Nusasiri Public Company Limited
Nusasiri Public Company Limited engages in the property development business in Thailand. It operates through three segments: Property Development, Rental and Service, and Medical and Health. The company develops and sells land, houses, and residential condominium units. It also operates golf course and hotel; invests in hospital business; leases spaces and proprieties; operates as a travel agenc… Read more
Nusasiri Public Company Limited (NUSA) - Net Assets
Latest net assets as of September 2024: ฿9.39 Billion THB
Based on the latest financial reports, Nusasiri Public Company Limited (NUSA) has net assets worth ฿9.39 Billion THB as of September 2024.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (฿15.19 Billion) and total liabilities (฿5.80 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 | ฿9.39 Billion |
| % of Total Assets | 61.82% |
| Annual Growth Rate | 14.81% |
| 5-Year Change | 68.93% |
| 10-Year Change | 122.3% |
| Growth Volatility | 161.34 |
Nusasiri Public Company Limited - Net Assets Trend (2003–2023)
This chart illustrates how Nusasiri 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 Nusasiri Public Company Limited (2003–2023)
The table below shows the annual net assets of Nusasiri Public Company Limited from 2003 to 2023.
| Year | Net Assets | Change |
|---|---|---|
| 2023-12-31 | ฿9.92 Billion | +5.37% |
| 2022-12-31 | ฿9.42 Billion | +104.99% |
| 2021-12-31 | ฿4.59 Billion | -7.73% |
| 2020-12-31 | ฿4.98 Billion | -15.24% |
| 2019-12-31 | ฿5.87 Billion | -18.45% |
| 2018-12-31 | ฿7.20 Billion | +1.44% |
| 2017-12-31 | ฿7.10 Billion | -3.53% |
| 2016-12-31 | ฿7.36 Billion | -2.64% |
| 2015-12-31 | ฿7.56 Billion | +69.37% |
| 2014-12-31 | ฿4.46 Billion | +63.68% |
| 2013-12-31 | ฿2.73 Billion | +17.13% |
| 2012-12-31 | ฿2.33 Billion | +38.49% |
| 2011-12-31 | ฿1.68 Billion | +17.99% |
| 2010-12-31 | ฿1.42 Billion | +627.47% |
| 2009-12-31 | ฿195.86 Million | -6.00% |
| 2008-12-31 | ฿208.37 Million | +127.21% |
| 2007-12-31 | ฿-765.84 Million | -21.49% |
| 2006-12-31 | ฿-630.38 Million | -264.07% |
| 2005-12-31 | ฿384.21 Million | -43.40% |
| 2004-12-31 | ฿678.82 Million | +8.30% |
| 2003-12-31 | ฿626.81 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Nusasiri 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 355991997000.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2023)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | ฿13.07 Billion | 135.75% |
| Other Comprehensive Income | ฿436.13 Million | 4.53% |
| Total Equity | ฿9.63 Billion | 100.00% |
Nusasiri Public Company Limited Competitors by Market Cap
The table below lists competitors of Nusasiri Public Company Limited ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
West Coast Silver Ltd
AU:WCE
|
$21.03 Million |
|
Aligned Genetics Inc
KQ:238120
|
$21.04 Million |
|
SaverOne 2014 Ltd. American Depositary Shares
NASDAQ:SVRE
|
$21.05 Million |
|
P-Two Industries
TWO:6158
|
$21.05 Million |
|
Bayfirst Financial Corp
NASDAQ:BAFN
|
$21.02 Million |
|
Enjoei S.A
SA:ENJU3
|
$21.02 Million |
|
Shine Justice Ltd
AU:SHJ
|
$21.02 Million |
|
Tigaraksa Satria Tbk
JK:TGKA
|
$21.01 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Nusasiri Public Company Limited's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2022 to 2023, total equity changed from 9,080,525,536 to 9,625,075,655, a change of 544,550,119 (6.0%).
- Net loss of 708,881,398 reduced equity.
- New share issuances of 1,251,467,971 increased equity.
- Other comprehensive income increased equity by 425,015,255.
- Other factors decreased equity by 423,051,709.
Equity Change Factors (2022 to 2023)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ฿-708.88 Million | -7.36% |
| Share Issuances | ฿1.25 Billion | +13.0% |
| Other Comprehensive Income | ฿425.02 Million | +4.42% |
| Other Changes | ฿-423.05 Million | -4.4% |
| Total Change | ฿- | 6.00% |
Book Value vs Market Value Analysis
This analysis compares Nusasiri 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: 0.19x
- 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 increased from 0.05x to 0.19x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2003-12-31 | ฿3.14 | ฿0.15 | x |
| 2004-12-31 | ฿3.72 | ฿0.15 | x |
| 2005-12-31 | ฿1.99 | ฿0.15 | x |
| 2006-12-31 | ฿-2.53 | ฿0.15 | x |
| 2007-12-31 | ฿-3.04 | ฿0.15 | x |
| 2008-12-31 | ฿0.82 | ฿0.15 | x |
| 2009-12-31 | ฿0.77 | ฿0.15 | x |
| 2010-12-31 | ฿1.04 | ฿0.15 | x |
| 2011-12-31 | ฿0.81 | ฿0.15 | x |
| 2012-12-31 | ฿1.09 | ฿0.15 | x |
| 2013-12-31 | ฿0.98 | ฿0.15 | x |
| 2014-12-31 | ฿1.25 | ฿0.15 | x |
| 2015-12-31 | ฿1.50 | ฿0.15 | x |
| 2016-12-31 | ฿1.04 | ฿0.15 | x |
| 2017-12-31 | ฿1.00 | ฿0.15 | x |
| 2018-12-31 | ฿1.03 | ฿0.15 | x |
| 2019-12-31 | ฿0.76 | ฿0.15 | x |
| 2020-12-31 | ฿0.64 | ฿0.15 | x |
| 2021-12-31 | ฿0.55 | ฿0.15 | x |
| 2022-12-31 | ฿0.86 | ฿0.15 | x |
| 2023-12-31 | ฿0.77 | ฿0.15 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Nusasiri 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): -7.36%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -51.45%
- • Asset Turnover: 0.09x
- • Equity Multiplier: 1.63x
- Recent ROE (-7.36%) is below the historical average (9.45%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2003 | -48.34% | -34.21% | 0.60x | 2.35x | ฿-365.71 Million |
| 2004 | -49.57% | -35.50% | 0.65x | 2.15x | ฿-404.35 Million |
| 2005 | -91.81% | -63.20% | 0.46x | 3.14x | ฿-391.15 Million |
| 2006 | 0.00% | -232.51% | 0.36x | 0.00x | ฿-192.87 Million |
| 2007 | 0.00% | -1168.05% | 0.09x | 0.00x | ฿-62.73 Million |
| 2008 | 453.39% | 89.88% | 4.08x | 1.24x | ฿923.87 Million |
| 2009 | -6.43% | -39.40% | 0.16x | 1.02x | ฿-32.17 Million |
| 2010 | 6.14% | 13.82% | 0.20x | 2.17x | ฿-54.98 Million |
| 2011 | 3.35% | 7.23% | 0.25x | 1.86x | ฿-111.74 Million |
| 2012 | 3.31% | 15.22% | 0.11x | 2.03x | ฿-155.78 Million |
| 2013 | -1.90% | -14.73% | 0.05x | 2.40x | ฿-312.72 Million |
| 2014 | 1.33% | 4.54% | 0.16x | 1.82x | ฿-374.16 Million |
| 2015 | 0.68% | 4.37% | 0.10x | 1.55x | ฿-691.39 Million |
| 2016 | -2.80% | -19.94% | 0.08x | 1.71x | ฿-922.82 Million |
| 2017 | -3.46% | -16.54% | 0.11x | 1.85x | ฿-937.04 Million |
| 2018 | -3.13% | -8.17% | 0.21x | 1.81x | ฿-930.47 Million |
| 2019 | -11.47% | -45.79% | 0.13x | 1.90x | ฿-1.25 Billion |
| 2020 | -18.36% | -137.82% | 0.06x | 2.19x | ฿-1.39 Billion |
| 2021 | -20.46% | -55.84% | 0.14x | 2.64x | ฿-1.31 Billion |
| 2022 | -4.66% | -24.51% | 0.11x | 1.71x | ฿-1.33 Billion |
| 2023 | -7.36% | -51.45% | 0.09x | 1.63x | ฿-1.67 Billion |
Industry Comparison
This section compares Nusasiri Public Company Limited's net assets metrics with peer companies in the Real Estate - Development industry.
Industry Context
- Industry: Real Estate - Development
- Average net assets among peers: $5,782,610,297
- Average return on equity (ROE) among peers: 8.73%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Nusasiri Public Company Limited (NUSA) | ฿9.39 Billion | -48.34% | 0.62x | $21.03 Million |
| Areeya Property Public Company Limited (A) | $3.11 Billion | -11.12% | 3.14x | $24.02 Million |
| Asset Five Group PCL (A5) | $1.40 Billion | 36.13% | 1.44x | $20.21 Million |
| AKS Corporation Public Company Limited (AKS) | $2.92 Billion | 4.40% | 1.17x | $2.35 Million |
| Alpha Divisions PCL (ALPHAX) | $187.30 Million | 8.66% | 0.63x | $54.26 Million |
| Amata Corporation Public Company Limited (AMATA-R) | $14.97 Billion | 9.41% | 0.96x | $384.26 Million |
| Ananda Development Public Company Limited (ANAN) | $4.92 Billion | -5.84% | 0.90x | $18.46 Million |
| AP (Thailand) Public Company Limited (AP-R) | $24.38 Billion | 15.86% | 1.02x | $605.57 Million |
| Arinsiri Land Public Company Limited (ARIN) | $9.74 Million | -2.64% | 28.78x | $5.22 Million |
| Bless Asset Group PCL (BLESS) | $582.78 Million | 10.14% | 1.76x | $1.59 Million |
| Britania PCL (BRI) | $5.35 Billion | 22.34% | 2.72x | $8.35 Million |