Kingsmen C.M.T.I. Public Company Limited
Kingsmen C.M.T.I. Public Company Limited, together with its subsidiaries, engages in the interior design, exhibition, and events businesses in Thailand. It operates through Interior Design & Decoration Business, and Exhibition Business Alternative Marketing and Others segments. The company offers retail and corporate interior services, such as retail interiors, roll-outs, retail fixtures, corpora… Read more
Kingsmen C.M.T.I. Public Company Limited (K) - Net Assets
Latest net assets as of September 2025: ฿335.68 Million THB
Based on the latest financial reports, Kingsmen C.M.T.I. Public Company Limited (K) has net assets worth ฿335.68 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 (฿703.67 Million) and total liabilities (฿367.99 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 | ฿335.68 Million |
| % of Total Assets | 47.7% |
| Annual Growth Rate | 13.59% |
| 5-Year Change | 134.11% |
| 10-Year Change | 5.41% |
| Growth Volatility | 90.64 |
Kingsmen C.M.T.I. Public Company Limited - Net Assets Trend (2013–2024)
This chart illustrates how Kingsmen C.M.T.I. 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 Kingsmen C.M.T.I. Public Company Limited (2013–2024)
The table below shows the annual net assets of Kingsmen C.M.T.I. Public Company Limited from 2013 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | ฿422.74 Million | +27.24% |
| 2023-12-31 | ฿332.24 Million | +4.67% |
| 2022-12-31 | ฿317.40 Million | +58.10% |
| 2021-12-31 | ฿200.76 Million | +11.18% |
| 2020-12-31 | ฿180.58 Million | -38.17% |
| 2019-12-31 | ฿292.04 Million | -37.76% |
| 2018-12-31 | ฿469.25 Million | +14.60% |
| 2017-12-31 | ฿409.46 Million | -7.83% |
| 2016-12-31 | ฿444.26 Million | +10.78% |
| 2015-12-31 | ฿401.04 Million | +305.85% |
| 2014-12-31 | ฿98.81 Million | -5.07% |
| 2013-12-31 | ฿104.09 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Kingsmen C.M.T.I. 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 49.2% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | ฿36.22 Million | 8.57% |
| Common Stock | ฿274.68 Million | 64.98% |
| Other Comprehensive Income | ฿3.12 Million | 0.74% |
| Other Components | ฿108.72 Million | 25.72% |
| Total Equity | ฿422.74 Million | 100.00% |
Kingsmen C.M.T.I. Public Company Limited Competitors by Market Cap
The table below lists competitors of Kingsmen C.M.T.I. Public Company Limited ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Hydrofarm Holdings Group Inc
NASDAQ:HYFM
|
$4.03 Million |
|
Pensonic Holdings Bhd
KLSE:9997
|
$4.03 Million |
|
XOX Technology Bhd
KLSE:0017
|
$4.03 Million |
|
NSX Ltd
AU:NSX
|
$4.03 Million |
|
Questor Technology Inc
PINK:QUTIF
|
$4.03 Million |
|
INTUITIVE SURGICAL (IUI1.SG)
STU:IUI1
|
$4.03 Million |
|
Constellation Resources Ltd
AU:CR1
|
$4.03 Million |
|
Ilyda SA
AT:ILYDA
|
$4.03 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Kingsmen C.M.T.I. Public Company Limited's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 332,238,212 to 422,742,353, a change of 90,504,141 (27.2%).
- Net income of 50,623,278 contributed positively to equity growth.
- Dividend payments of 16,479,648 reduced retained earnings.
- New share issuances of 55,858,675 increased equity.
- Other comprehensive income increased equity by 2,321,706.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ฿50.62 Million | +11.97% |
| Dividends Paid | ฿16.48 Million | -3.9% |
| Share Issuances | ฿55.86 Million | +13.21% |
| Other Comprehensive Income | ฿2.32 Million | +0.55% |
| Other Changes | ฿-1.82 Million | -0.43% |
| Total Change | ฿- | 27.24% |
Book Value vs Market Value Analysis
This analysis compares Kingsmen C.M.T.I. 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: 1.25x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has increased from 0.59x to 1.25x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2013-12-31 | ฿1.73 | ฿1.02 | x |
| 2014-12-31 | ฿1.21 | ฿1.02 | x |
| 2015-12-31 | ฿2.51 | ฿1.02 | x |
| 2016-12-31 | ฿1.62 | ฿1.02 | x |
| 2017-12-31 | ฿1.50 | ฿1.02 | x |
| 2018-12-31 | ฿1.72 | ฿1.02 | x |
| 2019-12-31 | ฿1.01 | ฿1.02 | x |
| 2020-12-31 | ฿0.63 | ฿1.02 | x |
| 2021-12-31 | ฿0.51 | ฿1.02 | x |
| 2022-12-31 | ฿0.80 | ฿1.02 | x |
| 2023-12-31 | ฿0.67 | ฿1.02 | x |
| 2024-12-31 | ฿0.81 | ฿1.02 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Kingsmen C.M.T.I. 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): 11.97%
- The company shows good efficiency in utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 5.92%
- • Asset Turnover: 1.03x
- • Equity Multiplier: 1.97x
- Recent ROE (11.97%) is above the historical average (-0.42%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2013 | 53.73% | 6.54% | 2.45x | 3.35x | ฿45.52 Million |
| 2014 | 19.96% | 2.39% | 2.31x | 3.61x | ฿9.84 Million |
| 2015 | 13.35% | 5.62% | 1.46x | 1.62x | ฿13.43 Million |
| 2016 | 13.82% | 5.21% | 1.61x | 1.64x | ฿16.97 Million |
| 2017 | -3.76% | -1.34% | 1.54x | 1.83x | ฿-56.32 Million |
| 2018 | 13.25% | 2.91% | 1.69x | 2.69x | ฿15.26 Million |
| 2019 | -52.13% | -15.10% | 1.11x | 3.10x | ฿-181.45 Million |
| 2020 | -58.74% | -16.97% | 0.80x | 4.33x | ฿-124.13 Million |
| 2021 | -21.31% | -5.46% | 0.92x | 4.25x | ฿-62.87 Million |
| 2022 | 0.62% | 0.23% | 0.96x | 2.79x | ฿-29.79 Million |
| 2023 | 4.19% | 1.92% | 0.92x | 2.38x | ฿-19.29 Million |
| 2024 | 11.97% | 5.92% | 1.03x | 1.97x | ฿8.35 Million |
Industry Comparison
This section compares Kingsmen C.M.T.I. Public Company Limited's net assets metrics with peer companies in the Specialty Business Services industry.
Industry Context
- Industry: Specialty Business Services
- Average net assets among peers: $435,339,430
- Average return on equity (ROE) among peers: 10.20%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Kingsmen C.M.T.I. Public Company Limited (K) | ฿335.68 Million | 53.73% | 1.10x | $4.03 Million |
| ARIP Public Company Limited (ARIP) | $213.40 Million | 2.44% | 0.21x | $2.18 Million |
| Eastern Power Group Public Company Limited (EP) | $673.40 Million | 17.93% | 0.15x | $8.74 Million |
| Global Service Center Public Company Limited (GSC) | $19.90 Million | 23.01% | 1.15x | $1.36 Million |
| NICE CALL PUBLIC COMPANY LIMITED (NCP) | $88.13 Million | 22.94% | 0.33x | $1.57 Million |
| PEER FOR YOU PUBLIC COMPANY LIMITED (PEER) | $563.01 Million | -8.68% | 0.24x | $2.06 Million |
| Qualitech Public Company Limited (QLT) | $448.28 Million | 23.14% | 0.20x | $2.93 Million |
| Salee Printing Public Company Limited (SLP) | $850.51 Million | 7.14% | 0.15x | $3.61 Million |
| T.K.S. Technologies Public Company Limited (TKS) | $838.45 Million | 7.54% | 2.04x | $50.05 Million |
| VS_VISERVE ENTERPRISE (VS) | $222.96 Million | -3.62% | 0.15x | $824.65K |