Ai Energy Public Company Limited (AIE) - Net Assets
Based on the latest financial reports, Ai Energy Public Company Limited (AIE) has net assets worth ฿2.02 Billion THB (≈ $63.10 Million USD) as of December 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (฿2.48 Billion ≈ $77.36 Million USD) and total liabilities (฿457.36 Million ≈ $14.26 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 AIE tangible net worth ratio to evaluate the tangible quality of the company's equity base.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | ฿2.02 Billion |
| % of Total Assets | 81.57% |
| Annual Growth Rate | 13.88% |
| 5-Year Change | -13.31% |
| 10-Year Change | 12.19% |
| Growth Volatility | 98.4 |
Ai Energy Public Company Limited - Net Assets Trend (2012–2025)
This chart illustrates how Ai Energy Public Company Limited's net assets have evolved over time, based on quarterly financial data. See how many days can Ai Energy Public Company Limited fund operations to measure how many days the company can operate on defensive assets alone.
Annual Net Assets for Ai Energy Public Company Limited (2012–2025)
The table below shows the annual net assets of Ai Energy Public Company Limited from 2012 to 2025. For live valuation and market cap data, see market cap of Ai Energy Public Company Limited.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | ฿2.02 Billion ≈ $63.10 Million |
-13.80% |
| 2024-12-31 | ฿2.35 Billion ≈ $73.20 Million |
+11.71% |
| 2023-12-31 | ฿2.10 Billion ≈ $65.53 Million |
+4.87% |
| 2022-12-31 | ฿2.00 Billion ≈ $62.48 Million |
-14.16% |
| 2021-12-31 | ฿2.34 Billion ≈ $72.79 Million |
+7.53% |
| 2020-12-31 | ฿2.17 Billion ≈ $67.69 Million |
+29.02% |
| 2019-12-31 | ฿1.68 Billion ≈ $52.47 Million |
-8.51% |
| 2018-12-31 | ฿1.84 Billion ≈ $57.34 Million |
+6.21% |
| 2017-12-31 | ฿1.73 Billion ≈ $53.99 Million |
-4.01% |
| 2016-12-31 | ฿1.80 Billion ≈ $56.25 Million |
+2.32% |
| 2015-12-31 | ฿1.76 Billion ≈ $54.97 Million |
-4.64% |
| 2014-12-31 | ฿1.85 Billion ≈ $57.65 Million |
+5.53% |
| 2013-12-31 | ฿1.75 Billion ≈ $54.63 Million |
+368.76% |
| 2012-12-31 | ฿373.88 Million ≈ $11.65 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Ai Energy Public Company Limited'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 46090491700.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | ฿283.71 Million | 14.01% |
| Other Components | ฿1.74 Billion | 85.99% |
| Total Equity | ฿2.02 Billion | 100.00% |
Ai Energy Public Company Limited Competitors by Market Cap
The table below lists competitors of Ai Energy Public Company Limited ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Promateris SA
RO:PPL
|
$48.76 Million |
|
BP Plastics Holding Bhd
KLSE:5100
|
$48.76 Million |
|
Maison Antoine Baud Société Anonyme
PA:MLMAB
|
$48.77 Million |
|
Matsa Resources Ltd
AU:MAT
|
$48.78 Million |
|
Premium Snacks Nordic AB
ST:SNX
|
$48.74 Million |
|
Beneficient Class A Common Stock
NASDAQ:BENF
|
$48.73 Million |
|
Wooshin System
KO:017370
|
$48.73 Million |
|
Sietel Ltd
AU:SSL
|
$48.73 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Ai Energy Public Company Limited's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 2,348,633,517 to 2,024,535,510, a change of -324,098,007 (-13.8%).
- Net income of 21,904,358 contributed positively to equity growth.
- Dividend payments of 345,820,011 reduced retained earnings.
- Other comprehensive income decreased equity by 62,400,000.
- Other factors increased equity by 62,217,646.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ฿21.90 Million | +1.08% |
| Dividends Paid | ฿345.82 Million | -17.08% |
| Other Comprehensive Income | ฿-62.40 Million | -3.08% |
| Other Changes | ฿62.22 Million | +3.07% |
| Total Change | ฿- | -13.80% |
Book Value vs Market Value Analysis
This analysis compares Ai Energy Public Company Limited'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: 0.77x
- 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 2.17x to 0.77x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2012-12-31 | ฿0.52 | ฿1.13 | x |
| 2013-12-31 | ฿2.18 | ฿1.13 | x |
| 2014-12-31 | ฿1.64 | ฿1.13 | x |
| 2015-12-31 | ฿1.56 | ฿1.13 | x |
| 2016-12-31 | ฿1.60 | ฿1.13 | x |
| 2017-12-31 | ฿1.53 | ฿1.13 | x |
| 2018-12-31 | ฿1.49 | ฿1.13 | x |
| 2019-12-31 | ฿1.29 | ฿1.13 | x |
| 2020-12-31 | ฿1.66 | ฿1.13 | x |
| 2021-12-31 | ฿1.62 | ฿1.13 | x |
| 2022-12-31 | ฿1.52 | ฿1.13 | x |
| 2023-12-31 | ฿1.50 | ฿1.13 | x |
| 2024-12-31 | ฿1.70 | ฿1.13 | x |
| 2025-12-31 | ฿1.46 | ฿1.13 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Ai Energy Public Company Limited 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): 1.08%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 0.29%
- • Asset Turnover: 3.08x
- • Equity Multiplier: 1.23x
- Recent ROE (1.08%) is below the historical average (2.06%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2012 | -21.59% | -1.21% | 1.46x | 12.22x | ฿-60.91 Million |
| 2013 | 11.46% | 4.76% | 2.09x | 1.15x | ฿25.57 Million |
| 2014 | 5.24% | 2.19% | 1.80x | 1.33x | ฿-88.07 Million |
| 2015 | -4.12% | -2.07% | 1.59x | 1.25x | ฿-249.03 Million |
| 2016 | 2.37% | 1.23% | 1.67x | 1.15x | ฿-137.75 Million |
| 2017 | -4.17% | -3.16% | 1.25x | 1.06x | ฿-245.50 Million |
| 2018 | -3.93% | -4.63% | 0.79x | 1.07x | ฿-256.30 Million |
| 2019 | -9.30% | -7.90% | 0.85x | 1.38x | ฿-324.83 Million |
| 2020 | 22.49% | 8.86% | 2.16x | 1.18x | ฿271.34 Million |
| 2021 | 18.14% | 6.59% | 2.17x | 1.27x | ฿190.09 Million |
| 2022 | -1.10% | -0.29% | 3.11x | 1.24x | ฿-222.60 Million |
| 2023 | 1.92% | 0.49% | 3.22x | 1.21x | ฿-169.97 Million |
| 2024 | 10.30% | 2.94% | 2.85x | 1.23x | ฿7.06 Million |
| 2025 | 1.08% | 0.29% | 3.08x | 1.23x | ฿-180.55 Million |
Industry Comparison
This section compares Ai Energy Public Company Limited's net assets metrics with peer companies in the Farm Products industry.
Industry Context
- Industry: Farm Products
- Average net assets among peers: $68,425,773,288
- Average return on equity (ROE) among peers: 14.83%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Ai Energy Public Company Limited (AIE) | ฿2.02 Billion | -21.59% | 0.23x | $48.75 Million |
| Agripure Holdings Public Company Limited (APURE) | $2.61 Billion | 10.67% | 0.16x | $59.11 Million |
| Bangkok Ranch PCL (BR) | $4.46 Billion | 4.77% | 0.93x | $52.96 Million |
| Charoen Pokphand Foods Public Company Limited (CPF) | $262.18 Billion | 16.82% | 1.91x | $4.57 Billion |
| Chumporn Palm Oil Industry Public Company Limited (CPI) | $1.96 Billion | 8.10% | 1.10x | $67.84 Million |
| Lam Soon (Thailand) Public Company Limited (LST) | $4.29 Billion | 8.93% | 0.33x | $120.13 Million |
| Thaifoods Group Public Company Limited (TFG) | $15.59 Billion | 30.29% | 1.93x | $1.64 Billion |
| Thaifoods Group Public Company Limited (TFG-R) | $16.50 Billion | 19.05% | 1.80x | $1.67 Billion |
| T S Flour Mill Public Company Limited (TMILL) | $307.94 Billion | 11.21% | 1.59x | $30.07 Million |
| Thai Sugar Terminal Public Company Limited (TSTE) | $301.06 Million | 23.66% | 0.10x | $126.65 Million |
About Ai Energy Public Company Limited
AI Energy Public Company Limited produces and distributes biodiesel and vegetable oil products in Thailand. The company offers refined glycerin for applications in the pharmaceutical industry, cosmetics, and personal use products comprising soap and toothpaste, as well as for lubrication purposes. It also provides edible palm oil products under the Pamola brand, and by-products, including palm fa… Read more