CPR Gomu Industrial PCL
CPR Gomu Industrial Public Company Limited, together with its subsidiaries, produces and sells natural and synthetic rubber parts and moldings for automobiles and motorcycles in Thailand. The company offers rubber bushes, dust cover torsion bars, insul-body and insul-eng MTG, rubber seats, rubberX-pin/gauges, bumper bounds, insul-exh. MTG, bushing, assy bounds, bush upr links, insul-trans hole, m… Read more
CPR Gomu Industrial PCL (CPR) - Net Assets
Latest net assets as of September 2025: ฿509.82 Million THB
Based on the latest financial reports, CPR Gomu Industrial PCL (CPR) has net assets worth ฿509.82 Million THB as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (฿582.97 Million) and total liabilities (฿73.15 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 | ฿509.82 Million |
| % of Total Assets | 87.45% |
| Annual Growth Rate | 4.65% |
| 5-Year Change | -6.78% |
| 10-Year Change | -11.1% |
| Growth Volatility | 17.23 |
CPR Gomu Industrial PCL - Net Assets Trend (2004–2024)
This chart illustrates how CPR Gomu Industrial PCL's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for CPR Gomu Industrial PCL (2004–2024)
The table below shows the annual net assets of CPR Gomu Industrial PCL from 2004 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | ฿508.95 Million | -22.98% |
| 2023-12-31 | ฿660.84 Million | +4.66% |
| 2022-12-31 | ฿631.40 Million | +5.45% |
| 2021-12-31 | ฿598.74 Million | +9.67% |
| 2020-12-31 | ฿545.95 Million | -0.10% |
| 2019-12-31 | ฿546.52 Million | -27.90% |
| 2018-12-31 | ฿758.04 Million | +9.24% |
| 2017-12-31 | ฿693.90 Million | +9.50% |
| 2016-12-31 | ฿633.68 Million | +10.69% |
| 2015-12-31 | ฿572.47 Million | +8.12% |
| 2014-12-31 | ฿529.47 Million | +5.03% |
| 2013-12-31 | ฿504.13 Million | +6.02% |
| 2012-12-31 | ฿475.50 Million | +11.76% |
| 2011-12-31 | ฿425.47 Million | +6.67% |
| 2010-12-31 | ฿398.87 Million | +13.14% |
| 2009-12-31 | ฿352.54 Million | +2.05% |
| 2008-12-31 | ฿345.45 Million | -6.66% |
| 2007-12-31 | ฿370.11 Million | +11.85% |
| 2006-12-31 | ฿330.90 Million | -2.17% |
| 2005-12-31 | ฿338.24 Million | +65.00% |
| 2004-12-31 | ฿204.99 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to CPR Gomu Industrial PCL'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 302.5% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | ฿223.92 Million | 44.34% |
| Common Stock | ฿199.00 Million | 39.40% |
| Other Comprehensive Income | ฿19.90 Million | 3.94% |
| Other Components | ฿62.23 Million | 12.32% |
| Total Equity | ฿505.05 Million | 100.00% |
CPR Gomu Industrial PCL Competitors by Market Cap
The table below lists competitors of CPR Gomu Industrial PCL ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Perpetual Resources Ltd
AU:PEC
|
$3.23 Million |
|
Hiap Huat Holdings Bhd
KLSE:0160
|
$3.23 Million |
|
INVINCIBLE INVESTM.CORP.
F:8JF
|
$3.24 Million |
|
Argha Karya Prima Ind Tbk
JK:AKPI
|
$3.24 Million |
|
Seafarms Group Ltd
AU:SFG
|
$3.23 Million |
|
Pantera Lithium Ltd
AU:PFE
|
$3.23 Million |
|
Cell Impact AB
ST:CI
|
$3.23 Million |
|
Tingo Group Inc.
NASDAQ:TIO
|
$3.22 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in CPR Gomu Industrial PCL's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 654,721,406 to 505,052,279, a change of -149,669,127 (-22.9%).
- Net income of 23,346,649 contributed positively to equity growth.
- Dividend payments of 173,047,298 reduced retained earnings.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ฿23.35 Million | +4.62% |
| Dividends Paid | ฿173.05 Million | -34.26% |
| Other Changes | ฿31.52K | +0.01% |
| Total Change | ฿- | -22.86% |
Book Value vs Market Value Analysis
This analysis compares CPR Gomu Industrial PCL'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: 1.07x
- 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 1.86x to 1.07x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2004-12-31 | ฿1.46 | ฿2.72 | x |
| 2005-12-31 | ฿1.66 | ฿2.72 | x |
| 2006-12-31 | ฿1.63 | ฿2.72 | x |
| 2007-12-31 | ฿1.62 | ฿2.72 | x |
| 2008-12-31 | ฿1.70 | ฿2.72 | x |
| 2009-12-31 | ฿1.74 | ฿2.72 | x |
| 2010-12-31 | ฿1.97 | ฿2.72 | x |
| 2011-12-31 | ฿2.10 | ฿2.72 | x |
| 2012-12-31 | ฿2.35 | ฿2.72 | x |
| 2013-12-31 | ฿2.49 | ฿2.72 | x |
| 2014-12-31 | ฿2.62 | ฿2.72 | x |
| 2015-12-31 | ฿2.84 | ฿2.72 | x |
| 2016-12-31 | ฿3.14 | ฿2.72 | x |
| 2017-12-31 | ฿3.45 | ฿2.72 | x |
| 2018-12-31 | ฿3.77 | ฿2.72 | x |
| 2019-12-31 | ฿2.71 | ฿2.72 | x |
| 2020-12-31 | ฿2.71 | ฿2.72 | x |
| 2021-12-31 | ฿2.98 | ฿2.72 | x |
| 2022-12-31 | ฿3.14 | ฿2.72 | x |
| 2023-12-31 | ฿3.29 | ฿2.72 | x |
| 2024-12-31 | ฿2.54 | ฿2.72 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently CPR Gomu Industrial PCL 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): 4.62%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 5.83%
- • Asset Turnover: 0.68x
- • Equity Multiplier: 1.17x
- Recent ROE (4.62%) is below the historical average (9.87%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2004 | 23.78% | 15.47% | 0.86x | 1.80x | ฿27.64 Million |
| 2005 | 14.76% | 13.75% | 0.64x | 1.67x | ฿14.97 Million |
| 2006 | 3.32% | 3.29% | 0.68x | 1.48x | ฿-21.66 Million |
| 2007 | 0.50% | 0.51% | 0.73x | 1.35x | ฿-30.59 Million |
| 2008 | 5.88% | 5.40% | 0.82x | 1.33x | ฿-13.95 Million |
| 2009 | 4.23% | 6.09% | 0.58x | 1.21x | ฿-19.91 Million |
| 2010 | 13.32% | 13.09% | 0.87x | 1.17x | ฿12.99 Million |
| 2011 | 10.77% | 11.19% | 0.83x | 1.16x | ฿3.23 Million |
| 2012 | 13.83% | 13.95% | 0.83x | 1.20x | ฿17.93 Million |
| 2013 | 8.91% | 9.33% | 0.81x | 1.18x | ฿-5.39 Million |
| 2014 | 8.46% | 9.99% | 0.73x | 1.16x | ฿-8.02 Million |
| 2015 | 10.50% | 13.04% | 0.70x | 1.15x | ฿2.81 Million |
| 2016 | 13.26% | 17.77% | 0.65x | 1.14x | ฿20.38 Million |
| 2017 | 13.12% | 18.12% | 0.63x | 1.14x | ฿21.47 Million |
| 2018 | 12.44% | 16.86% | 0.65x | 1.14x | ฿18.32 Million |
| 2019 | 13.53% | 13.08% | 0.88x | 1.18x | ฿19.05 Million |
| 2020 | 4.92% | 7.57% | 0.55x | 1.18x | ฿-27.42 Million |
| 2021 | 11.63% | 15.12% | 0.66x | 1.16x | ฿9.68 Million |
| 2022 | 8.33% | 12.05% | 0.61x | 1.13x | ฿-10.46 Million |
| 2023 | 7.15% | 10.47% | 0.60x | 1.13x | ฿-18.66 Million |
| 2024 | 4.62% | 5.83% | 0.68x | 1.17x | ฿-27.16 Million |
Industry Comparison
This section compares CPR Gomu Industrial PCL's net assets metrics with peer companies in the Auto Parts industry.
Industry Context
- Industry: Auto Parts
- Average net assets among peers: $1,973,978,941
- Average return on equity (ROE) among peers: 4.57%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| CPR Gomu Industrial PCL (CPR) | ฿509.82 Million | 23.78% | 0.14x | $3.23 Million |
| AAPICO Hitech Public Company Limited (AH) | $4.52 Billion | 5.09% | 1.05x | $75.69 Million |
| Chai Watana Tannery Group Public Company Limited (CWT) | $755.29 Million | 3.98% | 1.02x | $8.48 Million |
| Fortune Parts Industry Public Company Limited (FPI) | $1.33 Billion | 15.39% | 1.11x | $18.06 Million |
| Goodyear (Thailand) Public Company Limited (GYT) | $2.88 Billion | 8.09% | 0.26x | $7.50 Million |
| Hwa Fong Rubber (Thailand) Public Company Limited (HFT) | $1.19 Billion | 0.00% | 0.28x | $38.24 Million |
| Interhides Public Company Limited (IHL) | $1.64 Billion | 3.49% | 1.44x | $7.13 Million |
| Ingress Industrial (Thailand) Public Company Limited (INGRS) | $2.46 Billion | -3.09% | 0.68x | $4.78 Million |
| Inoue Rubber (Thailand) Public Company Limited (IRC) | $2.05 Billion | 7.34% | 0.80x | $15.33 Million |
| N.D. Rubber Public Company Limited (NDR) | $946.85 Million | 0.86% | 0.29x | $8.30 Million |