Shaver Shop Group Ltd
Shaver Shop Group Limited engages in retailing personal care and grooming products in Australia and New Zealand. The company offers electric shavers, beard trimmers, hair clippers, body groomers, head shavers, manual shavers, oral care, massage and wellness, and skincare and haircare products for men; and hair removal, hairstyling, beauty, oral care, massage and wellness, and fragrance products f… Read more
Shaver Shop Group Ltd (SSG) - Net Assets
Latest net assets as of December 2025: AU$94.32 Million AUD
Based on the latest financial reports, Shaver Shop Group Ltd (SSG) has net assets worth AU$94.32 Million AUD as of December 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (AU$165.97 Million) and total liabilities (AU$71.65 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$94.32 Million |
| % of Total Assets | 56.83% |
| Annual Growth Rate | 17.69% |
| 5-Year Change | 22.56% |
| 10-Year Change | 70.92% |
| Growth Volatility | 26.24 |
Shaver Shop Group Ltd - Net Assets Trend (2012–2025)
This chart illustrates how Shaver Shop Group 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 Shaver Shop Group Ltd (2012–2025)
The table below shows the annual net assets of Shaver Shop Group Ltd from 2012 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-06-30 | AU$88.95 Million | +1.61% |
| 2024-06-30 | AU$87.55 Million | +3.86% |
| 2023-06-30 | AU$84.30 Million | +7.20% |
| 2022-06-30 | AU$78.63 Million | +8.34% |
| 2021-06-30 | AU$72.58 Million | +17.16% |
| 2020-06-30 | AU$61.95 Million | +2.84% |
| 2019-06-30 | AU$60.24 Million | +2.15% |
| 2018-06-30 | AU$58.97 Million | -0.19% |
| 2017-06-30 | AU$59.08 Million | +13.52% |
| 2016-06-30 | AU$52.05 Million | +97.90% |
| 2015-06-30 | AU$26.30 Million | +46.98% |
| 2014-06-30 | AU$17.89 Million | +31.83% |
| 2013-06-30 | AU$13.57 Million | +26.80% |
| 2012-06-30 | AU$10.70 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Shaver Shop Group 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 5283.8% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (June 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | AU$35.80 Million | 40.25% |
| Common Stock | AU$50.28 Million | 56.52% |
| Other Comprehensive Income | AU$2.88 Million | 3.23% |
| Total Equity | AU$88.95 Million | 100.00% |
Shaver Shop Group Ltd Competitors by Market Cap
The table below lists competitors of Shaver Shop Group Ltd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Lollands Bank
CO:LOLB
|
$85.53 Million |
|
Perfect Medical Health Management Limited
PINK:PFSMF
|
$85.55 Million |
|
Arlandastad Group AB
ST:AGROUP
|
$85.55 Million |
|
ECIT AS NK 1
F:3CZ
|
$85.56 Million |
|
HusCompagniet AS
CO:HUSCO
|
$85.49 Million |
|
Genic Co. Ltd
KQ:123330
|
$85.48 Million |
|
Peninsula Energy Ltd
OTCQB:PENMF
|
$85.48 Million |
|
Pro-Hawk
TWO:8083
|
$85.48 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Shaver Shop Group Ltd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 87,549,011 to 88,954,631, a change of 1,405,620 (1.6%).
- Net income of 14,923,560 contributed positively to equity growth.
- Dividend payments of 13,028,209 reduced retained earnings.
- Other comprehensive income decreased equity by 489,731.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | AU$14.92 Million | +16.78% |
| Dividends Paid | AU$13.03 Million | -14.65% |
| Other Comprehensive Income | AU$-489.73K | -0.55% |
| Total Change | AU$- | 1.61% |
Book Value vs Market Value Analysis
This analysis compares Shaver Shop Group 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: 2.03x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has increased from 1.02x to 2.03x 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$1.36 | AU$1.38 | x |
| 2014-06-30 | AU$1.70 | AU$1.38 | x |
| 2015-06-30 | AU$0.31 | AU$1.38 | x |
| 2016-06-30 | AU$0.62 | AU$1.38 | x |
| 2017-06-30 | AU$0.47 | AU$1.38 | x |
| 2018-06-30 | AU$0.47 | AU$1.38 | x |
| 2019-06-30 | AU$0.49 | AU$1.38 | x |
| 2020-06-30 | AU$0.49 | AU$1.38 | x |
| 2021-06-30 | AU$0.57 | AU$1.38 | x |
| 2022-06-30 | AU$0.60 | AU$1.38 | x |
| 2023-06-30 | AU$0.64 | AU$1.38 | x |
| 2024-06-30 | AU$0.67 | AU$1.38 | x |
| 2025-06-30 | AU$0.68 | AU$1.38 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Shaver Shop Group Ltd utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 16.78%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 6.83%
- • Asset Turnover: 1.50x
- • Equity Multiplier: 1.64x
- Recent ROE (16.78%) is above the historical average (12.95%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2012 | -54.44% | -22.38% | 1.05x | 2.31x | AU$-6.90 Million |
| 2013 | 21.50% | 8.90% | 1.28x | 1.89x | AU$1.56 Million |
| 2014 | 21.07% | 8.63% | 1.42x | 1.72x | AU$1.98 Million |
| 2015 | 31.87% | 13.25% | 1.20x | 2.01x | AU$5.75 Million |
| 2016 | 7.41% | 3.49% | 1.54x | 1.38x | AU$-1.35 Million |
| 2017 | 15.22% | 6.31% | 1.62x | 1.49x | AU$3.09 Million |
| 2018 | 11.13% | 4.24% | 1.72x | 1.52x | AU$669.07K |
| 2019 | 11.07% | 3.98% | 1.80x | 1.54x | AU$645.96K |
| 2020 | 17.11% | 5.41% | 1.53x | 2.07x | AU$4.41 Million |
| 2021 | 24.07% | 8.14% | 1.66x | 1.78x | AU$10.21 Million |
| 2022 | 21.23% | 7.49% | 1.66x | 1.71x | AU$8.83 Million |
| 2023 | 19.95% | 7.49% | 1.72x | 1.54x | AU$8.39 Million |
| 2024 | 17.27% | 6.89% | 1.72x | 1.46x | AU$6.37 Million |
| 2025 | 16.78% | 6.83% | 1.50x | 1.64x | AU$6.03 Million |
Industry Comparison
This section compares Shaver Shop Group Ltd's net assets metrics with peer companies in the Specialty Retail industry.
Industry Context
- Industry: Specialty Retail
- Average net assets among peers: $155,648,720
- Average return on equity (ROE) among peers: 50.56%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Shaver Shop Group Ltd (SSG) | AU$94.32 Million | -54.44% | 0.76x | $85.52 Million |
| Adore Beauty Group Ltd (ABY) | $15.36 Million | -8.00% | 1.58x | $16.96 Million |
| Adairs Ltd (ADH) | $140.57 Million | 25.10% | 1.77x | $157.74 Million |
| Bapcor Ltd (BAP) | $722.19 Million | 13.43% | 0.87x | $107.46 Million |
| Baby Bunting Group Ltd (BBN) | $92.72 Million | 8.99% | 0.32x | $116.98 Million |
| Beacon Lighting Group Ltd (BLX) | $38.20 Million | 30.88% | 1.01x | $106.16 Million |
| Cash Converters International (CCV) | $261.70 Million | -8.21% | 0.69x | $64.44 Million |
| Dusk Group Ltd (DSK) | $37.50 Million | 11.38% | 1.34x | $25.59 Million |
| JB Hi-Fi Ltd (JBH) | $229.25 Million | 41.19% | 1.89x | $5.14 Billion |
| Joyce Corporation Ltd (JYC) | $17.60 Million | 4.00% | 3.05x | $40.49 Million |
| Lovisa Holdings Ltd (LOV) | $1.39 Million | 386.86% | 14.64x | $822.49 Million |