Nava Nakorn Public Company Limited (NNCL) - Net Assets
Based on the latest financial reports, Nava Nakorn Public Company Limited (NNCL) has net assets worth ฿3.91 Billion THB (≈ $121.81 Million USD) as of March 2026. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (฿5.02 Billion ≈ $156.57 Million USD) and total liabilities (฿1.11 Billion ≈ $34.75 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 NNCL tangible net assets ratio to evaluate the tangible quality of the company's equity base.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | ฿3.91 Billion |
| % of Total Assets | 77.8% |
| Annual Growth Rate | 6.66% |
| 5-Year Change | 21.38% |
| 10-Year Change | 47.62% |
| Growth Volatility | 12.89 |
Nava Nakorn Public Company Limited - Net Assets Trend (2003–2025)
This chart illustrates how Nava Nakorn Public Company Limited's net assets have evolved over time, based on quarterly financial data. See NNCL defensive interval ratio to measure how many days the company can operate on defensive assets alone.
Annual Net Assets for Nava Nakorn Public Company Limited (2003–2025)
The table below shows the annual net assets of Nava Nakorn Public Company Limited from 2003 to 2025. For live valuation and market cap data, see NNCL company net worth.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | ฿3.99 Billion ≈ $124.28 Million |
+5.78% |
| 2024-12-31 | ฿3.77 Billion ≈ $117.50 Million |
+4.42% |
| 2023-12-31 | ฿3.61 Billion ≈ $112.52 Million |
+9.01% |
| 2022-12-31 | ฿3.31 Billion ≈ $103.22 Million |
+0.81% |
| 2021-12-31 | ฿3.29 Billion ≈ $102.39 Million |
+4.14% |
| 2020-12-31 | ฿3.15 Billion ≈ $98.32 Million |
+2.69% |
| 2019-12-31 | ฿3.07 Billion ≈ $95.74 Million |
-0.26% |
| 2018-12-31 | ฿3.08 Billion ≈ $96.00 Million |
+7.35% |
| 2017-12-31 | ฿2.87 Billion ≈ $89.42 Million |
+6.21% |
| 2016-12-31 | ฿2.70 Billion ≈ $84.19 Million |
+6.19% |
| 2015-12-31 | ฿2.54 Billion ≈ $79.29 Million |
+15.98% |
| 2014-12-31 | ฿2.19 Billion ≈ $68.36 Million |
-21.15% |
| 2013-12-31 | ฿2.78 Billion ≈ $86.70 Million |
+8.92% |
| 2012-12-31 | ฿2.55 Billion ≈ $79.60 Million |
+1.53% |
| 2011-12-31 | ฿2.52 Billion ≈ $78.40 Million |
+2.35% |
| 2010-12-31 | ฿2.46 Billion ≈ $76.60 Million |
+20.48% |
| 2009-12-31 | ฿2.04 Billion ≈ $63.58 Million |
-1.10% |
| 2008-12-31 | ฿2.06 Billion ≈ $64.29 Million |
+1.04% |
| 2007-12-31 | ฿2.04 Billion ≈ $63.62 Million |
+10.47% |
| 2006-12-31 | ฿1.85 Billion ≈ $57.59 Million |
+11.12% |
| 2005-12-31 | ฿1.66 Billion ≈ $51.83 Million |
+11.34% |
| 2004-12-31 | ฿1.49 Billion ≈ $46.55 Million |
+54.62% |
| 2003-12-31 | ฿965.89 Million ≈ $30.11 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Nava Nakorn 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 448.7% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | ฿1.31 Billion | 34.06% |
| Common Stock | ฿2.05 Billion | 53.24% |
| Other Comprehensive Income | ฿204.83 Million | 5.32% |
| Other Components | ฿283.56 Million | 7.37% |
| Total Equity | ฿3.85 Billion | 100.00% |
Nava Nakorn Public Company Limited Competitors by Market Cap
The table below lists competitors of Nava Nakorn Public Company Limited ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Pacific Construction Co Ltd
TW:2506
|
$103.43 Million |
|
Gezinomi Seyahat Turizm Ticaret AS
IS:GZNMI
|
$103.44 Million |
|
Powerlong Real Estate Holdings Limited
F:PW5
|
$103.51 Million |
|
QES Group Bhd
KLSE:0196
|
$103.53 Million |
|
SA Catana Group
PA:CATG
|
$103.36 Million |
|
Axcen Photonics
TWO:6530
|
$103.35 Million |
|
Recce Pharmaceuticals Ltd
AU:RCE
|
$103.33 Million |
|
Cheryong Industrial Co.Ltd
KQ:147830
|
$103.31 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Nava Nakorn Public Company Limited's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 3,769,614,013 to 3,846,863,059, a change of 77,249,046 (2.0%).
- Net income of 306,945,561 contributed positively to equity growth.
- Dividend payments of 225,302,947 reduced retained earnings.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ฿306.95 Million | +7.98% |
| Dividends Paid | ฿225.30 Million | -5.86% |
| Other Changes | ฿-4.39 Million | -0.11% |
| Total Change | ฿- | 2.05% |
Book Value vs Market Value Analysis
This analysis compares Nava Nakorn 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: 0.86x
- 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.
- The price-to-book ratio has decreased from 1.14x to 0.86x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2003-12-31 | ฿1.42 | ฿1.62 | x |
| 2004-12-31 | ฿1.74 | ฿1.62 | x |
| 2005-12-31 | ฿1.73 | ฿1.62 | x |
| 2006-12-31 | ฿1.57 | ฿1.62 | x |
| 2007-12-31 | ฿1.59 | ฿1.62 | x |
| 2008-12-31 | ฿1.62 | ฿1.62 | x |
| 2009-12-31 | ฿1.69 | ฿1.62 | x |
| 2010-12-31 | ฿2.04 | ฿1.62 | x |
| 2011-12-31 | ฿1.47 | ฿1.62 | x |
| 2012-12-31 | ฿1.37 | ฿1.62 | x |
| 2013-12-31 | ฿1.40 | ฿1.62 | x |
| 2014-12-31 | ฿1.15 | ฿1.62 | x |
| 2015-12-31 | ฿1.42 | ฿1.62 | x |
| 2016-12-31 | ฿1.32 | ฿1.62 | x |
| 2017-12-31 | ฿1.40 | ฿1.62 | x |
| 2018-12-31 | ฿1.50 | ฿1.62 | x |
| 2019-12-31 | ฿1.50 | ฿1.62 | x |
| 2020-12-31 | ฿1.60 | ฿1.62 | x |
| 2021-12-31 | ฿1.66 | ฿1.62 | x |
| 2022-12-31 | ฿1.66 | ฿1.62 | x |
| 2023-12-31 | ฿1.77 | ฿1.62 | x |
| 2024-12-31 | ฿1.84 | ฿1.62 | x |
| 2025-12-31 | ฿1.88 | ฿1.62 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Nava Nakorn 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): 7.98%
- The company has moderate efficiency in generating returns from equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 36.24%
- • Asset Turnover: 0.17x
- • Equity Multiplier: 1.29x
- Recent ROE (7.98%) is above the historical average (6.91%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2003 | 7.19% | 13.92% | 0.32x | 1.63x | ฿-27.12 Million |
| 2004 | 5.38% | 14.06% | 0.27x | 1.40x | ฿-69.01 Million |
| 2005 | 13.53% | 26.27% | 0.37x | 1.40x | ฿58.70 Million |
| 2006 | 13.04% | 21.98% | 0.36x | 1.66x | ฿56.14 Million |
| 2007 | 16.18% | 28.76% | 0.34x | 1.66x | ฿126.11 Million |
| 2008 | 3.76% | 10.53% | 0.22x | 1.65x | ฿-128.69 Million |
| 2009 | 1.10% | 3.96% | 0.16x | 1.74x | ฿-181.60 Million |
| 2010 | 7.58% | 16.72% | 0.30x | 1.51x | ฿-59.46 Million |
| 2011 | 1.93% | 5.14% | 0.25x | 1.50x | ฿-203.04 Million |
| 2012 | 8.70% | 19.53% | 0.26x | 1.70x | ฿-33.23 Million |
| 2013 | 11.00% | 39.77% | 0.17x | 1.65x | ฿27.72 Million |
| 2014 | -20.28% | -72.33% | 0.13x | 2.08x | ฿-664.07 Million |
| 2015 | -5.66% | -14.04% | 0.24x | 1.69x | ฿-398.25 Million |
| 2016 | 5.92% | 24.64% | 0.17x | 1.45x | ฿-110.32 Million |
| 2017 | 8.49% | 41.84% | 0.15x | 1.40x | ฿-43.28 Million |
| 2018 | 12.17% | 41.65% | 0.21x | 1.40x | ฿66.69 Million |
| 2019 | 8.32% | 36.31% | 0.16x | 1.40x | ฿-51.57 Million |
| 2020 | 11.17% | 35.95% | 0.23x | 1.36x | ฿36.96 Million |
| 2021 | 13.38% | 49.39% | 0.21x | 1.32x | ฿110.90 Million |
| 2022 | 6.55% | 23.31% | 0.22x | 1.31x | ฿-114.27 Million |
| 2023 | 11.05% | 41.78% | 0.21x | 1.25x | ฿38.07 Million |
| 2024 | 10.49% | 42.73% | 0.20x | 1.24x | ฿18.61 Million |
| 2025 | 7.98% | 36.24% | 0.17x | 1.29x | ฿-77.74 Million |
Industry Comparison
This section compares Nava Nakorn Public Company Limited's net assets metrics with peer companies in the Utilities - Independent Power Producers industry.
Industry Context
- Industry: Utilities - Independent Power Producers
- Average net assets among peers: $40,738,655,396
- Average return on equity (ROE) among peers: 7.37%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Nava Nakorn Public Company Limited (NNCL) | ฿3.91 Billion | 7.19% | 0.29x | $103.42 Million |
| B.Grimm Power Public Company Limited (BGRIM) | $11.19 Billion | -0.11% | 2.06x | $1.33 Billion |
| Banpu Power Public Company Limited (BPP) | $49.58 Billion | 6.31% | 0.51x | $1.05 Billion |
| BANPU POWER (BPP-R) | $13.77 Billion | 15.20% | 0.52x | $821.71 Million |
| CK Power Public Company Limited (CKP) | $30.66 Billion | 0.52% | 0.97x | $587.86 Million |
| CK Power Public Company Limited (CKP-R) | $35.55 Billion | 2.16% | 0.81x | $689.15 Million |
| Electricity Generating Public Company Limited (EGCO) | $58.53 Billion | 8.52% | 0.25x | $1.94 Billion |
| Gulf Energy Development Public Company Limited (GULF) | $144.10 Billion | 10.31% | 2.19x | $30.27 Billion |
| Gunkul Engineering Public Company Limited (GUNKUL) | $13.99 Billion | 10.54% | 1.35x | $1.06 Billion |
| Rojana Industrial Park Public Company Limited (ROJNA) | $9.28 Billion | 12.87% | 2.64x | $349.52 Million |
About Nava Nakorn Public Company Limited
Nava Nakorn Public Company Limited, together with its subsidiaries, engages in the real estate development business in Thailand. It operates in two segments, Real Estate Business and Utilities Services Business. The company is involved in property development; trading and leasing of industrial promotion zone projects; and provision of utilities and other facilities services in the industrial prom… Read more