Scan Inter PCL
Scan Inter Public Company Limited, together with its subsidiaries, primarily engages in trading natural gas through natural gas vehicle (NGV) service stations in Thailand. The company operates through four segments: Gas and Oil Related Business; Natural Gas Vehicles Related Business; Renewable Energy; and Transportation Business. It engages in trading of gas through NGV service stations for vehic… Read more
Scan Inter PCL (SCN) - Net Assets
Latest net assets as of September 2025: ฿2.82 Billion THB
Based on the latest financial reports, Scan Inter PCL (SCN) has net assets worth ฿2.82 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 (฿5.40 Billion) and total liabilities (฿2.58 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 | ฿2.82 Billion |
| % of Total Assets | 52.23% |
| Annual Growth Rate | 9.32% |
| 5-Year Change | 16.16% |
| 10-Year Change | 29.76% |
| Growth Volatility | 26.51 |
Scan Inter PCL - Net Assets Trend (2011–2024)
This chart illustrates how Scan Inter PCL's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Scan Inter PCL (2011–2024)
The table below shows the annual net assets of Scan Inter PCL from 2011 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | ฿3.00 Billion | -6.66% |
| 2023-12-31 | ฿3.22 Billion | +6.99% |
| 2022-12-31 | ฿3.01 Billion | +11.67% |
| 2021-12-31 | ฿2.69 Billion | +4.16% |
| 2020-12-31 | ฿2.58 Billion | -4.04% |
| 2019-12-31 | ฿2.69 Billion | +2.97% |
| 2018-12-31 | ฿2.62 Billion | +2.20% |
| 2017-12-31 | ฿2.56 Billion | +2.10% |
| 2016-12-31 | ฿2.51 Billion | +8.35% |
| 2015-12-31 | ฿2.31 Billion | +84.63% |
| 2014-12-31 | ฿1.25 Billion | +45.36% |
| 2013-12-31 | ฿862.15 Million | +26.27% |
| 2012-12-31 | ฿682.80 Million | -27.52% |
| 2011-12-31 | ฿942.00 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Scan Inter PCL'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 37.1% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | ฿731.45 Million | 25.41% |
| Common Stock | ฿606.86 Million | 21.08% |
| Other Comprehensive Income | ฿86.61 Million | 3.01% |
| Other Components | ฿1.45 Billion | 50.50% |
| Total Equity | ฿2.88 Billion | 100.00% |
Scan Inter PCL Competitors by Market Cap
The table below lists competitors of Scan Inter PCL ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Jaycorp Bhd
KLSE:7152
|
$5.01 Million |
|
Sports Entertainment Group Ltd
AU:SEG
|
$5.01 Million |
|
Turnstone Biologics Corp. Common Stock
NASDAQ:TSBX
|
$5.01 Million |
|
Precio Fishbone AB (publ)
ST:PRCO-B
|
$5.01 Million |
|
Emdeki Utama Tbk PT
JK:MDKI
|
$5.00 Million |
|
Da Lue International Holding Co Ltd
TWO:4804
|
$5.00 Million |
|
Solid Automotive Bhd
KLSE:5242
|
$5.00 Million |
|
Sentinel Metals Ltd
AU:SNM
|
$5.00 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Scan Inter PCL's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 3,097,836,000 to 2,878,423,000, a change of -219,413,000 (-7.1%).
- Net loss of 217,449,000 reduced equity.
- Dividend payments of 15,042,000 reduced retained earnings.
- Other comprehensive income decreased equity by 64,568,000.
- Other factors increased equity by 77,646,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ฿-217.45 Million | -7.55% |
| Dividends Paid | ฿15.04 Million | -0.52% |
| Other Comprehensive Income | ฿-64.57 Million | -2.24% |
| Other Changes | ฿77.65 Million | +2.7% |
| Total Change | ฿- | -7.08% |
Book Value vs Market Value Analysis
This analysis compares Scan Inter PCL'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: 0.15x
- 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 0.39x to 0.15x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2012-12-31 | ฿0.95 | ฿0.37 | x |
| 2013-12-31 | ฿0.95 | ฿0.37 | x |
| 2014-12-31 | ฿1.39 | ฿0.37 | x |
| 2015-12-31 | ฿2.00 | ฿0.37 | x |
| 2016-12-31 | ฿2.09 | ฿0.37 | x |
| 2017-12-31 | ฿2.13 | ฿0.37 | x |
| 2018-12-31 | ฿2.18 | ฿0.37 | x |
| 2019-12-31 | ฿2.24 | ฿0.37 | x |
| 2020-12-31 | ฿2.15 | ฿0.37 | x |
| 2021-12-31 | ฿2.24 | ฿0.37 | x |
| 2022-12-31 | ฿2.51 | ฿0.37 | x |
| 2023-12-31 | ฿2.58 | ฿0.37 | x |
| 2024-12-31 | ฿2.40 | ฿0.37 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Scan Inter PCL 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): -7.55%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -13.63%
- • Asset Turnover: 0.28x
- • Equity Multiplier: 2.00x
- Recent ROE (-7.55%) is below the historical average (8.74%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2012 | 13.78% | 5.99% | 0.52x | 4.38x | ฿25.78 Million |
| 2013 | 9.72% | 3.84% | 0.70x | 3.60x | ฿-2.35 Million |
| 2014 | 31.99% | 18.98% | 0.70x | 2.41x | ฿275.63 Million |
| 2015 | 9.74% | 10.76% | 0.54x | 1.67x | ฿-5.98 Million |
| 2016 | 12.28% | 12.28% | 0.55x | 1.81x | ฿57.26 Million |
| 2017 | 8.46% | 8.62% | 0.51x | 1.92x | ฿-39.29 Million |
| 2018 | 6.85% | 5.74% | 0.52x | 2.31x | ฿-82.43 Million |
| 2019 | 7.27% | 6.59% | 0.60x | 1.84x | ฿-73.45 Million |
| 2020 | 1.68% | 2.90% | 0.27x | 2.12x | ฿-215.10 Million |
| 2021 | 2.54% | 4.05% | 0.30x | 2.10x | ฿-200.86 Million |
| 2022 | 11.40% | 24.48% | 0.25x | 1.86x | ฿42.03 Million |
| 2023 | 5.42% | 8.94% | 0.30x | 1.99x | ฿-141.96 Million |
| 2024 | -7.55% | -13.63% | 0.28x | 2.00x | ฿-505.29 Million |
Industry Comparison
This section compares Scan Inter PCL's net assets metrics with peer companies in the Utilities - Regulated Gas industry.
Industry Context
- Industry: Utilities - Regulated Gas
- Average net assets among peers: $992,605,380
- Average return on equity (ROE) among peers: 32.39%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Scan Inter PCL (SCN) | ฿2.82 Billion | 13.78% | 0.91x | $5.01 Million |
| Wp Energy Public Company Limited (WP) | $992.61 Million | 32.39% | 4.76x | $17.99 Million |