Multistack International Ltd
Multistack International Limited markets and distributes industrial air conditioning equipment primarily in Australia. The company distributes and services Multistack water-cooled and air-cooled water chillers for use in commercial air-conditioning and process cooling applications. It also markets and distributes Organic Rankine Cycle technologies and products; oil-free chillers, VSD screw chille… Read more
Multistack International Ltd (MSI) - Net Assets
Latest net assets as of June 2025: AU$-1.17 Million AUD
Based on the latest financial reports, Multistack International Ltd (MSI) has net assets worth AU$-1.17 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$1.71 Million) and total liabilities (AU$2.88 Million). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | AU$-1.17 Million |
| % of Total Assets | -68.54% |
| Annual Growth Rate | N/A |
| 5-Year Change | -905.27% |
| 10-Year Change | -226.31% |
| Growth Volatility | 135.14 |
Multistack International Ltd - Net Assets Trend (1991–2024)
This chart illustrates how Multistack International 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 Multistack International Ltd (1991–2024)
The table below shows the annual net assets of Multistack International Ltd from 1991 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | AU$-3.86 Million | -77.09% |
| 2023-12-31 | AU$-2.18 Million | -69.35% |
| 2022-12-31 | AU$-1.29 Million | -335.55% |
| 2021-12-31 | AU$546.08K | +13.99% |
| 2020-12-31 | AU$479.05K | -43.47% |
| 2019-12-31 | AU$847.37K | -52.09% |
| 2018-12-31 | AU$1.77 Million | -28.75% |
| 2017-12-31 | AU$2.48 Million | -1.84% |
| 2016-12-31 | AU$2.53 Million | -17.19% |
| 2015-12-31 | AU$3.05 Million | -20.76% |
| 2014-12-31 | AU$3.85 Million | +2.79% |
| 2013-12-31 | AU$3.75 Million | -9.59% |
| 2012-12-31 | AU$4.15 Million | -10.35% |
| 2011-12-31 | AU$4.63 Million | -3.93% |
| 2010-12-31 | AU$4.82 Million | -2.75% |
| 2009-12-31 | AU$4.95 Million | +140.57% |
| 2008-12-31 | AU$2.06 Million | -74.11% |
| 2007-12-31 | AU$7.95 Million | +0.59% |
| 2006-12-31 | AU$7.90 Million | -12.91% |
| 2005-12-31 | AU$9.07 Million | -1.58% |
| 2004-12-31 | AU$9.22 Million | -8.19% |
| 2003-12-31 | AU$10.04 Million | -30.76% |
| 2002-12-31 | AU$14.50 Million | -9.30% |
| 2001-12-31 | AU$15.99 Million | -15.76% |
| 2000-12-31 | AU$18.98 Million | -42.12% |
| 1999-12-31 | AU$32.80 Million | -4.80% |
| 1998-12-31 | AU$34.45 Million | -7.35% |
| 1997-12-31 | AU$37.18 Million | -80.03% |
| 1994-12-31 | AU$186.23 Million | +606.39% |
| 1993-12-31 | AU$26.36 Million | +33.92% |
| 1992-12-31 | AU$19.69 Million | +82.13% |
| 1991-12-31 | AU$10.81 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Multistack International 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 12823.4% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | AU$156.84 Million | % |
| Total Equity | AU$-3.86 Million | 100.00% |
Multistack International Ltd Competitors by Market Cap
The table below lists competitors of Multistack International Ltd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
MITCHELLS & BUTLERS - Dusseldorf Stock Exchang
DU:MABB
|
$30.54K |
|
BUKIT SEMBAWANG EST
MU:B1W1
|
$30.55K |
|
Mare Engineering Group SpA
F:EZ3
|
$30.66K |
|
Youngbo Chemical Co. Ltd.
KQ:014440
|
$30.67K |
|
Pakistan Services Limited
KAR:PSEL
|
$30.49K |
|
AL-Abbas Sugar Mills Ltd
KAR:AABS
|
$30.49K |
|
TF553
SA:TF553
|
$30.48K |
|
Franchise Brands PLC
LSE:FRAN
|
$30.45K |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Multistack International Ltd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from -2,178,382 to -3,857,672, a change of -1,679,290.
- Net loss of 1,679,000 reduced equity.
- Other factors decreased equity by 290.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | AU$-1.68 Million | -43.52% |
| Other Changes | AU$-290.00 | -0.01% |
| Total Change | AU$- | % |
Book Value vs Market Value Analysis
This analysis compares Multistack International 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
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 1991-12-31 | AU$0.40 | AU$0.00 | x |
| 1992-12-31 | AU$1.00 | AU$0.00 | x |
| 1993-12-31 | AU$1.03 | AU$0.00 | x |
| 1994-12-31 | AU$2.49 | AU$0.00 | x |
| 1997-12-31 | AU$0.28 | AU$0.00 | x |
| 1998-12-31 | AU$0.25 | AU$0.00 | x |
| 1999-12-31 | AU$0.25 | AU$0.00 | x |
| 2000-12-31 | AU$0.15 | AU$0.00 | x |
| 2001-12-31 | AU$0.11 | AU$0.00 | x |
| 2002-12-31 | AU$0.10 | AU$0.00 | x |
| 2003-12-31 | AU$0.06 | AU$0.00 | x |
| 2004-12-31 | AU$0.05 | AU$0.00 | x |
| 2005-12-31 | AU$0.10 | AU$0.00 | x |
| 2006-12-31 | AU$0.06 | AU$0.00 | x |
| 2007-12-31 | AU$0.06 | AU$0.00 | x |
| 2008-12-31 | AU$0.01 | AU$0.00 | x |
| 2009-12-31 | AU$0.04 | AU$0.00 | x |
| 2010-12-31 | AU$0.04 | AU$0.00 | x |
| 2011-12-31 | AU$0.04 | AU$0.00 | x |
| 2012-12-31 | AU$0.04 | AU$0.00 | x |
| 2013-12-31 | AU$0.03 | AU$0.00 | x |
| 2014-12-31 | AU$0.03 | AU$0.00 | x |
| 2015-12-31 | AU$0.03 | AU$0.00 | x |
| 2016-12-31 | AU$0.02 | AU$0.00 | x |
| 2017-12-31 | AU$0.02 | AU$0.00 | x |
| 2018-12-31 | AU$0.02 | AU$0.00 | x |
| 2019-12-31 | AU$0.01 | AU$0.00 | x |
| 2020-12-31 | AU$0.00 | AU$0.00 | x |
| 2021-12-31 | AU$0.00 | AU$0.00 | x |
| 2022-12-31 | AU$-0.01 | AU$0.00 | x |
| 2023-12-31 | AU$-0.02 | AU$0.00 | x |
| 2024-12-31 | AU$-0.03 | AU$0.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Multistack International Ltd utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 0.00%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -448.89%
- • Asset Turnover: 0.10x
- • Equity Multiplier: 0.00x
- Recent ROE (0.00%) is above the historical average (-54.01%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 1994 | -1.07% | 0.00% | 0.00x | 1.33x | AU$-20.02 Million |
| 1997 | -2.37% | 0.00% | 0.00x | 3.42x | AU$-3.93 Million |
| 1998 | -1.53% | 0.00% | 0.00x | 3.15x | AU$-3.31 Million |
| 1999 | -1.73% | 0.00% | 0.00x | 2.52x | AU$-3.40 Million |
| 2000 | 11.91% | 6.24% | 0.50x | 3.79x | AU$313.40K |
| 2001 | -4.64% | -1.52% | 0.65x | 4.72x | AU$-1.81 Million |
| 2002 | -2.92% | -1.03% | 0.62x | 4.58x | AU$-1.43 Million |
| 2003 | -13.72% | -4.01% | 0.64x | 5.36x | AU$-1.65 Million |
| 2004 | -5.10% | -1.27% | 0.68x | 5.93x | AU$-900.40K |
| 2005 | 15.23% | 10.56% | 0.41x | 3.48x | AU$559.30K |
| 2006 | 6.34% | 3.18% | 0.54x | 3.66x | AU$-251.70K |
| 2007 | 5.17% | 2.58% | 0.58x | 3.46x | AU$-336.10K |
| 2008 | -1189.09% | -69.47% | 0.53x | 32.58x | AU$-8.57 Million |
| 2009 | 120.02% | 217.90% | 0.50x | 1.09x | AU$5.45 Million |
| 2010 | -2.82% | -6.02% | 0.44x | 1.08x | AU$-617.50K |
| 2011 | -4.09% | -9.20% | 0.40x | 1.10x | AU$-651.58K |
| 2012 | -12.20% | -33.18% | 0.34x | 1.08x | AU$-920.72K |
| 2013 | -6.40% | -15.97% | 0.36x | 1.12x | AU$-614.96K |
| 2014 | 2.72% | 4.59% | 0.51x | 1.15x | AU$-280.73K |
| 2015 | -26.19% | -44.67% | 0.46x | 1.26x | AU$-1.11 Million |
| 2016 | -20.76% | -64.10% | 0.25x | 1.32x | AU$-777.90K |
| 2017 | -1.88% | -3.52% | 0.42x | 1.27x | AU$-294.82K |
| 2018 | -40.37% | -100.07% | 0.27x | 1.48x | AU$-890.86K |
| 2019 | -106.49% | -127.15% | 0.33x | 2.53x | AU$-987.09K |
| 2020 | -76.82% | -61.25% | 0.13x | 9.96x | AU$-415.91K |
| 2021 | -207.48% | -175.97% | 0.12x | 10.23x | AU$-1.19 Million |
| 2022 | 0.00% | -289.51% | 0.13x | 0.00x | AU$-1.70 Million |
| 2023 | 0.00% | -50.60% | 0.54x | 0.00x | AU$-674.16K |
| 2024 | 0.00% | -448.89% | 0.10x | 0.00x | AU$-1.29 Million |
Industry Comparison
This section compares Multistack International Ltd's net assets metrics with peer companies in the Specialty Industrial Machinery industry.
Industry Context
- Industry: Specialty Industrial Machinery
- Average net assets among peers: $27,395,259
- Average return on equity (ROE) among peers: -9.03%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Multistack International Ltd (MSI) | AU$-1.17 Million | -1.07% | N/A | $30.53K |
| Aurora Labs Ltd (A3D) | $-144.85K | 0.00% | 0.00x | $10.12 Million |
| Adrad Holdings Ltd (AHL) | $45.26 Million | 0.01% | 0.07x | $14.10 Million |
| Advanced Innergy Holdings Ltd (AIH) | $70.22 Million | 15.08% | 1.74x | $4.79K |
| Axiom Properties Ltd (AXI) | $23.21 Million | -60.04% | 3.77x | $1.42 Million |
| Ipd Group Ltd (IPG) | $72.92 Million | 22.05% | 0.91x | $211.66 Million |
| K-Tig Ltd (KTG) | $3.16 Million | -56.54% | 0.04x | $6.58 Million |
| Laserbond Ltd (LBL) | $12.24 Million | 22.92% | 0.93x | $23.63 Million |
| Titomic Ltd (TTT) | $15.22 Million | -24.75% | 0.05x | $150.27 Million |
| ZICOM Group Ltd (ZGL) | $4.48 Million | -0.02% | 0.91x | $3.68 Million |