CBRAIN
CBRAIN operates in Diversified Metals & Mining.
CBRAIN (C6F) - Net Assets
Latest net assets as of December 2023: €229.18 Million EUR
Based on the latest financial reports, CBRAIN (C6F) has net assets worth €229.18 Million EUR as of December 2023.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (€340.86 Million) and total liabilities (€111.68 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 | €229.18 Million |
| % of Total Assets | 67.24% |
| Annual Growth Rate | 16.15% |
| 5-Year Change | 149.42% |
| 10-Year Change | N/A |
| Growth Volatility | 11.99 |
CBRAIN - Net Assets Trend (2016–2023)
This chart illustrates how CBRAIN's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for CBRAIN (2016–2023)
The table below shows the annual net assets of CBRAIN from 2016 to 2023.
| Year | Net Assets | Change |
|---|---|---|
| 2023-12-31 | €229.18 Million | +35.21% |
| 2022-12-31 | €169.50 Million | +25.67% |
| 2021-12-31 | €134.88 Million | +27.33% |
| 2020-12-31 | €105.93 Million | +15.28% |
| 2019-12-31 | €91.89 Million | +7.73% |
| 2018-12-31 | €85.30 Million | +0.28% |
| 2017-12-31 | €85.06 Million | +5.82% |
| 2016-12-31 | €80.38 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to CBRAIN'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 232.3% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2023)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | €218.58 Million | 95.37% |
| Other Components | €10.60 Million | 4.63% |
| Total Equity | €229.18 Million | 100.00% |
CBRAIN Competitors by Market Cap
The table below lists competitors of CBRAIN ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
EBARA CORP - Dusseldorf Stock Exchang
DU:EAR
|
$260.98K |
|
TECHNOTRANS N (TTR1.SG)
STU:TTR1
|
$261.14K |
|
BlackRock Utility & Infrastructure Trust
NYSE:BUI
|
$261.25K |
|
TROC DE L'ILE SA
PA:MLTRO
|
$261.28K |
|
Tongaat
JSE:TON
|
$260.50K |
|
Cann-Is Capital Corp
V:NIS-P
|
$260.42K |
|
BioNeutra Global Corporation
PINK:BGACF
|
$260.11K |
|
Regent Pacific Properties Inc
V:RPP
|
$260.10K |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in CBRAIN's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2022 to 2023, total equity changed from 169,502,000 to 229,180,000, a change of 59,678,000 (35.2%).
- Net income of 63,178,000 contributed positively to equity growth.
- Dividend payments of 4,108,000 reduced retained earnings.
Equity Change Factors (2022 to 2023)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | €63.18 Million | +27.57% |
| Dividends Paid | €4.11 Million | -1.79% |
| Other Changes | €608.00K | +0.27% |
| Total Change | €- | 35.21% |
Book Value vs Market Value Analysis
This analysis compares CBRAIN'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: 2.19x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has decreased from 5.89x to 2.19x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2017-12-31 | €4.36 | €25.64 | x |
| 2018-12-31 | €4.37 | €25.64 | x |
| 2019-12-31 | €4.70 | €25.64 | x |
| 2020-12-31 | €5.42 | €25.64 | x |
| 2021-12-31 | €6.89 | €25.64 | x |
| 2022-12-31 | €8.67 | €25.64 | x |
| 2023-12-31 | €11.72 | €25.64 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently CBRAIN 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): 27.57%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 26.41%
- • Asset Turnover: 0.70x
- • Equity Multiplier: 1.49x
- Recent ROE (27.57%) is above the historical average (14.75%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2016 | 10.50% | 11.75% | 0.73x | 1.23x | €399.25K |
| 2017 | 7.85% | 8.29% | 0.79x | 1.21x | €-1.83 Million |
| 2018 | 2.92% | 2.99% | 0.80x | 1.23x | €-6.04 Million |
| 2019 | 8.83% | 8.41% | 0.80x | 1.32x | €-1.08 Million |
| 2020 | 14.67% | 12.93% | 0.77x | 1.46x | €4.94 Million |
| 2021 | 22.99% | 20.05% | 0.72x | 1.60x | €17.52 Million |
| 2022 | 22.64% | 20.42% | 0.58x | 1.90x | €21.43 Million |
| 2023 | 27.57% | 26.41% | 0.70x | 1.49x | €40.26 Million |
Industry Comparison
This section compares CBRAIN's net assets metrics with peer companies in the Other industry.
Industry Context
- Industry: Other
- Average net assets among peers: $107,279,526,363
- Average return on equity (ROE) among peers: 7.07%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| CBRAIN (C6F) | €229.18 Million | 10.50% | 0.49x | $260.82K |
| HORIBA (01H) | $204.49 Billion | 10.42% | 0.82x | $973.51K |
| Tokyu Corporation (01T) | $747.05 Billion | 9.38% | 2.03x | $93.98K |
| GUANGZHOU AUTO -H- (02G) | $77.92 Billion | 13.99% | 0.70x | $4.23K |
| MOSAIC (02M) | $9.37 Billion | -11.39% | 1.06x | $267.55K |
| MOSAIC (02M.SG) (02M) | $10.72 Billion | 9.59% | 0.71x | $264.31K |
| CHINA JO-JO DRGSTRS (04CN.SG) (04CN) | $22.74 Million | -14.04% | 3.68x | $1.51 Million |
| KRAKATAU STEEL -B- (07K) | $587.19 Million | 7.57% | 5.43x | $166.88 |
| CN MODERN DAIRY (07M.SG) (07M) | $8.04 Billion | 9.58% | 0.94x | $1.66K |
| TOURMALINE OIL (08T) | $13.69 Billion | 32.78% | 0.38x | $376.57K |
| ASIA CASSAVA RESOUR (0ACS) | $913.15 Million | 2.86% | 1.55x | $343.89 |