Rojukiss International Public Company Limited
Rojukiss International Public Company Limited engages in the development, contract manufacturing, and distribution of skincare, cosmetics, and food supplements in Thailand, Indonesia, the Philippines, Vietnam, Cambodia, Laos, and internationally. The company produces and packages medicines, medical supplies, and medical equipment; distributes pharmaceutical and medical products; and offers hair c… Read more
Rojukiss International Public Company Limited (KISS) - Net Assets
Latest net assets as of September 2025: ฿959.33 Million THB
Based on the latest financial reports, Rojukiss International Public Company Limited (KISS) has net assets worth ฿959.33 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 (฿1.19 Billion) and total liabilities (฿235.26 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 | ฿959.33 Million |
| % of Total Assets | 80.31% |
| Annual Growth Rate | 27.76% |
| 5-Year Change | 138.27% |
| 10-Year Change | N/A |
| Growth Volatility | 49.39 |
Rojukiss International Public Company Limited - Net Assets Trend (2016–2024)
This chart illustrates how Rojukiss International 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 Rojukiss International Public Company Limited (2016–2024)
The table below shows the annual net assets of Rojukiss International Public Company Limited from 2016 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | ฿1.02 Billion | -6.74% |
| 2023-12-31 | ฿1.09 Billion | +7.28% |
| 2022-12-31 | ฿1.02 Billion | +9.53% |
| 2021-12-31 | ฿929.92 Million | +117.45% |
| 2020-12-31 | ฿427.65 Million | +19.94% |
| 2019-12-31 | ฿356.54 Million | -14.76% |
| 2018-12-31 | ฿418.28 Million | +33.81% |
| 2017-12-31 | ฿312.60 Million | +117.82% |
| 2016-12-31 | ฿143.51 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Rojukiss International 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 85.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | ฿117.53 Million | 11.53% |
| Other Components | ฿901.44 Million | 88.47% |
| Total Equity | ฿1.02 Billion | 100.00% |
Rojukiss International Public Company Limited Competitors by Market Cap
The table below lists competitors of Rojukiss International Public Company Limited ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Glintt Global, S.A.
LSE:0M8Z
|
$24.64 Million |
|
Hancom Lifecare Inc.
KO:372910
|
$24.64 Million |
|
Middlebury National Corporation
PINK:MDVT
|
$24.65 Million |
|
Korea Ind
KO:002140
|
$24.66 Million |
|
Hansae Yes24
KO:016450
|
$24.62 Million |
|
Red Rock Energy Inc
PINK:RDRIF
|
$24.61 Million |
|
Daekyo
KO:019680
|
$24.61 Million |
|
Oswal Agro Mills Limited
NSE:OSWALAGRO
|
$24.61 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Rojukiss International Public Company Limited's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 1,016,624,326 to 1,018,965,132, a change of 2,340,806 (0.2%).
- Net income of 159,736,735 contributed positively to equity growth.
- Dividend payments of 170,799,190 reduced retained earnings.
- Other comprehensive income decreased equity by 52,902,764.
- Other factors increased equity by 66,306,025.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ฿159.74 Million | +15.68% |
| Dividends Paid | ฿170.80 Million | -16.76% |
| Other Comprehensive Income | ฿-52.90 Million | -5.19% |
| Other Changes | ฿66.31 Million | +6.51% |
| Total Change | ฿- | 0.23% |
Book Value vs Market Value Analysis
This analysis compares Rojukiss International 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: 1.95x
- 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 14.30x to 1.95x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2016-12-31 | ฿0.23 | ฿3.32 | x |
| 2017-12-31 | ฿0.51 | ฿3.32 | x |
| 2018-12-31 | ฿15.49 | ฿3.32 | x |
| 2019-12-31 | ฿0.58 | ฿3.32 | x |
| 2020-12-31 | ฿0.69 | ฿3.32 | x |
| 2021-12-31 | ฿1.57 | ฿3.32 | x |
| 2022-12-31 | ฿1.61 | ฿3.32 | x |
| 2023-12-31 | ฿1.69 | ฿3.32 | x |
| 2024-12-31 | ฿1.70 | ฿3.32 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Rojukiss International 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): 15.68%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 13.66%
- • Asset Turnover: 0.89x
- • Equity Multiplier: 1.29x
- Recent ROE (15.68%) is below the historical average (26.27%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2016 | 44.95% | 14.89% | 1.07x | 2.82x | ฿50.16 Million |
| 2017 | 19.34% | 10.20% | 1.06x | 1.79x | ฿29.20 Million |
| 2018 | 25.30% | 12.26% | 1.14x | 1.80x | ฿64.02 Million |
| 2019 | 53.33% | 16.71% | 1.48x | 2.16x | ฿154.48 Million |
| 2020 | 39.28% | 17.41% | 1.15x | 1.95x | ฿125.23 Million |
| 2021 | 12.75% | 15.35% | 0.74x | 1.13x | ฿25.58 Million |
| 2022 | 12.83% | 13.27% | 0.72x | 1.35x | ฿27.30 Million |
| 2023 | 12.93% | 13.62% | 0.69x | 1.39x | ฿29.74 Million |
| 2024 | 15.68% | 13.66% | 0.89x | 1.29x | ฿57.84 Million |
Industry Comparison
This section compares Rojukiss International Public Company Limited's net assets metrics with peer companies in the Household & Personal Products industry.
Industry Context
- Industry: Household & Personal Products
- Average net assets among peers: $609,419,301
- Average return on equity (ROE) among peers: 37.90%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Rojukiss International Public Company Limited (KISS) | ฿959.33 Million | 44.95% | 0.25x | $24.62 Million |
| 88(Thailand) Public Company Limited (88TH) | $221.11 Million | 25.22% | 0.28x | $15.31 Million |
| Asian Phytoceuticals Public Company Limited (APCO) | $610.51 Million | 13.25% | 0.11x | $16.52 Million |
| Bangkok Lab & Cosmetic PCL (BLC) | $281.51 Million | 44.66% | 3.31x | $12.24 Million |
| Do Day Dream Public Company Limited (DDD) | $374.95 Million | 87.48% | 1.07x | $16.05 Million |
| Jack Chia Industries (Thailand) Public Company Limited (JCT) | $1.31 Billion | 6.77% | 0.23x | $6.30 Million |
| Karmarts Public Company Limited (KAMART) | $107.26 Million | 73.53% | 13.45x | $183.04 Million |
| Moong Pattana International Public Company Limited (MOONG) | $736.89 Million | 17.52% | 0.30x | $6.29 Million |
| Neo Corporate Pcl (NEO) | $1.57 Billion | 52.93% | 3.65x | $52.82 Million |
| Nutrition Profess Public Company Limited (NUT) | $279.67 Million | 19.72% | 0.77x | $1.15K |