06-30 | AU$4.77 | AU$8.08 | x |
| 2012-06-30 | AU$5.08 | AU$8.08 | x |
| 2013-06-30 | AU$5.27 | AU$8.08 | x |
| 2014-06-30 | AU$5.55 | AU$8.08 | x |
| 2015-06-30 | AU$5.96 | AU$8.08 | x |
| 2016-06-30 | AU$6.55 | AU$8.08 | x |
| 2017-06-30 | AU$7.09 | AU$8.08 | x |
| 2018-06-30 | AU$7.92 | AU$8.08 | x |
| 2019-06-30 | AU$8.01 | AU$8.08 | x |
| 2020-06-30 | AU$8.61 | AU$8.08 | x |
| 2021-06-30 | AU$8.87 | AU$8.08 | x |
| 2022-06-30 | AU$8.98 | AU$8.08 | x |
| 2023-06-30 | AU$9.12 | AU$8.08 | x |
| 2024-06-30 | AU$9.34 | AU$8.08 | x |
| 2025-06-30 | AU$9.46 | AU$8.08 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Embelton Ltd utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 4.55%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 1.57%
- • Asset Turnover: 1.71x
- • Equity Multiplier: 1.70x
- Recent ROE (4.55%) is below the historical average (8.41%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 1989 | -4.78% | -1.61% | 1.51x | 1.96x | AU$-476.10K |
| 1990 | 3.69% | 1.32% | 1.61x | 1.73x | AU$-205.60K |
| 1991 | 3.87% | 1.83% | 1.33x | 1.59x | AU$-202.70K |
| 1992 | 13.97% | 6.60% | 1.32x | 1.61x | AU$143.60K |
| 1993 | 2.38% | 1.03% | 1.50x | 1.54x | AU$-275.40K |
| 1994 | 4.73% | 1.62% | 1.49x | 1.95x | AU$-195.30K |
| 1995 | 6.56% | 1.96% | 1.67x | 2.01x | AU$-133.10K |
| 1999 | 8.79% | 0.00% | 0.00x | 1.98x | AU$-70.08K |
| 2000 | 9.69% | 2.43% | 1.64x | 2.43x | AU$-19.95K |
| 2001 | -4.49% | -1.21% | 1.80x | 2.06x | AU$-870.75K |
| 2002 | 6.80% | 2.01% | 1.97x | 1.71x | AU$-189.53K |
| 2003 | 7.98% | 2.98% | 1.79x | 1.50x | AU$-127.24K |
| 2004 | 8.79% | 3.28% | 1.75x | 1.53x | AU$-80.48K |
| 2005 | 8.50% | 3.24% | 1.74x | 1.50x | AU$-103.90K |
| 2006 | 9.85% | 3.68% | 1.78x | 1.51x | AU$-10.66K |
| 2007 | 10.50% | 3.73% | 1.82x | 1.55x | AU$37.94K |
| 2008 | 12.05% | 4.01% | 1.91x | 1.58x | AU$168.05K |
| 2009 | 12.09% | 3.86% | 2.02x | 1.55x | AU$180.78K |
| 2010 | 13.84% | 4.32% | 2.03x | 1.58x | AU$362.76K |
| 2011 | 14.85% | 4.52% | 2.03x | 1.62x | AU$499.71K |
| 2012 | 12.55% | 3.78% | 2.02x | 1.65x | AU$279.51K |
| 2013 | 9.21% | 3.22% | 2.00x | 1.43x | AU$-89.74K |
| 2014 | 10.18% | 3.65% | 2.02x | 1.38x | AU$21.06K |
| 2015 | 11.97% | 3.96% | 2.12x | 1.42x | AU$252.76K |
| 2016 | 14.33% | 4.65% | 1.90x | 1.62x | AU$612.08K |
| 2017 | 14.38% | 4.98% | 1.77x | 1.63x | AU$670.70K |
| 2018 | 16.39% | 4.72% | 1.71x | 2.03x | AU$1.09 Million |
| 2019 | 7.36% | 2.19% | 1.81x | 1.86x | AU$-456.30K |
| 2020 | 11.61% | 2.98% | 2.02x | 1.93x | AU$299.90K |
| 2021 | 7.51% | 2.11% | 2.08x | 1.71x | AU$-475.90K |
| 2022 | 5.00% | 1.47% | 1.68x | 2.02x | AU$-968.70K |
| 2023 | 4.83% | 1.28% | 2.00x | 1.89x | AU$-1.02 Million |
| 2024 | 6.25% | 1.81% | 2.38x | 1.45x | AU$-755.52K |
| 2025 | 4.55% | 1.57% | 1.71x | 1.70x | AU$-1.11 Million |
Industry Comparison
This section compares Embelton Ltd's net assets metrics with peer companies in the Building Products & Equipment industry.
Industry Context
- Industry: Building Products & Equipment
- Average net assets among peers: $202,724,342
- Average return on equity (ROE) among peers: 6.30%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Embelton Ltd (EMB) | AU$20.34 Million | -4.78% | 0.70x | $945.07K |
| GWA Group Ltd (GWA) | $431.09 Million | 11.26% | 0.88x | $273.39 Million |
| Metro Performance Glass Ltd (MPP) | $160.34 Million | 10.15% | 0.88x | $33.80 Million |
| Oldfields Holdings Ltd (OLH) | $16.75 Million | -2.51% | 1.38x | $472.20K |