Sammakorn Public Company Limited (SAMCO) - Net Assets
Based on the latest financial reports, Sammakorn Public Company Limited (SAMCO) has net assets worth ฿2.54 Billion THB (≈ $79.05 Million USD) as of September 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (฿5.55 Billion ≈ $173.14 Million USD) and total liabilities (฿3.02 Billion ≈ $94.10 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 SAMCO cash and liquid asset ratio to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | ฿2.54 Billion |
| % of Total Assets | 45.65% |
| Annual Growth Rate | 2.62% |
| 5-Year Change | 2.28% |
| 10-Year Change | 8.1% |
| Growth Volatility | 4.47 |
Sammakorn Public Company Limited - Net Assets Trend (2000–2024)
This chart illustrates how Sammakorn Public Company Limited's net assets have evolved over time, based on quarterly financial data. Also explore SAMCO total assets for the complete picture of this company's asset base.
Annual Net Assets for Sammakorn Public Company Limited (2000–2024)
The table below shows the annual net assets of Sammakorn Public Company Limited from 2000 to 2024. For live valuation and market cap data, see how much is Sammakorn Public Company Limited worth.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | ฿2.57 Billion ≈ $80.01 Million |
-2.67% |
| 2023-12-31 | ฿2.64 Billion ≈ $82.21 Million |
-0.79% |
| 2022-12-31 | ฿2.66 Billion ≈ $82.86 Million |
+4.63% |
| 2021-12-31 | ฿2.54 Billion ≈ $79.19 Million |
+1.23% |
| 2020-12-31 | ฿2.51 Billion ≈ $78.23 Million |
-0.09% |
| 2019-12-31 | ฿2.51 Billion ≈ $78.30 Million |
+2.17% |
| 2018-12-31 | ฿2.46 Billion ≈ $76.64 Million |
+6.47% |
| 2017-12-31 | ฿2.31 Billion ≈ $71.98 Million |
+2.44% |
| 2016-12-31 | ฿2.25 Billion ≈ $70.27 Million |
-5.06% |
| 2015-12-31 | ฿2.37 Billion ≈ $74.01 Million |
+1.46% |
| 2014-12-31 | ฿2.34 Billion ≈ $72.95 Million |
+2.72% |
| 2013-12-31 | ฿2.28 Billion ≈ $71.02 Million |
+20.18% |
| 2012-12-31 | ฿1.90 Billion ≈ $59.09 Million |
+1.68% |
| 2011-12-31 | ฿1.86 Billion ≈ $58.12 Million |
+2.96% |
| 2010-12-31 | ฿1.81 Billion ≈ $56.45 Million |
+2.50% |
| 2009-12-31 | ฿1.77 Billion ≈ $55.07 Million |
+4.45% |
| 2008-12-31 | ฿1.69 Billion ≈ $52.73 Million |
+2.62% |
| 2007-12-31 | ฿1.65 Billion ≈ $51.38 Million |
+3.49% |
| 2006-12-31 | ฿1.59 Billion ≈ $49.64 Million |
-0.50% |
| 2005-12-31 | ฿1.60 Billion ≈ $49.90 Million |
+2.37% |
| 2004-12-31 | ฿1.56 Billion ≈ $48.74 Million |
-0.10% |
| 2003-12-31 | ฿1.57 Billion ≈ $48.79 Million |
+6.88% |
| 2002-12-31 | ฿1.46 Billion ≈ $45.65 Million |
+3.99% |
| 2001-12-31 | ฿1.41 Billion ≈ $43.90 Million |
+2.05% |
| 2000-12-31 | ฿1.38 Billion ≈ $43.01 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Sammakorn 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 111672727700.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | ฿1.12 Billion | 48.12% |
| Common Stock | ฿641.80 Million | 27.66% |
| Other Comprehensive Income | ฿64.18 Million | 2.77% |
| Other Components | ฿498.02 Million | 21.46% |
| Total Equity | ฿2.32 Billion | 100.00% |
Sammakorn Public Company Limited Competitors by Market Cap
The table below lists competitors of Sammakorn Public Company Limited ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Huge Group Ltd
JSE:HUG
|
$13.20 Million |
|
Putprop Ltd
JSE:PPR
|
$13.21 Million |
|
Volex Plc
LSE:VLX
|
$13.21 Million |
|
Nixxy, Inc.
NASDAQ:NIXX
|
$13.21 Million |
|
PT Mitra Pack Tbk
JK:PTMP
|
$13.18 Million |
|
Berkah Beton Sadaya Tbk PT
JK:BEBS
|
$13.18 Million |
|
Decade Resources Ltd
V:DEC
|
$13.18 Million |
|
Income Asset Management Group Ltd
AU:IAM
|
$13.17 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Sammakorn Public Company Limited's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 2,418,659,095 to 2,320,731,402, a change of -97,927,693 (-4.0%).
- Net loss of 50,769,078 reduced equity.
- Dividend payments of 19,253,715 reduced retained earnings.
- Other factors decreased equity by 27,904,900.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ฿-50.77 Million | -2.19% |
| Dividends Paid | ฿19.25 Million | -0.83% |
| Other Changes | ฿-27.90 Million | -1.2% |
| Total Change | ฿- | -4.05% |
Book Value vs Market Value Analysis
This analysis compares Sammakorn 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: 0.18x
- 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 0.02x to 0.18x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2000-12-31 | ฿27.13 | ฿0.66 | x |
| 2001-12-31 | ฿27.68 | ฿0.66 | x |
| 2002-12-31 | ฿2.88 | ฿0.66 | x |
| 2003-12-31 | ฿3.08 | ฿0.66 | x |
| 2005-12-31 | ฿3.11 | ฿0.66 | x |
| 2006-12-31 | ฿3.05 | ฿0.66 | x |
| 2007-12-31 | ฿3.20 | ฿0.66 | x |
| 2008-12-31 | ฿3.41 | ฿0.66 | x |
| 2009-12-31 | ฿3.51 | ฿0.66 | x |
| 2010-12-31 | ฿3.56 | ฿0.66 | x |
| 2011-12-31 | ฿3.48 | ฿0.66 | x |
| 2012-12-31 | ฿3.69 | ฿0.66 | x |
| 2013-12-31 | ฿3.47 | ฿0.66 | x |
| 2014-12-31 | ฿3.51 | ฿0.66 | x |
| 2015-12-31 | ฿3.56 | ฿0.66 | x |
| 2016-12-31 | ฿3.51 | ฿0.66 | x |
| 2017-12-31 | ฿3.60 | ฿0.66 | x |
| 2018-12-31 | ฿3.68 | ฿0.66 | x |
| 2019-12-31 | ฿3.73 | ฿0.66 | x |
| 2020-12-31 | ฿3.65 | ฿0.66 | x |
| 2021-12-31 | ฿3.71 | ฿0.66 | x |
| 2022-12-31 | ฿3.84 | ฿0.66 | x |
| 2023-12-31 | ฿3.77 | ฿0.66 | x |
| 2024-12-31 | ฿3.62 | ฿0.66 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Sammakorn 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): -2.19%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -3.34%
- • Asset Turnover: 0.25x
- • Equity Multiplier: 2.61x
- Recent ROE (-2.19%) is below the historical average (3.71%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2000 | 3.89% | 14.35% | 0.21x | 1.29x | ฿-84.27 Million |
| 2001 | 5.20% | 18.36% | 0.22x | 1.27x | ฿-67.54 Million |
| 2002 | 6.91% | 23.82% | 0.21x | 1.35x | ฿-45.22 Million |
| 2003 | 9.89% | 21.44% | 0.33x | 1.40x | ฿-1.75 Million |
| 2004 | 4.22% | 11.12% | 0.25x | 1.50x | ฿-90.43 Million |
| 2005 | 4.84% | 10.58% | 0.33x | 1.40x | ฿-82.59 Million |
| 2006 | 2.32% | 5.92% | 0.29x | 1.37x | ฿-122.35 Million |
| 2007 | 3.05% | 7.76% | 0.28x | 1.38x | ฿-114.64 Million |
| 2008 | 4.15% | 10.56% | 0.28x | 1.39x | ฿-98.93 Million |
| 2009 | 0.38% | 0.76% | 0.33x | 1.52x | ฿-169.97 Million |
| 2010 | 4.93% | 11.09% | 0.29x | 1.52x | ฿-91.90 Million |
| 2011 | 0.35% | 0.88% | 0.22x | 1.81x | ฿-171.02 Million |
| 2012 | 2.23% | 4.35% | 0.29x | 1.74x | ฿-140.53 Million |
| 2013 | 4.72% | 8.77% | 0.35x | 1.52x | ฿-115.83 Million |
| 2014 | 4.43% | 8.82% | 0.32x | 1.58x | ฿-125.41 Million |
| 2015 | 5.32% | 8.17% | 0.40x | 1.64x | ฿-106.98 Million |
| 2016 | 4.56% | 9.00% | 0.30x | 1.71x | ฿-122.61 Million |
| 2017 | 2.43% | 4.66% | 0.32x | 1.64x | ฿-174.81 Million |
| 2018 | 3.47% | 5.99% | 0.30x | 1.93x | ฿-154.11 Million |
| 2019 | 8.04% | 9.31% | 0.37x | 2.31x | ฿-46.96 Million |
| 2020 | 1.73% | 2.43% | 0.31x | 2.32x | ฿-193.84 Million |
| 2021 | 1.77% | 2.96% | 0.25x | 2.41x | ฿-196.00 Million |
| 2022 | 4.57% | 4.71% | 0.42x | 2.33x | ฿-133.78 Million |
| 2023 | 1.43% | 1.73% | 0.32x | 2.63x | ฿-207.17 Million |
| 2024 | -2.19% | -3.34% | 0.25x | 2.61x | ฿-282.84 Million |
Industry Comparison
This section compares Sammakorn Public Company Limited's net assets metrics with peer companies in the Real Estate Services industry.
Industry Context
- Industry: Real Estate Services
- Average net assets among peers: $14,366,992,437
- Average return on equity (ROE) among peers: 5.64%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Sammakorn Public Company Limited (SAMCO) | ฿2.54 Billion | 3.89% | 1.19x | $13.20 Million |
| Amata VN PCL (AMATAV) | $3.18 Billion | 1.57% | 0.69x | $64.45 Million |
| Bangkok Land Public Company Limited (BLAND) | $47.83 Billion | 4.38% | 0.15x | $232.57 Million |
| Grand Canal Land Public Company Limited (GLAND) | $16.74 Billion | 2.50% | 0.80x | $149.92 Million |
| JAS Asset PCL (J) | $725.50 Million | 0.78% | 2.12x | $27.32 Million |
| Krungdhep Sophon Public Company Limited (KWC) | $798.43 Million | 12.22% | 0.13x | $49.56 Million |
| Nirvana Daii Public Company Limited (NVD) | $5.64 Billion | 2.77% | 1.67x | $42.14 Million |
| The Platinum Group Public Company Limited (PLAT) | $8.73 Billion | 8.84% | 0.20x | $92.51 Million |
| Saha Pathana Inter-Holding PCL (SPI) | $12.57 Billion | 7.99% | 0.10x | $1.26 Billion |
| WHA Corporation Public Company Limited (WHA) | $33.10 Billion | 9.76% | 1.49x | $2.09 Billion |
About Sammakorn Public Company Limited
Sammakorn Public Company Limited, together with its subsidiaries, engages in the real estate development business in Thailand. It operates through four segments: Real Estate Development, Rental, Service, and Restaurant and Bakery. The company develops single houses, townhomes, home offices, condominiums, and upcountry projects. It is also involved in developing land into community malls; provisio… Read more