Exotic Food Public Company Limited
Exotic Food Public Company Limited manufactures and distributes various food products in Europe, the United States, and internationally. The company operates through two segments, Seasoning and Dipping Sauces and Cooking Paste. It offers dipping and cooking marinade sauces, salad and dressing oils, wok sauces, cooking pastes and essentials, herbs and spices, fruits and vegetables, heat and serve … Read more
Exotic Food Public Company Limited (XO) - Net Assets
Latest net assets as of December 2025: ฿1.86 Billion THB
Based on the latest financial reports, Exotic Food Public Company Limited (XO) has net assets worth ฿1.86 Billion THB as of December 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (฿2.17 Billion) and total liabilities (฿312.77 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 | ฿1.86 Billion |
| % of Total Assets | 85.59% |
| Annual Growth Rate | 22.62% |
| 5-Year Change | 63.8% |
| 10-Year Change | 250.8% |
| Growth Volatility | 38.36 |
Exotic Food Public Company Limited - Net Assets Trend (2013–2025)
This chart illustrates how Exotic Food 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 Exotic Food Public Company Limited (2013–2025)
The table below shows the annual net assets of Exotic Food Public Company Limited from 2013 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | ฿1.86 Billion | +12.00% |
| 2024-12-31 | ฿1.66 Billion | -8.02% |
| 2023-12-31 | ฿1.80 Billion | +45.63% |
| 2022-12-31 | ฿1.24 Billion | +9.18% |
| 2021-12-31 | ฿1.13 Billion | +10.49% |
| 2020-12-31 | ฿1.03 Billion | +28.21% |
| 2019-12-31 | ฿800.80 Million | +10.41% |
| 2018-12-31 | ฿725.30 Million | +27.69% |
| 2017-12-31 | ฿568.02 Million | +7.24% |
| 2016-12-31 | ฿529.69 Million | +9.24% |
| 2015-12-31 | ฿484.87 Million | +22.29% |
| 2014-12-31 | ฿396.47 Million | +146.45% |
| 2013-12-31 | ฿160.87 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Exotic Food 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 8720.4% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | ฿1.18 Billion | 63.55% |
| Other Components | ฿677.29 Million | 36.45% |
| Total Equity | ฿1.86 Billion | 100.00% |
Exotic Food Public Company Limited Competitors by Market Cap
The table below lists competitors of Exotic Food Public Company Limited ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Renascor Resources Limited
PINK:RSNUF
|
$73.35 Million |
|
Scancell Holdings plc
PINK:SCNLF
|
$73.42 Million |
|
1SPATIAL PLC LS -10
F:G7Z1
|
$73.44 Million |
|
A.F.P. Provida
SN:PROVIDA
|
$73.44 Million |
|
Metalfrio Solutions S.A
SA:FRIO3
|
$73.32 Million |
|
DT Cloud Star Acquisition Corporation Ordinary Shares
NASDAQ:DTSQ
|
$73.31 Million |
|
Companhia Energética de Brasília - CEB
SA:CEBR3
|
$73.31 Million |
|
Akebono Brake Industry Co. Ltd
PINK:AKBIF
|
$73.29 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Exotic Food Public Company Limited's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 1,659,015,332 to 1,858,152,740, a change of 199,137,408 (12.0%).
- Net income of 506,631,067 contributed positively to equity growth.
- Dividend payments of 307,493,659 reduced retained earnings.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ฿506.63 Million | +27.27% |
| Dividends Paid | ฿307.49 Million | -16.55% |
| Total Change | ฿- | 12.00% |
Book Value vs Market Value Analysis
This analysis compares Exotic Food 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: 3.16x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has decreased from 18.68x to 3.16x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2013-12-31 | ฿0.73 | ฿13.70 | x |
| 2014-12-31 | ฿1.30 | ฿13.70 | x |
| 2015-12-31 | ฿1.39 | ฿13.70 | x |
| 2016-12-31 | ฿1.43 | ฿13.70 | x |
| 2017-12-31 | ฿1.54 | ฿13.70 | x |
| 2018-12-31 | ฿1.88 | ฿13.70 | x |
| 2019-12-31 | ฿1.92 | ฿13.70 | x |
| 2020-12-31 | ฿2.42 | ฿13.70 | x |
| 2021-12-31 | ฿2.65 | ฿13.70 | x |
| 2022-12-31 | ฿2.91 | ฿13.70 | x |
| 2023-12-31 | ฿4.23 | ฿13.70 | x |
| 2024-12-31 | ฿3.87 | ฿13.70 | x |
| 2025-12-31 | ฿4.34 | ฿13.70 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Exotic Food 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): 27.27%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 23.54%
- • Asset Turnover: 0.99x
- • Equity Multiplier: 1.17x
- Recent ROE (27.27%) is above the historical average (25.65%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2013 | 5.52% | 1.46% | 2.55x | 1.48x | ฿-7.21 Million |
| 2014 | 21.74% | 11.73% | 1.54x | 1.21x | ฿46.55 Million |
| 2015 | 17.70% | 11.60% | 1.20x | 1.27x | ฿37.36 Million |
| 2016 | 14.63% | 8.82% | 1.26x | 1.31x | ฿24.50 Million |
| 2017 | 10.39% | 6.25% | 1.26x | 1.32x | ฿2.22 Million |
| 2018 | 30.59% | 19.38% | 1.15x | 1.37x | ฿149.37 Million |
| 2019 | 15.23% | 12.31% | 1.06x | 1.17x | ฿41.91 Million |
| 2020 | 31.02% | 25.12% | 1.02x | 1.21x | ฿215.81 Million |
| 2021 | 40.75% | 30.32% | 1.11x | 1.21x | ฿348.86 Million |
| 2022 | 27.47% | 23.38% | 0.93x | 1.27x | ฿216.31 Million |
| 2023 | 43.52% | 31.14% | 1.14x | 1.23x | ฿604.67 Million |
| 2024 | 47.66% | 31.90% | 1.27x | 1.18x | ฿624.86 Million |
| 2025 | 27.27% | 23.54% | 0.99x | 1.17x | ฿320.82 Million |
Industry Comparison
This section compares Exotic Food Public Company Limited's net assets metrics with peer companies in the Packaged Foods industry.
Industry Context
- Industry: Packaged Foods
- Average net assets among peers: $1,027,052,102
- Average return on equity (ROE) among peers: 6.68%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Exotic Food Public Company Limited (XO) | ฿1.86 Billion | 5.52% | 0.17x | $73.33 Million |
| Asian Alliance International PCL (AAI) | $1.96 Billion | 10.89% | 0.43x | $43.65 Million |
| ASIAN PALM OIL PUBLIC COMPANY LIMITED (APO) | $237.14 Million | 5.48% | 0.40x | $9.59 Million |
| Asian Sea Corporation Public Company Limited (ASIAN) | $859.25 Million | 17.72% | 0.92x | $49.52 Million |
| Bioscience Animal Health PCL (BIS) | $212.85 Million | 25.58% | 2.83x | $4.82 Million |
| Seafresh Industry Public Company Limited (CFRESH) | $1.80 Billion | -11.36% | 1.62x | $7.03 Million |
| Chin Huay PCL (CH) | $1.26 Billion | 4.46% | 0.41x | $13.50 Million |
| CHAOSUA FOODS INDUSTRY PUBLIC COMPANY LIMITED (CHAO) | $705.27 Million | 12.28% | 0.37x | $12.59 Million |
| Kiang Huat Sea Gull Trading Frozen Food Public Company Limited (CHOTI) | $845.53 Million | -15.45% | 1.71x | $3.84 Million |
| Chiangmai Frozen Foods Public Company Limited (CM) | $1.37 Billion | 7.17% | 0.11x | $6.04 Million |
| Thai Coconut Public Company Limited (COCOCO) | $1.01 Billion | 10.08% | 1.49x | $48.75 Million |