Wow Factor PCL
Wow Factor Public Company Limited, together with its subsidiaries, sells food and beverages in Thailand. It is also involved in the restaurant business. The company was formerly known as Electronics Industry Public Company Limited and changed its name to Wow Factor Public Company Limited in May 2020. The company was founded in 1984 and is based in Bangkok, Thailand.
Wow Factor PCL (W) - Net Assets
Latest net assets as of December 2024: ฿827.43 Million THB
Based on the latest financial reports, Wow Factor PCL (W) has net assets worth ฿827.43 Million THB as of December 2024.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (฿1.41 Billion) and total liabilities (฿586.93 Million). 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 | ฿827.43 Million |
| % of Total Assets | 58.5% |
| Annual Growth Rate | 4.08% |
| 5-Year Change | -12.73% |
| 10-Year Change | 66.57% |
| Growth Volatility | 85.2 |
Wow Factor PCL - Net Assets Trend (2002–2024)
This chart illustrates how Wow Factor 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 Wow Factor PCL (2002–2024)
The table below shows the annual net assets of Wow Factor PCL from 2002 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | ฿827.43 Million | +352.63% |
| 2023-12-31 | ฿182.81 Million | +78.27% |
| 2022-12-31 | ฿102.54 Million | -84.77% |
| 2021-12-31 | ฿673.41 Million | -28.97% |
| 2020-12-31 | ฿948.11 Million | -1.61% |
| 2019-12-31 | ฿963.61 Million | +72.91% |
| 2018-12-31 | ฿557.29 Million | +0.95% |
| 2017-12-31 | ฿552.06 Million | +76.47% |
| 2016-12-31 | ฿312.84 Million | -37.02% |
| 2015-12-31 | ฿496.76 Million | -12.57% |
| 2014-12-31 | ฿568.15 Million | -2.53% |
| 2013-12-31 | ฿582.89 Million | -2.84% |
| 2012-12-31 | ฿599.94 Million | -2.99% |
| 2011-12-31 | ฿618.44 Million | -1.17% |
| 2010-12-31 | ฿625.78 Million | +0.54% |
| 2009-12-31 | ฿622.45 Million | -8.97% |
| 2008-12-31 | ฿683.78 Million | +1.85% |
| 2007-12-31 | ฿671.36 Million | +7.34% |
| 2006-12-31 | ฿625.47 Million | +3.92% |
| 2003-12-31 | ฿601.85 Million | +75.17% |
| 2002-12-31 | ฿343.58 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Wow Factor 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 decreased by 134028008175.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Other Components | ฿1.89 Billion | 368.03% |
| Total Equity | ฿513.52 Million | 100.00% |
Wow Factor PCL Competitors by Market Cap
The table below lists competitors of Wow Factor PCL ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Pearl Gold AG
F:02P
|
$8.89 Million |
|
Glimpse Group Inc
NASDAQ:VRAR
|
$8.90 Million |
|
The Glimpse Group, Inc.
NASDAQ:GGRP
|
$8.90 Million |
|
Siam Brothers Vietnam JSC
VN:SBV
|
$8.90 Million |
|
Gaxos.ai Inc
NASDAQ:GXAI
|
$8.89 Million |
|
Daewoo SBI SPAC 1
KQ:215480
|
$8.89 Million |
|
Aurea SA
PA:AURE
|
$8.89 Million |
|
Pharmala Biotech Holdings Inc
OTCQB:MDXXF
|
$8.89 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Wow Factor PCL's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 182,803,766 to 513,522,810, a change of 330,719,044 (180.9%).
- Net loss of 260,224,623 reduced equity.
- New share issuances of 590,843,667 increased equity.
- Other comprehensive income decreased equity by 257,402,745.
- Other factors increased equity by 257,502,745.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ฿-260.22 Million | -50.67% |
| Share Issuances | ฿590.84 Million | +115.06% |
| Other Comprehensive Income | ฿-257.40 Million | -50.12% |
| Other Changes | ฿257.50 Million | +50.14% |
| Total Change | ฿- | 180.91% |
Book Value vs Market Value Analysis
This analysis compares Wow Factor 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: 1.15x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has increased from 0.00x to 1.15x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2002-12-31 | ฿124.77 | ฿0.29 | x |
| 2003-12-31 | ฿215.41 | ฿0.29 | x |
| 2006-12-31 | ฿170.35 | ฿0.29 | x |
| 2007-12-31 | ฿181.52 | ฿0.29 | x |
| 2008-12-31 | ฿186.23 | ฿0.29 | x |
| 2009-12-31 | ฿169.53 | ฿0.29 | x |
| 2010-12-31 | ฿170.44 | ฿0.29 | x |
| 2011-12-31 | ฿168.44 | ฿0.29 | x |
| 2012-12-31 | ฿163.40 | ฿0.29 | x |
| 2013-12-31 | ฿158.75 | ฿0.29 | x |
| 2014-12-31 | ฿166.12 | ฿0.29 | x |
| 2015-12-31 | ฿108.55 | ฿0.29 | x |
| 2016-12-31 | ฿56.20 | ฿0.29 | x |
| 2017-12-31 | ฿82.13 | ฿0.29 | x |
| 2018-12-31 | ฿43.86 | ฿0.29 | x |
| 2019-12-31 | ฿1.15 | ฿0.29 | x |
| 2020-12-31 | ฿1.37 | ฿0.29 | x |
| 2021-12-31 | ฿0.83 | ฿0.29 | x |
| 2022-12-31 | ฿0.13 | ฿0.29 | x |
| 2023-12-31 | ฿0.21 | ฿0.29 | x |
| 2024-12-31 | ฿0.25 | ฿0.29 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Wow Factor 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): -50.67%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -81.51%
- • Asset Turnover: 0.23x
- • Equity Multiplier: 2.75x
- Recent ROE (-50.67%) is below the historical average (-29.50%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2002 | 19.18% | 17.06% | 0.95x | 1.19x | ฿31.55 Million |
| 2003 | 10.85% | 16.39% | 0.59x | 1.13x | ฿5.09 Million |
| 2006 | 2.52% | 6.13% | 0.40x | 1.04x | ฿-46.76 Million |
| 2007 | 7.80% | 16.48% | 0.45x | 1.05x | ฿-14.75 Million |
| 2008 | 7.54% | 17.72% | 0.42x | 1.02x | ฿-16.85 Million |
| 2009 | -4.70% | -19.27% | 0.24x | 1.03x | ฿-91.53 Million |
| 2010 | 1.53% | 4.45% | 0.34x | 1.01x | ฿-53.00 Million |
| 2011 | 1.36% | 5.07% | 0.26x | 1.02x | ฿-53.41 Million |
| 2012 | -1.13% | -4.81% | 0.23x | 1.03x | ฿-66.77 Million |
| 2013 | -2.28% | -7.11% | 0.31x | 1.05x | ฿-71.58 Million |
| 2014 | -30.36% | -95.33% | 0.31x | 1.03x | ฿-229.28 Million |
| 2015 | -43.19% | -123.07% | 0.29x | 1.22x | ฿-264.21 Million |
| 2016 | -43.04% | -73.51% | 0.47x | 1.24x | ฿-165.92 Million |
| 2017 | -23.82% | -57.22% | 0.28x | 1.47x | ฿-186.72 Million |
| 2018 | 0.94% | 1.76% | 0.38x | 1.39x | ฿-50.50 Million |
| 2019 | -2.78% | -5.15% | 0.34x | 1.59x | ฿-100.70 Million |
| 2020 | -25.01% | -57.06% | 0.32x | 1.35x | ฿-331.94 Million |
| 2021 | -41.05% | -67.03% | 0.31x | 1.96x | ฿-343.79 Million |
| 2022 | -322.57% | -96.02% | 0.49x | 6.83x | ฿-341.02 Million |
| 2023 | -80.70% | -47.32% | 0.42x | 4.04x | ฿-165.80 Million |
| 2024 | -50.67% | -81.51% | 0.23x | 2.75x | ฿-311.58 Million |
Industry Comparison
This section compares Wow Factor PCL's net assets metrics with peer companies in the Food Distribution industry.
Industry Context
- Industry: Food Distribution
- Average net assets among peers: $63,647,340,873
- Average return on equity (ROE) among peers: -103.22%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Wow Factor PCL (W) | ฿827.43 Million | 19.18% | 0.71x | $8.89 Million |
| CP Axtra Public Company Limited (CPAXT) | $298.62 Billion | 3.54% | 0.83x | $707.11 Million |
| Pluk Phak Praw Rak Mae Public Company Limited (OKJ) | $446.31 Million | 8.59% | 1.25x | $17.53 Million |
| Premier Marketing Public Company Limited (PM) | $1.71 Billion | 21.55% | 0.50x | $67.72 Million |
| Saha Pathanapibul Public Company Limited (SPC) | $17.36 Billion | 10.04% | 0.54x | $134.12 Million |
| X Bioscience Public Company Limited (XBIO) | $102.54 Million | -559.80% | 5.83x | $430.24K |