WHA Corporation Public Company Limited
WHA Corporation Public Company Limited, together with its subsidiaries, develops, rents, and sells lands, buildings, factories, warehouses, and other properties in Thailand and internationally. It also develops and manages of properties in industrial estates and zones. In addition, the company provides digital, data center, Internet connection, and other IT services; and public utilities, facilit… Read more
WHA Corporation Public Company Limited (WHA-R) - Net Assets
Latest net assets as of June 2025: ฿38.62 Billion THB
Based on the latest financial reports, WHA Corporation Public Company Limited (WHA-R) has net assets worth ฿38.62 Billion THB as of June 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (฿100.74 Billion) and total liabilities (฿62.11 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 | ฿38.62 Billion |
| % of Total Assets | 38.34% |
| Annual Growth Rate | 32.02% |
| 5-Year Change | 19.72% |
| 10-Year Change | 77.81% |
| Growth Volatility | 107.7 |
WHA Corporation Public Company Limited - Net Assets Trend (2011–2024)
This chart illustrates how WHA Corporation 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 WHA Corporation Public Company Limited (2011–2024)
The table below shows the annual net assets of WHA Corporation Public Company Limited from 2011 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | ฿38.51 Billion | +3.18% |
| 2023-12-31 | ฿37.32 Billion | +4.80% |
| 2022-12-31 | ฿35.61 Billion | +4.65% |
| 2021-12-31 | ฿34.03 Billion | +5.79% |
| 2020-12-31 | ฿32.17 Billion | -2.82% |
| 2019-12-31 | ฿33.10 Billion | +6.73% |
| 2018-12-31 | ฿31.01 Billion | +8.69% |
| 2017-12-31 | ฿28.53 Billion | +29.92% |
| 2016-12-31 | ฿21.96 Billion | +1.40% |
| 2015-12-31 | ฿21.66 Billion | +383.45% |
| 2014-12-31 | ฿4.48 Billion | +7.85% |
| 2013-12-31 | ฿4.15 Billion | +36.55% |
| 2012-12-31 | ฿3.04 Billion | +192.62% |
| 2011-12-31 | ฿1.04 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to WHA Corporation 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 3163.8% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | ฿15.64 Billion | 44.91% |
| Other Components | ฿19.19 Billion | 55.09% |
| Total Equity | ฿34.83 Billion | 100.00% |
WHA Corporation Public Company Limited Competitors by Market Cap
The table below lists competitors of WHA Corporation Public Company Limited ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Tuas Ltd
AU:TUA
|
$1.07 Billion |
|
Dongjin Semichem Co. Ltd
KQ:005290
|
$1.07 Billion |
|
Coca-Cola Içecek Anonim Sirketi
PINK:COLZF
|
$1.07 Billion |
|
UTI Asset Management Company Limited
NSE:UTIAMC
|
$1.07 Billion |
|
HeiLongJiang Kingland Technology Co Ltd
SHE:000711
|
$1.07 Billion |
|
Xior Student Housing BVBA
F:5XR
|
$1.07 Billion |
|
Atul Limited
NSE:ATUL
|
$1.07 Billion |
|
Gray Television Inc
NYSE:GTN-A
|
$1.07 Billion |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in WHA Corporation Public Company Limited's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 33,487,380,353 to 34,831,517,494, a change of 1,344,137,141 (4.0%).
- Net income of 4,359,374,641 contributed positively to equity growth.
- Dividend payments of 2,748,584,624 reduced retained earnings.
- Other comprehensive income increased equity by 461,563,077.
- Other factors decreased equity by 728,215,953.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ฿4.36 Billion | +12.52% |
| Dividends Paid | ฿2.75 Billion | -7.89% |
| Other Comprehensive Income | ฿461.56 Million | +1.33% |
| Other Changes | ฿-728.22 Million | -2.09% |
| Total Change | ฿- | 4.01% |
Book Value vs Market Value Analysis
This analysis compares WHA Corporation 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: 1.58x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has decreased from 25.46x to 1.58x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2011-12-31 | ฿0.14 | ฿3.68 | x |
| 2012-12-31 | ฿0.40 | ฿3.68 | x |
| 2013-12-31 | ฿0.43 | ฿3.68 | x |
| 2014-12-31 | ฿0.46 | ฿3.68 | x |
| 2015-12-31 | ฿1.49 | ฿3.68 | x |
| 2016-12-31 | ฿1.50 | ฿3.68 | x |
| 2017-12-31 | ฿1.76 | ฿3.68 | x |
| 2018-12-31 | ฿1.87 | ฿3.68 | x |
| 2019-12-31 | ฿2.00 | ฿3.68 | x |
| 2020-12-31 | ฿1.93 | ฿3.68 | x |
| 2021-12-31 | ฿2.05 | ฿3.68 | x |
| 2022-12-31 | ฿2.14 | ฿3.68 | x |
| 2023-12-31 | ฿2.24 | ฿3.68 | x |
| 2024-12-31 | ฿2.33 | ฿3.68 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently WHA Corporation 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): 12.52%
- The company shows good efficiency in utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 38.46%
- • Asset Turnover: 0.11x
- • Equity Multiplier: 2.92x
- Recent ROE (12.52%) is below the historical average (15.76%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2011 | 41.15% | 193.61% | 0.04x | 4.99x | ฿323.78 Million |
| 2012 | 7.01% | 9.83% | 0.26x | 2.73x | ฿-90.91 Million |
| 2013 | 35.23% | 20.65% | 0.64x | 2.66x | ฿1.05 Billion |
| 2014 | 21.84% | 20.02% | 0.31x | 3.56x | ฿530.61 Million |
| 2015 | 10.47% | 17.08% | 0.14x | 4.24x | ฿88.15 Million |
| 2016 | 14.79% | 17.79% | 0.24x | 3.49x | ฿1.03 Billion |
| 2017 | 12.94% | 34.33% | 0.13x | 2.92x | ฿742.06 Million |
| 2018 | 10.68% | 34.93% | 0.11x | 2.88x | ฿184.24 Million |
| 2019 | 10.95% | 30.86% | 0.13x | 2.79x | ฿281.49 Million |
| 2020 | 8.76% | 36.50% | 0.08x | 2.87x | ฿-356.77 Million |
| 2021 | 8.47% | 24.86% | 0.13x | 2.71x | ฿-469.34 Million |
| 2022 | 12.62% | 29.47% | 0.16x | 2.69x | ฿840.91 Million |
| 2023 | 13.22% | 29.75% | 0.16x | 2.69x | ฿1.08 Billion |
| 2024 | 12.52% | 38.46% | 0.11x | 2.92x | ฿876.22 Million |
Industry Comparison
This section compares WHA Corporation 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: $6,658,326,415
- Average return on equity (ROE) among peers: 3.89%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| WHA Corporation Public Company Limited (WHA-R) | ฿38.62 Billion | 41.15% | 1.61x | $1.07 Billion |
| Amata VN PCL (AMATAV) | $3.12 Billion | 11.85% | 0.96x | $10.84 Million |
| B-52 Capital Public Company Limited (B52) | $217.46 Million | -8.86% | 0.24x | $2.34 Million |
| Grand Canal Land Public Company Limited (GLAND) | $1.73 Billion | 6.93% | 0.09x | $3.56 Million |
| JAS Asset PCL (J) | $969.02 Million | 0.66% | 1.58x | $6.43 Million |
| Krungdhep Sophon Public Company Limited (KWC) | $254.30 Million | 2.77% | 0.20x | $28.52 Million |
| Nirvana Daii Public Company Limited (NVD) | $5.18 Billion | 7.88% | 1.43x | $15.47 Million |
| The Platinum Group Public Company Limited (PLAT) | $9.12 Billion | 7.84% | 0.28x | $38.66 Million |
| Primo Service Solutions PCL (PRI) | $-48.59 Million | 0.00% | 0.00x | $8.96 Million |
| Sammakorn Public Company Limited (SAMCO) | $1.59 Billion | 2.32% | 0.37x | $5.84 Million |
| Saha Pathana Inter-Holding PCL (SPI) | $44.45 Billion | 7.56% | 0.39x | $311.49 Million |