Susco Public Company Limited
Susco Public Company Limited engages in the wholesale and retail of fuel products in Thailand, Cambodia, Myanmar, Laos, and China. The company sells benzene, diesel oil, gasohol, natural gas, liquefied petroleum gas, and lubricants, as well as marts. It also provides management and marine transportation services; leases land and service stations; sells consumer goods at the convenience store thro… Read more
Susco Public Company Limited (SUSCO) - Net Assets
Latest net assets as of September 2025: ฿4.31 Billion THB
Based on the latest financial reports, Susco Public Company Limited (SUSCO) has net assets worth ฿4.31 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 (฿10.39 Billion) and total liabilities (฿6.08 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 | ฿4.31 Billion |
| % of Total Assets | 41.47% |
| Annual Growth Rate | 7.18% |
| 5-Year Change | 30.94% |
| 10-Year Change | 45.73% |
| Growth Volatility | 16.31 |
Susco Public Company Limited - Net Assets Trend (2000–2024)
This chart illustrates how Susco 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 Susco Public Company Limited (2000–2024)
The table below shows the annual net assets of Susco Public Company Limited from 2000 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | ฿4.52 Billion | -1.14% |
| 2023-12-31 | ฿4.58 Billion | +20.14% |
| 2022-12-31 | ฿3.81 Billion | +8.01% |
| 2021-12-31 | ฿3.53 Billion | +2.08% |
| 2020-12-31 | ฿3.45 Billion | -4.40% |
| 2019-12-31 | ฿3.61 Billion | +1.04% |
| 2018-12-31 | ฿3.58 Billion | -0.45% |
| 2017-12-31 | ฿3.59 Billion | +7.21% |
| 2016-12-31 | ฿3.35 Billion | +7.96% |
| 2015-12-31 | ฿3.10 Billion | +4.97% |
| 2014-12-31 | ฿2.96 Billion | +10.20% |
| 2013-12-31 | ฿2.68 Billion | +15.53% |
| 2012-12-31 | ฿2.32 Billion | +66.09% |
| 2011-12-31 | ฿1.40 Billion | +4.21% |
| 2010-12-31 | ฿1.34 Billion | +0.51% |
| 2009-12-31 | ฿1.34 Billion | +7.44% |
| 2008-12-31 | ฿1.24 Billion | -1.92% |
| 2007-12-31 | ฿1.27 Billion | -3.70% |
| 2006-12-31 | ฿1.32 Billion | -4.50% |
| 2005-12-31 | ฿1.38 Billion | +1.23% |
| 2004-12-31 | ฿1.36 Billion | +1.10% |
| 2003-12-31 | ฿1.35 Billion | +47.50% |
| 2002-12-31 | ฿912.58 Million | +14.93% |
| 2001-12-31 | ฿794.02 Million | -7.25% |
| 2000-12-31 | ฿856.05 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Susco 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 318629800000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | ฿3.19 Billion | 70.32% |
| Common Stock | ฿1.00 Billion | 22.07% |
| Other Comprehensive Income | ฿137.50 Million | 3.03% |
| Other Components | ฿207.39 Million | 4.58% |
| Total Equity | ฿4.53 Billion | 100.00% |
Susco Public Company Limited Competitors by Market Cap
The table below lists competitors of Susco Public Company Limited ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
AGAGF
PINK:AGAGF
|
$39.40 Million |
|
Punjab Chemicals & Crop Protection Limited
NSE:PUNJABCHEM
|
$39.40 Million |
|
INFOM
KLSE:0265
|
$39.41 Million |
|
Texaf S.A.
LSE:0Q5Q
|
$39.41 Million |
|
Copartner Technology Corp
TW:3550
|
$39.39 Million |
|
Blue Cap AG
XETRA:B7E
|
$39.38 Million |
|
Osaka Steel Co., Ltd.
PINK:OSKXF
|
$39.34 Million |
|
Playmates Holdings Limited
PINK:PYHOF
|
$39.34 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Susco Public Company Limited's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 4,580,600,000 to 4,531,188,000, a change of -49,412,000 (-1.1%).
- Net income of 291,719,000 contributed positively to equity growth.
- Dividend payments of 279,281,000 reduced retained earnings.
- Other comprehensive income decreased equity by 335,432,000.
- Other factors increased equity by 273,582,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ฿291.72 Million | +6.44% |
| Dividends Paid | ฿279.28 Million | -6.16% |
| Other Comprehensive Income | ฿-335.43 Million | -7.4% |
| Other Changes | ฿273.58 Million | +6.04% |
| Total Change | ฿- | -1.08% |
Book Value vs Market Value Analysis
This analysis compares Susco 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: 0.46x
- 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 1.75x to 0.46x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2005-12-31 | ฿1.19 | ฿2.08 | x |
| 2006-12-31 | ฿1.14 | ฿2.08 | x |
| 2007-12-31 | ฿1.10 | ฿2.08 | x |
| 2008-12-31 | ฿1.08 | ฿2.08 | x |
| 2009-12-31 | ฿1.21 | ฿2.08 | x |
| 2010-12-31 | ฿1.23 | ฿2.08 | x |
| 2011-12-31 | ฿1.30 | ฿2.08 | x |
| 2012-12-31 | ฿2.19 | ฿2.08 | x |
| 2013-12-31 | ฿1.98 | ฿2.08 | x |
| 2014-12-31 | ฿2.69 | ฿2.08 | x |
| 2015-12-31 | ฿2.82 | ฿2.08 | x |
| 2016-12-31 | ฿3.05 | ฿2.08 | x |
| 2017-12-31 | ฿3.27 | ฿2.08 | x |
| 2018-12-31 | ฿3.25 | ฿2.08 | x |
| 2019-12-31 | ฿3.52 | ฿2.08 | x |
| 2020-12-31 | ฿3.58 | ฿2.08 | x |
| 2021-12-31 | ฿3.53 | ฿2.08 | x |
| 2022-12-31 | ฿3.81 | ฿2.08 | x |
| 2023-12-31 | ฿4.58 | ฿2.08 | x |
| 2024-12-31 | ฿4.53 | ฿2.08 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Susco 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): 6.44%
- The company has moderate efficiency in generating returns from equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 0.90%
- • Asset Turnover: 3.03x
- • Equity Multiplier: 2.36x
- Recent ROE (6.44%) is below the historical average (8.62%), 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 | 4.24% | 1.16% | 2.54x | 1.43x | ฿-77.55 Million |
| 2004 | 4.70% | 0.97% | 3.31x | 1.47x | ฿-72.08 Million |
| 2005 | 5.16% | 0.96% | 3.69x | 1.45x | ฿-66.66 Million |
| 2006 | -2.08% | -0.33% | 4.12x | 1.54x | ฿-158.93 Million |
| 2007 | -3.84% | -0.53% | 4.06x | 1.77x | ฿-175.37 Million |
| 2008 | -0.14% | -0.02% | 5.08x | 1.50x | ฿-125.96 Million |
| 2009 | 8.57% | 1.39% | 4.41x | 1.40x | ฿-19.05 Million |
| 2010 | 5.90% | 0.75% | 5.77x | 1.37x | ฿-55.04 Million |
| 2011 | 10.29% | 1.02% | 6.16x | 1.64x | ฿4.08 Million |
| 2012 | 43.97% | 6.45% | 2.57x | 2.65x | ฿788.79 Million |
| 2013 | 6.63% | 0.77% | 3.96x | 2.17x | ฿-90.43 Million |
| 2014 | 11.57% | 1.40% | 4.52x | 1.83x | ฿46.51 Million |
| 2015 | 5.00% | 0.81% | 3.72x | 1.66x | ฿-155.28 Million |
| 2016 | 8.50% | 1.49% | 3.50x | 1.63x | ฿-50.28 Million |
| 2017 | 6.20% | 0.96% | 3.99x | 1.61x | ฿-136.69 Million |
| 2018 | 7.93% | 1.01% | 4.77x | 1.64x | ฿-73.94 Million |
| 2019 | 10.31% | 1.40% | 4.90x | 1.51x | ฿11.73 Million |
| 2020 | 5.83% | 1.32% | 2.76x | 1.61x | ฿-155.88 Million |
| 2021 | 6.62% | 1.17% | 2.93x | 1.93x | ฿-119.07 Million |
| 2022 | 11.08% | 1.26% | 3.83x | 2.30x | ฿41.26 Million |
| 2023 | 26.82% | 3.82% | 3.27x | 2.15x | ฿770.46 Million |
| 2024 | 6.44% | 0.90% | 3.03x | 2.36x | ฿-161.40 Million |
Industry Comparison
This section compares Susco Public Company Limited's net assets metrics with peer companies in the Oil & Gas Refining & Marketing industry.
Industry Context
- Industry: Oil & Gas Refining & Marketing
- Average net assets among peers: $35,091,284,754
- Average return on equity (ROE) among peers: 15.70%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Susco Public Company Limited (SUSCO) | ฿4.31 Billion | 4.24% | 1.41x | $39.40 Million |
| ATLAS (ATLAS) | $1.44 Billion | 19.77% | 4.80x | $22.20 Million |
| Bangchak Corporation Public Company Limited (BCP-R) | $58.82 Billion | 2.94% | 1.17x | $1.02 Billion |
| Esso (Thailand) Public Company Limited (BSRC) | $20.75 Billion | 32.04% | 1.85x | $53.08 Million |
| IRPC Public Company Limited (IRPC) | $83.40 Billion | -1.37% | 1.13x | $411.27 Million |
| PTT Oil and Retail Business Public Company Limited (OR) | $99.87 Billion | 11.49% | 1.08x | $937.47 Million |
| PTT OIL & RETAIL BUSINE-NVDR (OR-R) | $38.71 Billion | 28.15% | 2.93x | $1.16 Billion |
| Premier Tank Corp. PCL (PTC) | $902.73 Million | 5.20% | 0.02x | $3.24 Million |
| Sea Oil Public Company Limited (SEAOIL) | $164.21 Million | 27.79% | 1.39x | $31.65 Million |
| Siamgas and Petrochemicals Public Company Limited (SGP) | $10.13 Billion | 8.60% | 2.53x | $103.31 Million |
| Star Petroleum Refining Co Ltd (SPRC) | $36.72 Billion | 22.40% | 0.66x | $367.39 Million |