Sahacogen (Chonburi) Public Company Limited
Ratch Pathana Energy Public Company Limited, together with its subsidiaries, produces and distributes electricity and steam in Thailand. It operates a natural gas power plant with a capacity to produce approximately 154.2 megawatts of electricity and 110 tons of steam per hour; biomass power plant with a capacity to produce 17.1 megawatts of electricity and 28 tons of steam per hour; and solar po… Read more
Sahacogen (Chonburi) Public Company Limited (SCG) - Net Assets
Latest net assets as of September 2025: ฿3.28 Billion THB
Based on the latest financial reports, Sahacogen (Chonburi) Public Company Limited (SCG) has net assets worth ฿3.28 Billion THB as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (฿8.11 Billion) and total liabilities (฿4.83 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 | ฿3.28 Billion |
| % of Total Assets | 40.46% |
| Annual Growth Rate | 3.7% |
| 5-Year Change | 25.5% |
| 10-Year Change | 44.25% |
| Growth Volatility | 10.26 |
Sahacogen (Chonburi) Public Company Limited - Net Assets Trend (2003–2024)
This chart illustrates how Sahacogen (Chonburi) 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 Sahacogen (Chonburi) Public Company Limited (2003–2024)
The table below shows the annual net assets of Sahacogen (Chonburi) Public Company Limited from 2003 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | ฿3.44 Billion | -7.95% |
| 2023-12-31 | ฿3.73 Billion | +1.10% |
| 2022-12-31 | ฿3.69 Billion | -7.20% |
| 2021-12-31 | ฿3.98 Billion | +45.33% |
| 2020-12-31 | ฿2.74 Billion | +0.58% |
| 2019-12-31 | ฿2.72 Billion | +1.36% |
| 2018-12-31 | ฿2.69 Billion | +2.70% |
| 2017-12-31 | ฿2.62 Billion | +6.97% |
| 2016-12-31 | ฿2.45 Billion | +2.63% |
| 2015-12-31 | ฿2.38 Billion | -5.09% |
| 2014-12-31 | ฿2.51 Billion | +0.87% |
| 2013-12-31 | ฿2.49 Billion | +6.20% |
| 2012-12-31 | ฿2.34 Billion | +6.60% |
| 2011-12-31 | ฿2.20 Billion | +5.59% |
| 2010-12-31 | ฿2.08 Billion | +4.75% |
| 2009-12-31 | ฿1.99 Billion | +6.46% |
| 2008-12-31 | ฿1.87 Billion | -1.28% |
| 2007-12-31 | ฿1.89 Billion | +1.35% |
| 2006-12-31 | ฿1.87 Billion | +10.48% |
| 2005-12-31 | ฿1.69 Billion | +3.07% |
| 2004-12-31 | ฿1.64 Billion | +2.23% |
| 2003-12-31 | ฿1.60 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Sahacogen (Chonburi) 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 164.3% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | ฿820.47 Million | 24.46% |
| Common Stock | ฿1.16 Billion | 34.69% |
| Other Comprehensive Income | ฿111.82 Million | 3.33% |
| Other Components | ฿1.26 Billion | 37.52% |
| Total Equity | ฿3.35 Billion | 100.00% |
Sahacogen (Chonburi) Public Company Limited Competitors by Market Cap
The table below lists competitors of Sahacogen (Chonburi) Public Company Limited ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Les Docks des Pétroles d'Ambès -SA
PA:DPAM
|
$11.35 Million |
|
AIR INDUSTRIES GR.DL-001
F:YH1
|
$11.35 Million |
|
First Au Ltd
AU:FAU
|
$11.35 Million |
|
Public Packages Holdings Bhd
KLSE:8273
|
$11.35 Million |
|
TAG Oil Ltd.
OTCQX:TAOIF
|
$11.35 Million |
|
Ree Automotive Holding Inc
NASDAQ:REE
|
$11.34 Million |
|
FINEDIGITAL Inc
KQ:038950
|
$11.34 Million |
|
Balta Group
LSE:0RQK
|
$11.34 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Sahacogen (Chonburi) Public Company Limited's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 3,654,746,046 to 3,354,635,774, a change of -300,110,272 (-8.2%).
- Net loss of 241,524,171 reduced equity.
- Dividend payments of 58,184,098 reduced retained earnings.
- Other comprehensive income decreased equity by 371,143.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ฿-241.52 Million | -7.2% |
| Dividends Paid | ฿58.18 Million | -1.73% |
| Other Comprehensive Income | ฿-371.14K | -0.01% |
| Other Changes | ฿-30.86K | -0.0% |
| Total Change | ฿- | -8.21% |
Book Value vs Market Value Analysis
This analysis compares Sahacogen (Chonburi) 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: 0.80x
- 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 1.33x to 0.80x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2004-12-31 | ฿1.73 | ฿2.30 | x |
| 2005-12-31 | ฿1.78 | ฿2.30 | x |
| 2006-12-31 | ฿1.98 | ฿2.30 | x |
| 2007-12-31 | ฿2.00 | ฿2.30 | x |
| 2008-12-31 | ฿1.93 | ฿2.30 | x |
| 2009-12-31 | ฿2.08 | ฿2.30 | x |
| 2010-12-31 | ฿2.18 | ฿2.30 | x |
| 2011-12-31 | ฿2.27 | ฿2.30 | x |
| 2012-12-31 | ฿2.40 | ฿2.30 | x |
| 2013-12-31 | ฿2.55 | ฿2.30 | x |
| 2014-12-31 | ฿2.58 | ฿2.30 | x |
| 2015-12-31 | ฿2.47 | ฿2.30 | x |
| 2016-12-31 | ฿2.50 | ฿2.30 | x |
| 2017-12-31 | ฿2.68 | ฿2.30 | x |
| 2018-12-31 | ฿2.75 | ฿2.30 | x |
| 2019-12-31 | ฿2.78 | ฿2.30 | x |
| 2020-12-31 | ฿2.79 | ฿2.30 | x |
| 2021-12-31 | ฿4.04 | ฿2.30 | x |
| 2022-12-31 | ฿3.11 | ฿2.30 | x |
| 2023-12-31 | ฿3.14 | ฿2.30 | x |
| 2024-12-31 | ฿2.88 | ฿2.30 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Sahacogen (Chonburi) 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): -7.20%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -6.73%
- • Asset Turnover: 0.43x
- • Equity Multiplier: 2.51x
- Recent ROE (-7.20%) is below the historical average (9.56%), 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 | 20.92% | 16.36% | 0.47x | 2.72x | ฿175.03 Million |
| 2004 | 19.67% | 15.07% | 0.48x | 2.72x | ฿158.40 Million |
| 2005 | 18.53% | 12.99% | 0.48x | 3.00x | ฿144.00 Million |
| 2006 | 19.72% | 13.03% | 0.55x | 2.77x | ฿181.42 Million |
| 2007 | 16.48% | 11.08% | 0.57x | 2.60x | ฿122.49 Million |
| 2008 | 14.00% | 8.53% | 0.65x | 2.52x | ฿74.55 Million |
| 2009 | 13.35% | 8.71% | 0.62x | 2.46x | ฿66.63 Million |
| 2010 | 12.15% | 8.02% | 0.57x | 2.65x | ฿44.62 Million |
| 2011 | 11.60% | 7.16% | 0.63x | 2.57x | ฿34.57 Million |
| 2012 | 11.81% | 6.61% | 0.66x | 2.70x | ฿41.56 Million |
| 2013 | 12.94% | 6.95% | 0.72x | 2.57x | ฿71.51 Million |
| 2014 | 8.94% | 4.68% | 0.74x | 2.58x | ฿-26.11 Million |
| 2015 | 2.64% | 1.59% | 0.63x | 2.62x | ฿-173.37 Million |
| 2016 | 6.89% | 4.15% | 0.58x | 2.86x | ฿-74.39 Million |
| 2017 | 11.71% | 7.43% | 0.56x | 2.80x | ฿43.71 Million |
| 2018 | 8.20% | 5.12% | 0.60x | 2.66x | ฿-47.16 Million |
| 2019 | 5.26% | 3.22% | 0.64x | 2.54x | ฿-125.73 Million |
| 2020 | 3.99% | 2.67% | 0.60x | 2.49x | ฿-159.85 Million |
| 2021 | 2.60% | 2.41% | 0.56x | 1.95x | ฿-288.54 Million |
| 2022 | -6.34% | -3.99% | 0.67x | 2.36x | ฿-590.50 Million |
| 2023 | 2.52% | 1.83% | 0.51x | 2.72x | ฿-273.20 Million |
| 2024 | -7.20% | -6.73% | 0.43x | 2.51x | ฿-576.99 Million |
Industry Comparison
This section compares Sahacogen (Chonburi) Public Company Limited's net assets metrics with peer companies in the Utilities - Regulated Electric industry.
Industry Context
- Industry: Utilities - Regulated Electric
- Average net assets among peers: $50,794,600,966
- Average return on equity (ROE) among peers: 3.84%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Sahacogen (Chonburi) Public Company Limited (SCG) | ฿3.28 Billion | 20.92% | 1.47x | $11.35 Million |
| Global Power Synergy PCL (GPSC) | $26.02 Billion | 6.07% | 0.65x | $626.46 Million |
| Global Power Synergy Public Company Limited (GPSC-R) | $110.18 Billion | 5.45% | 1.29x | $801.90 Million |
| Ratch Group Public Company Limited (RATCH) | $16.19 Billion | 0.00% | 1.29x | $899.39 Million |