Xanadu Mines Ltd (XAM) - Net Assets
Based on the latest financial reports, Xanadu Mines Ltd (XAM) has net assets worth AU$69.86 Million AUD (≈ $49.43 Million USD) as of December 2024. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (AU$71.32 Million ≈ $50.46 Million USD) and total liabilities (AU$1.46 Million ≈ $1.04 Million USD). 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. Check XAM cash and liquid asset ratio to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | AU$69.86 Million |
| % of Total Assets | 97.95% |
| Annual Growth Rate | 17.2% |
| 5-Year Change | 37.76% |
| 10-Year Change | 103.04% |
| Growth Volatility | 106.84 |
Xanadu Mines Ltd - Net Assets Trend (2005–2024)
This chart illustrates how Xanadu Mines Ltd's net assets have evolved over time, based on quarterly financial data. Also explore Xanadu Mines Ltd (XAM) total assets for the complete picture of this company's asset base.
Annual Net Assets for Xanadu Mines Ltd (2005–2024)
The table below shows the annual net assets of Xanadu Mines Ltd from 2005 to 2024. For live valuation and market cap data, see XAM company net worth.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | AU$69.86 Million ≈ $49.43 Million |
+8.69% |
| 2023-12-31 | AU$64.27 Million ≈ $45.47 Million |
+28.77% |
| 2022-12-31 | AU$49.91 Million ≈ $35.31 Million |
-7.81% |
| 2021-12-31 | AU$54.14 Million ≈ $38.31 Million |
+6.77% |
| 2020-12-31 | AU$50.71 Million ≈ $35.88 Million |
+13.10% |
| 2019-12-31 | AU$44.83 Million ≈ $31.72 Million |
-12.54% |
| 2018-12-31 | AU$51.26 Million ≈ $36.27 Million |
+11.95% |
| 2017-12-31 | AU$45.79 Million ≈ $32.40 Million |
+24.55% |
| 2016-12-31 | AU$36.77 Million ≈ $26.01 Million |
+6.87% |
| 2015-12-31 | AU$34.40 Million ≈ $24.34 Million |
+17.59% |
| 2014-12-31 | AU$29.26 Million ≈ $20.70 Million |
+318.09% |
| 2013-12-31 | AU$7.00 Million ≈ $4.95 Million |
-64.72% |
| 2012-12-31 | AU$19.84 Million ≈ $14.03 Million |
-49.93% |
| 2011-12-31 | AU$39.61 Million ≈ $28.03 Million |
-5.86% |
| 2010-12-31 | AU$42.08 Million ≈ $29.77 Million |
+53.91% |
| 2009-12-31 | AU$27.34 Million ≈ $19.35 Million |
+348.65% |
| 2008-12-31 | AU$6.09 Million ≈ $4.31 Million |
-28.77% |
| 2007-12-31 | AU$8.55 Million ≈ $6.05 Million |
+11.99% |
| 2006-12-31 | AU$7.64 Million ≈ $5.41 Million |
+123.23% |
| 2005-12-31 | AU$3.42 Million ≈ $2.42 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Xanadu Mines 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 11112400000.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | AU$169.69 Million | 242.92% |
| Other Comprehensive Income | AU$11.29 Million | 16.16% |
| Total Equity | AU$69.86 Million | 100.00% |
Xanadu Mines Ltd Competitors by Market Cap
The table below lists competitors of Xanadu Mines Ltd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Mirae Asset Daewoo Co Ltd
KO:006805
|
$129.71 Million |
|
Naturel Yenilenebilir Enerji Ticare
IS:NATEN
|
$129.71 Million |
|
China Automotive Systems Inc
NASDAQ:CAAS
|
$129.73 Million |
|
Hercules Metals Corp.
V:BIG
|
$129.75 Million |
|
Excellence Optoelectronic Inc
TW:6288
|
$129.66 Million |
|
Soc Centrale Bois Scieries Manche SA
PA:CBSM
|
$129.62 Million |
|
Astra Graphia Tbk
JK:ASGR
|
$129.61 Million |
|
Peak Minerals Ltd
AU:PUA
|
$129.60 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Xanadu Mines Ltd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 64,269,000 to 69,855,000, a change of 5,586,000 (8.7%).
- Net loss of 6,976,000 reduced equity.
- Share repurchases of 6,610,000 reduced equity.
- New share issuances of 6,610,000 increased equity.
- Other comprehensive income increased equity by 5,952,000.
- Other factors increased equity by 6,610,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | AU$-6.98 Million | -9.99% |
| Share Repurchases | AU$6.61 Million | -9.46% |
| Share Issuances | AU$6.61 Million | +9.46% |
| Other Comprehensive Income | AU$5.95 Million | +8.52% |
| Other Changes | AU$6.61 Million | +9.46% |
| Total Change | AU$- | 8.69% |
Book Value vs Market Value Analysis
This analysis compares Xanadu Mines 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: 0.00x
- 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.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2008-12-31 | AU$1342290.75 | AU$0.08 | x |
| 2009-12-31 | AU$0.18 | AU$0.08 | x |
| 2010-12-31 | AU$0.27 | AU$0.08 | x |
| 2011-12-31 | AU$0.20 | AU$0.08 | x |
| 2012-12-31 | AU$0.10 | AU$0.08 | x |
| 2013-12-31 | AU$-0.03 | AU$0.08 | x |
| 2014-12-31 | AU$0.25 | AU$0.08 | x |
| 2015-12-31 | AU$0.08 | AU$0.08 | x |
| 2016-12-31 | AU$67.09 | AU$0.08 | x |
| 2017-12-31 | AU$76.92 | AU$0.08 | x |
| 2018-12-31 | AU$74.80 | AU$0.08 | x |
| 2019-12-31 | AU$59.51 | AU$0.08 | x |
| 2020-12-31 | AU$53.05 | AU$0.08 | x |
| 2021-12-31 | AU$41.64 | AU$0.08 | x |
| 2022-12-31 | AU$34.18 | AU$0.08 | x |
| 2023-12-31 | AU$39.98 | AU$0.08 | x |
| 2024-12-31 | AU$40.83 | AU$0.08 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Xanadu Mines Ltd utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): -9.99%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -257.04%
- • Asset Turnover: 0.04x
- • Equity Multiplier: 1.02x
- Recent ROE (-9.99%) is above the historical average (-17.63%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2010 | -10.01% | -594.42% | 0.02x | 1.07x | AU$-8.31 Million |
| 2011 | -18.18% | -904.91% | 0.02x | 1.04x | AU$-10.86 Million |
| 2012 | -96.38% | -5894.03% | 0.02x | 1.03x | AU$-20.69 Million |
| 2013 | 0.00% | -5743.24% | 0.01x | 0.00x | AU$-8.16 Million |
| 2014 | -19.43% | -8789.29% | 0.00x | 1.51x | AU$-7.45 Million |
| 2015 | -14.40% | -11724.32% | 0.00x | 1.45x | AU$-7.35 Million |
| 2016 | -7.02% | -6263.89% | 0.00x | 1.28x | AU$-5.47 Million |
| 2017 | -9.42% | -16008.33% | 0.00x | 1.16x | AU$-7.92 Million |
| 2018 | -13.29% | -29433.33% | 0.00x | 1.12x | AU$-10.83 Million |
| 2019 | -19.66% | -158420.00% | 0.00x | 1.12x | AU$-11.95 Million |
| 2020 | -6.51% | -153000.00% | 0.00x | 1.10x | AU$-7.76 Million |
| 2021 | -18.65% | -933900.00% | 0.00x | 1.09x | AU$-14.35 Million |
| 2022 | -9.66% | -150233.33% | 0.00x | 1.08x | AU$-9.17 Million |
| 2023 | -11.79% | -252.26% | 0.05x | 1.03x | AU$-14.00 Million |
| 2024 | -9.99% | -257.04% | 0.04x | 1.02x | AU$-13.96 Million |
Industry Comparison
This section compares Xanadu Mines Ltd's net assets metrics with peer companies in the Other Precious Metals & Mining industry.
Industry Context
- Industry: Other Precious Metals & Mining
- Average net assets among peers: $108,704,405
- Average return on equity (ROE) among peers: -60.32%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Xanadu Mines Ltd (XAM) | AU$69.86 Million | -10.01% | 0.02x | $129.69 Million |
| 29METALS Ltd (29M) | $715.69 Million | -6.60% | 0.81x | $297.19 Million |
| Aic Mines Ltd (A1M) | $46.60 Million | -91.64% | 0.23x | $341.44 Million |
| Austral Gold Ltd (AGD) | $58.26 Million | -15.21% | 0.84x | $66.18 Million |
| Alvo Minerals Ltd (ALV) | $320.88K | -110.98% | 0.80x | $7.60 Million |
| Alicanto Minerals Ltd (AQI) | $2.54 Million | -215.43% | 0.16x | $136.26 Million |
| Argent Minerals Ltd (ARD) | $2.40 Million | -88.19% | 0.07x | $26.37 Million |
| Askari Metals Ltd (AS2) | $11.00 Million | -56.43% | 0.12x | $5.44 Million |
| Avira Resources Ltd (AVW) | $5.57 Million | -12.76% | 0.16x | $3.71 Million |
| Antipa Minerals Ltd (AZY) | $12.76 Million | -5.12% | 0.04x | $304.70 Million |
| Burgundy Diamond Mines Ltd (BDM) | $231.89 Million | -0.88% | 3.22x | $17.10 Million |
About Xanadu Mines Ltd
Xanadu Mines Limited engages in the exploration and development of various mineral projects in Mongolia. The company primarily explores for copper, nickel, and gold deposits. Its flagship project is the Kharmagtai project located in Omnogovi Province, southeast of Ulaanbaatar. The company was incorporated in 2005 and is based in Sydney, Australia.