After You Public Company Limited (AU) - Net Assets
Based on the latest financial reports, After You Public Company Limited (AU) has net assets worth ฿1.03 Billion THB (≈ $32.24 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 (฿1.52 Billion ≈ $47.52 Million USD) and total liabilities (฿490.45 Million ≈ $15.29 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 tangible net worth ratio of After You Public Company Limited to evaluate the tangible quality of the company's equity base.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | ฿1.03 Billion |
| % of Total Assets | 67.83% |
| Annual Growth Rate | 41.04% |
| 5-Year Change | 28.17% |
| 10-Year Change | 27.87% |
| Growth Volatility | 213.61 |
After You Public Company Limited - Net Assets Trend (2012–2025)
This chart illustrates how After You Public Company Limited's net assets have evolved over time, based on quarterly financial data. See operational self-sufficiency of After You Public Company Limited to measure how many days the company can operate on defensive assets alone.
Annual Net Assets for After You Public Company Limited (2012–2025)
The table below shows the annual net assets of After You Public Company Limited from 2012 to 2025. For live valuation and market cap data, see AU market cap overview.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | ฿1.03 Billion ≈ $32.24 Million |
-6.58% |
| 2024-12-31 | ฿1.11 Billion ≈ $34.51 Million |
+12.69% |
| 2023-12-31 | ฿982.44 Million ≈ $30.62 Million |
+5.97% |
| 2022-12-31 | ฿927.08 Million ≈ $28.90 Million |
+14.89% |
| 2021-12-31 | ฿806.93 Million ≈ $25.15 Million |
-5.15% |
| 2020-12-31 | ฿850.70 Million ≈ $26.52 Million |
-18.09% |
| 2019-12-31 | ฿1.04 Billion ≈ $32.37 Million |
+8.51% |
| 2018-12-31 | ฿957.10 Million ≈ $29.83 Million |
+2.66% |
| 2017-12-31 | ฿932.30 Million ≈ $29.06 Million |
+15.26% |
| 2016-12-31 | ฿808.83 Million ≈ $25.21 Million |
+591.51% |
| 2015-12-31 | ฿116.97 Million ≈ $3.65 Million |
+10.12% |
| 2014-12-31 | ฿106.22 Million ≈ $3.31 Million |
+603.25% |
| 2013-12-31 | ฿15.10 Million ≈ $470.77K |
+27.55% |
| 2012-12-31 | ฿11.84 Million ≈ $369.08K |
-- |
Equity Component Analysis
This analysis shows how different components contribute to After You 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 3347.8% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | ฿235.87 Million | 22.81% |
| Other Components | ฿798.36 Million | 77.19% |
| Total Equity | ฿1.03 Billion | 100.00% |
After You Public Company Limited Competitors by Market Cap
The table below lists competitors of After You Public Company Limited ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Freelance.Com
PA:ALFRE
|
$122.03 Million |
|
Adriano Care SOCIMI SAU
MC:YADR
|
$122.09 Million |
|
DIO Corporation
KQ:039840
|
$122.13 Million |
|
Nakamoto Inc.
NASDAQ:NAKA
|
$122.20 Million |
|
Norsk Titanium AS
OL:NTI
|
$121.98 Million |
|
Taiwan Fructose Co Ltd
TWO:4207
|
$121.97 Million |
|
Pyrum Innovations AG
OL:PYRUM
|
$121.96 Million |
|
Daishin Securities Co Ltd Pref 2
KO:003547
|
$121.93 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in After You Public Company Limited's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 1,107,123,914 to 1,034,229,811, a change of -72,894,103 (-6.6%).
- Net income of 204,091,910 contributed positively to equity growth.
- Dividend payments of 269,085,553 reduced retained earnings.
- Other comprehensive income decreased equity by 8,156,250.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ฿204.09 Million | +19.73% |
| Dividends Paid | ฿269.09 Million | -26.02% |
| Other Comprehensive Income | ฿-8.16 Million | -0.79% |
| Other Changes | ฿255.79K | +0.02% |
| Total Change | ฿- | -6.58% |
Book Value vs Market Value Analysis
This analysis compares After You 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: 3.79x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has decreased from 22.80x to 3.79x 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 | ฿0.21 | ฿4.80 | x |
| 2013-12-31 | ฿0.27 | ฿4.80 | x |
| 2014-12-31 | ฿0.15 | ฿4.80 | x |
| 2015-12-31 | ฿0.17 | ฿4.80 | x |
| 2016-12-31 | ฿1.28 | ฿4.80 | x |
| 2017-12-31 | ฿1.14 | ฿4.80 | x |
| 2018-12-31 | ฿1.17 | ฿4.80 | x |
| 2019-12-31 | ฿1.27 | ฿4.80 | x |
| 2020-12-31 | ฿1.04 | ฿4.80 | x |
| 2021-12-31 | ฿0.99 | ฿4.80 | x |
| 2022-12-31 | ฿1.14 | ฿4.80 | x |
| 2023-12-31 | ฿1.20 | ฿4.80 | x |
| 2024-12-31 | ฿1.36 | ฿4.80 | x |
| 2025-12-31 | ฿1.27 | ฿4.80 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently After You 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): 19.73%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 12.63%
- • Asset Turnover: 1.06x
- • Equity Multiplier: 1.47x
- Recent ROE (19.73%) is below the historical average (20.66%), 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 | 26.63% | 2.99% | 2.96x | 3.00x | ฿1.97 Million |
| 2013 | 21.60% | 1.83% | 0.89x | 13.25x | ฿1.75 Million |
| 2014 | 43.08% | 14.71% | 1.55x | 1.89x | ฿35.13 Million |
| 2015 | 49.17% | 13.88% | 1.14x | 3.11x | ฿45.81 Million |
| 2016 | 12.21% | 16.29% | 0.62x | 1.21x | ฿17.89 Million |
| 2017 | 13.83% | 17.81% | 0.70x | 1.11x | ฿35.67 Million |
| 2018 | 15.40% | 16.92% | 0.79x | 1.15x | ฿51.72 Million |
| 2019 | 22.83% | 19.85% | 1.00x | 1.16x | ฿133.22 Million |
| 2020 | 6.52% | 7.22% | 0.59x | 1.53x | ฿-29.60 Million |
| 2021 | 0.55% | 0.72% | 0.55x | 1.40x | ฿-76.21 Million |
| 2022 | 12.78% | 12.64% | 0.75x | 1.35x | ฿25.80 Million |
| 2023 | 18.14% | 14.63% | 0.87x | 1.43x | ฿79.93 Million |
| 2024 | 26.75% | 18.78% | 1.00x | 1.42x | ฿185.49 Million |
| 2025 | 19.73% | 12.63% | 1.06x | 1.47x | ฿100.67 Million |
Industry Comparison
This section compares After You Public Company Limited's net assets metrics with peer companies in the Restaurants industry.
Industry Context
- Industry: Restaurants
- Average net assets among peers: $7,290,706,904
- Average return on equity (ROE) among peers: 18.97%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| After You Public Company Limited (AU) | ฿1.03 Billion | 26.63% | 0.47x | $122.03 Million |
| MK Restaurant Group Public Company Limited (M) | $13.83 Billion | 17.53% | 0.18x | $602.74 Million |
| S&P Syndicate Public Company Limited (SNP) | $752.77 Million | 20.41% | 0.52x | $141.65 Million |
About After You Public Company Limited
After You Public Company Limited, together with its subsidiaries, operates food and beverage outlets in Thailand. It engages in the operation of dessert and beverage cafes; distribution of bakery products and equipment; manufacturing and distribution of food and beverage; franchise operation; and production of advertising media. The company was founded in 2005 and is headquartered in Bangkok, Tha… Read more