Copperwired Public Company Limited
Copperwired Public Company Limited, together with its subsidiary, engages in the distribution and repairment of computers, mobile phones, and accessories in Thailand. It is also involved in the import, purchase, sale, and retail of computer and electronic accessories. Copperwired Public Company Limited was founded in 2000 and is based in Bangkok, Thailand. Copperwired Public Company Limited is a … Read more
Copperwired Public Company Limited (CPW) - Net Assets
Latest net assets as of September 2025: ฿823.87 Million THB
Based on the latest financial reports, Copperwired Public Company Limited (CPW) has net assets worth ฿823.87 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 (฿2.46 Billion) and total liabilities (฿1.64 Billion). 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 | ฿823.87 Million |
| % of Total Assets | 33.46% |
| Annual Growth Rate | 14.85% |
| 5-Year Change | 22.78% |
| 10-Year Change | N/A |
| Growth Volatility | 26.19 |
Copperwired Public Company Limited - Net Assets Trend (2015–2024)
This chart illustrates how Copperwired Public Company Limited's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Copperwired Public Company Limited (2015–2024)
The table below shows the annual net assets of Copperwired Public Company Limited from 2015 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | ฿852.33 Million | -0.49% |
| 2023-12-31 | ฿856.56 Million | +10.48% |
| 2022-12-31 | ฿775.30 Million | +5.70% |
| 2021-12-31 | ฿733.52 Million | +5.67% |
| 2020-12-31 | ฿694.18 Million | +2.69% |
| 2019-12-31 | ฿676.00 Million | +89.27% |
| 2018-12-31 | ฿357.17 Million | +14.20% |
| 2017-12-31 | ฿312.75 Million | +20.43% |
| 2016-12-31 | ฿259.71 Million | +5.94% |
| 2015-12-31 | ฿245.15 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Copperwired 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 20250668900.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | ฿190.89 Million | 22.40% |
| Other Components | ฿661.44 Million | 77.60% |
| Total Equity | ฿852.33 Million | 100.00% |
Copperwired Public Company Limited Competitors by Market Cap
The table below lists competitors of Copperwired Public Company Limited ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Phoenix Materials Co. Ltd
KQ:050090
|
$8.87 Million |
|
ME Renewable Power Corporation
PINK:MEPW
|
$8.87 Million |
|
SWISS LIFE HLDG N - Dusseldorf Stock Exchang
DU:SLW
|
$8.87 Million |
|
Jindalee Resources Limited
OTCQX:JNDAF
|
$8.87 Million |
|
White Horse Bhd
KLSE:5009
|
$8.87 Million |
|
Berkah Beton Sadaya Tbk PT
JK:BEBS
|
$8.87 Million |
|
Borgestad ASA
F:H460
|
$8.86 Million |
|
JD Food PCL
BK:JDF
|
$8.86 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Copperwired Public Company Limited's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 856,557,946 to 852,326,739, a change of -4,231,207 (-0.5%).
- Net income of 103,769,273 contributed positively to equity growth.
- Dividend payments of 108,000,480 reduced retained earnings.
- Other comprehensive income decreased equity by 24,533,200.
- Other factors increased equity by 24,533,200.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ฿103.77 Million | +12.17% |
| Dividends Paid | ฿108.00 Million | -12.67% |
| Other Comprehensive Income | ฿-24.53 Million | -2.88% |
| Other Changes | ฿24.53 Million | +2.88% |
| Total Change | ฿- | -0.49% |
Book Value vs Market Value Analysis
This analysis compares Copperwired 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: 1.53x
- 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 3.74x to 1.53x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2015-12-31 | ฿0.58 | ฿2.18 | x |
| 2016-12-31 | ฿0.44 | ฿2.18 | x |
| 2017-12-31 | ฿0.52 | ฿2.18 | x |
| 2018-12-31 | ฿0.83 | ฿2.18 | x |
| 2019-12-31 | ฿1.45 | ฿2.18 | x |
| 2020-12-31 | ฿1.16 | ฿2.18 | x |
| 2021-12-31 | ฿1.22 | ฿2.18 | x |
| 2022-12-31 | ฿1.29 | ฿2.18 | x |
| 2023-12-31 | ฿1.43 | ฿2.18 | x |
| 2024-12-31 | ฿1.42 | ฿2.18 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Copperwired 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): 12.17%
- The company shows good efficiency in utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 1.19%
- • Asset Turnover: 3.64x
- • Equity Multiplier: 2.82x
- Recent ROE (12.17%) is below the historical average (12.85%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2015 | 6.60% | 0.59% | 4.61x | 2.42x | ฿-8.16 Million |
| 2016 | 8.36% | 0.87% | 4.00x | 2.41x | ฿-4.29 Million |
| 2017 | 20.54% | 2.33% | 4.27x | 2.07x | ฿32.96 Million |
| 2018 | 23.08% | 2.58% | 3.62x | 2.47x | ฿46.70 Million |
| 2019 | 11.47% | 2.16% | 3.08x | 1.72x | ฿9.95 Million |
| 2020 | 7.89% | 1.65% | 2.72x | 1.76x | ฿-14.64 Million |
| 2021 | 11.68% | 1.64% | 2.36x | 3.01x | ฿12.33 Million |
| 2022 | 11.58% | 1.24% | 3.84x | 2.43x | ฿12.25 Million |
| 2023 | 15.09% | 1.76% | 3.61x | 2.38x | ฿43.60 Million |
| 2024 | 12.17% | 1.19% | 3.64x | 2.82x | ฿18.54 Million |
Industry Comparison
This section compares Copperwired Public Company Limited's net assets metrics with peer companies in the Electronics & Computer Distribution industry.
Industry Context
- Industry: Electronics & Computer Distribution
- Average net assets among peers: $884,839,802
- Average return on equity (ROE) among peers: 15.83%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Copperwired Public Company Limited (CPW) | ฿823.87 Million | 6.60% | 1.99x | $8.87 Million |
| Advice It Infinite Pcl (ADVICE) | $310.78 Million | 66.18% | 7.32x | $34.64 Million |
| AJ Advance Technology Public Company Limited (AJA) | $1.87 Billion | 19.05% | 0.61x | $21.27 Million |
| BPS TECHNOLOGY PUBLIC COMPANY LIMITED (BPS) | $161.72 Million | 12.68% | 1.43x | $1.82 Million |
| Comanche International Public Company Limited (COMAN) | $349.09 Million | 0.57% | 0.19x | $1.88 Million |
| Communication & System Solution Public Company Limited (CSS) | $1.73 Billion | 9.81% | 1.22x | $17.83 Million |
| IT City Public Company Limited (IT) | $752.31 Million | 15.60% | 0.34x | $12.27K |
| Metro Systems Corporation Public Company Limited (MSC) | $455.46 Million | 0.00% | 3.33x | $10.97 Million |
| Simat Technologies Public Company Limited (SIMAT) | $629.48 Million | 5.27% | 0.83x | $18.85 Million |
| SiS Distribution (Thailand) Public Company Limited (SIS) | $1.71 Billion | 13.31% | 1.90x | $78.03 Million |