Charn Issara Development Public Company Limited (CI) - Net Assets
Based on the latest financial reports, Charn Issara Development Public Company Limited (CI) has net assets worth ฿2.08 Billion THB (≈ $64.76 Million USD) as of September 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (฿10.24 Billion ≈ $319.14 Million USD) and total liabilities (฿8.16 Billion ≈ $254.39 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 how resilient are Charn Issara Development Public Company 's assets to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | ฿2.08 Billion |
| % of Total Assets | 20.29% |
| Annual Growth Rate | 5.78% |
| 5-Year Change | -7.76% |
| 10-Year Change | 10.95% |
| Growth Volatility | 12.13 |
Charn Issara Development Public Company Limited - Net Assets Trend (2002–2024)
This chart illustrates how Charn Issara Development Public Company Limited's net assets have evolved over time, based on quarterly financial data. Also explore Charn Issara Development Public Company (CI) total assets for the complete picture of this company's asset base.
Annual Net Assets for Charn Issara Development Public Company Limited (2002–2024)
The table below shows the annual net assets of Charn Issara Development Public Company Limited from 2002 to 2024. For live valuation and market cap data, see how much is Charn Issara Development Public Company worth.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | ฿2.25 Billion ≈ $70.09 Million |
-14.03% |
| 2023-12-31 | ฿2.62 Billion ≈ $81.53 Million |
-13.40% |
| 2022-12-31 | ฿3.02 Billion ≈ $94.15 Million |
+25.75% |
| 2021-12-31 | ฿2.40 Billion ≈ $74.87 Million |
-1.47% |
| 2020-12-31 | ฿2.44 Billion ≈ $75.99 Million |
-17.33% |
| 2019-12-31 | ฿2.95 Billion ≈ $91.92 Million |
+5.39% |
| 2018-12-31 | ฿2.80 Billion ≈ $87.22 Million |
+10.82% |
| 2017-12-31 | ฿2.52 Billion ≈ $78.70 Million |
+10.33% |
| 2016-12-31 | ฿2.29 Billion ≈ $71.33 Million |
+12.91% |
| 2015-12-31 | ฿2.03 Billion ≈ $63.18 Million |
+26.18% |
| 2014-12-31 | ฿1.61 Billion ≈ $50.07 Million |
-1.66% |
| 2013-12-31 | ฿1.63 Billion ≈ $50.91 Million |
+23.79% |
| 2012-12-31 | ฿1.32 Billion ≈ $41.13 Million |
+12.46% |
| 2011-12-31 | ฿1.17 Billion ≈ $36.57 Million |
-5.93% |
| 2010-12-31 | ฿1.25 Billion ≈ $38.88 Million |
-3.06% |
| 2009-12-31 | ฿1.29 Billion ≈ $40.10 Million |
+4.92% |
| 2008-12-31 | ฿1.23 Billion ≈ $38.22 Million |
+16.71% |
| 2007-12-31 | ฿1.05 Billion ≈ $32.75 Million |
+6.86% |
| 2006-12-31 | ฿983.25 Million ≈ $30.65 Million |
+8.54% |
| 2005-12-31 | ฿905.88 Million ≈ $28.24 Million |
+17.61% |
| 2004-12-31 | ฿770.22 Million ≈ $24.01 Million |
+3.04% |
| 2003-12-31 | ฿747.52 Million ≈ $23.30 Million |
+14.43% |
| 2002-12-31 | ฿653.25 Million ≈ $20.36 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Charn Issara Development 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 decreased by 1309.1% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | ฿1.07 Billion | 84.70% |
| Other Comprehensive Income | ฿55.44 Million | 4.40% |
| Other Components | ฿475.79 Million | 37.78% |
| Total Equity | ฿1.26 Billion | 100.00% |
Charn Issara Development Public Company Limited Competitors by Market Cap
The table below lists competitors of Charn Issara Development Public Company Limited ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
InnSuites Hospitality Trust
NYSE MKT:IHT
|
$10.31 Million |
|
Excite Technology Services Ltd
AU:EXT
|
$10.31 Million |
|
Seamless Distribution Systems AB
ST:SDS
|
$10.32 Million |
|
ENTYR Ltd
AU:ETR
|
$10.32 Million |
|
Akora Resources Ltd
AU:AKO
|
$10.31 Million |
|
NORTHERN FREEGOLD
F:8N6
|
$10.30 Million |
|
Pineapple Resources Bhd
KLSE:0006
|
$10.29 Million |
|
ICG Enterprise Trust PLC
LSE:ICGT
|
$10.28 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Charn Issara Development Public Company Limited's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 1,596,354,014 to 1,259,534,668, a change of -336,819,346 (-21.1%).
- Net loss of 264,358,422 reduced equity.
- New share issuances of 260,879 increased equity.
- Other comprehensive income decreased equity by 390,401,169.
- Other factors increased equity by 317,679,366.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ฿-264.36 Million | -20.99% |
| Share Issuances | ฿260.88K | +0.02% |
| Other Comprehensive Income | ฿-390.40 Million | -31.0% |
| Other Changes | ฿317.68 Million | +25.22% |
| Total Change | ฿- | -21.10% |
Book Value vs Market Value Analysis
This analysis compares Charn Issara Development 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: 0.26x
- 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 |
|---|---|---|---|
| 2006-12-31 | ฿0.95 | ฿0.31 | x |
| 2007-12-31 | ฿0.94 | ฿0.31 | x |
| 2008-12-31 | ฿1.06 | ฿0.31 | x |
| 2009-12-31 | ฿1.15 | ฿0.31 | x |
| 2010-12-31 | ฿1.13 | ฿0.31 | x |
| 2011-12-31 | ฿1.06 | ฿0.31 | x |
| 2012-12-31 | ฿1.18 | ฿0.31 | x |
| 2013-12-31 | ฿1.47 | ฿0.31 | x |
| 2014-12-31 | ฿1.39 | ฿0.31 | x |
| 2015-12-31 | ฿1.48 | ฿0.31 | x |
| 2016-12-31 | ฿1.63 | ฿0.31 | x |
| 2017-12-31 | ฿1.71 | ฿0.31 | x |
| 2018-12-31 | ฿1.95 | ฿0.31 | x |
| 2019-12-31 | ฿1.87 | ฿0.31 | x |
| 2020-12-31 | ฿1.47 | ฿0.31 | x |
| 2021-12-31 | ฿1.38 | ฿0.31 | x |
| 2022-12-31 | ฿1.82 | ฿0.31 | x |
| 2023-12-31 | ฿1.50 | ฿0.31 | x |
| 2024-12-31 | ฿1.18 | ฿0.31 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Charn Issara Development 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): -20.99%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -9.37%
- • Asset Turnover: 0.26x
- • Equity Multiplier: 8.61x
- Recent ROE (-20.99%) is below the historical average (2.09%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2002 | 7.84% | 27.18% | 0.20x | 1.42x | ฿-14.08 Million |
| 2003 | 9.83% | 7.50% | 0.65x | 2.01x | ฿-1.22 Million |
| 2004 | 5.65% | 7.35% | 0.34x | 2.28x | ฿-31.41 Million |
| 2005 | 7.91% | 5.98% | 0.60x | 2.19x | ฿-17.28 Million |
| 2006 | 6.25% | 6.89% | 0.35x | 2.62x | ฿-32.12 Million |
| 2007 | 2.39% | 2.19% | 0.35x | 3.08x | ฿-66.42 Million |
| 2008 | 17.73% | 15.47% | 0.32x | 3.64x | ฿74.50 Million |
| 2009 | 5.17% | 4.97% | 0.31x | 3.31x | ฿-50.57 Million |
| 2010 | -1.73% | -1.59% | 0.31x | 3.51x | ฿-120.50 Million |
| 2011 | -2.06% | -1.85% | 0.26x | 4.32x | ฿-115.46 Million |
| 2012 | 11.32% | 5.89% | 0.56x | 3.45x | ฿14.17 Million |
| 2013 | 22.65% | 28.66% | 0.26x | 3.09x | ฿169.08 Million |
| 2014 | -1.63% | -1.30% | 0.32x | 3.87x | ฿-146.80 Million |
| 2015 | 9.95% | 5.10% | 0.38x | 5.15x | ฿-647.23K |
| 2016 | 10.92% | 5.39% | 0.40x | 5.03x | ฿13.33 Million |
| 2017 | 1.28% | 0.88% | 0.27x | 5.41x | ฿-126.65 Million |
| 2018 | 4.69% | 2.62% | 0.40x | 4.42x | ฿-93.49 Million |
| 2019 | 9.45% | 13.13% | 0.17x | 4.36x | ฿-10.93 Million |
| 2020 | -24.75% | -30.51% | 0.12x | 6.91x | ฿-543.32 Million |
| 2021 | -6.77% | -5.11% | 0.19x | 6.95x | ฿-246.16 Million |
| 2022 | -13.23% | -12.90% | 0.18x | 5.75x | ฿-450.17 Million |
| 2023 | -13.88% | -11.30% | 0.15x | 8.03x | ฿-381.23 Million |
| 2024 | -20.99% | -9.37% | 0.26x | 8.61x | ฿-390.31 Million |
Industry Comparison
This section compares Charn Issara Development Public Company Limited's net assets metrics with peer companies in the Real Estate - Development industry.
Industry Context
- Industry: Real Estate - Development
- Average net assets among peers: $13,373,067,951
- Average return on equity (ROE) among peers: -0.62%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Charn Issara Development Public Company Limited (CI) | ฿2.08 Billion | 7.84% | 3.93x | $10.31 Million |
| Areeya Property Public Company Limited (A) | $3.33 Billion | 0.92% | 3.29x | $147.84 Million |
| Amata Corporation Public Company Limited (AMATA) | $18.75 Billion | 5.88% | 1.14x | $738.40 Million |
| Amata Corporation Public Company Limited (AMATA-R) | $24.41 Billion | 9.59% | 0.95x | $605.77 Million |
| Ananda Development Public Company Limited (ANAN) | $18.47 Billion | 3.81% | 1.64x | $45.45 Million |
| AP (Thailand) Public Company Limited (AP) | $43.64 Billion | 11.50% | 0.95x | $843.27 Million |
| Baan Rock Garden Public Company Limited (BROCK) | $1.24 Billion | 0.67% | 0.02x | $40.57 Million |
| Country Group Development Public Company Limited (CGD) | $4.45 Billion | -5.66% | 2.70x | $30.92 Million |
| Chewathai Public Company Limited (CHEWA) | $1.14 Billion | -36.18% | 2.64x | $6.76 Million |
| Eastern Star Real Estate Public Company Limited (ESTAR) | $4.92 Billion | 3.84% | 0.47x | $37.57 Million |
About Charn Issara Development Public Company Limited
Charn Issara Development Public Company Limited, together with its subsidiaries, engages in real estate development activities in Thailand. It operates in four segments: Real Estate Development, Lease of Office Condominium Units, Hotel Operations, and Sales of Goods. The company develops and sells residential properties comprising single-detached houses, townhomes, condominiums, and luxury villas… Read more