ROCKWOOL International A/S (ROCK-A) - Net Assets
Based on the latest financial reports, ROCKWOOL International A/S (ROCK-A) has net assets worth Dkr2.74 Billion DKK (≈ $428.51 Million USD) as of December 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Dkr3.64 Billion ≈ $569.37 Million USD) and total liabilities (Dkr900.29 Million ≈ $140.86 Million USD). 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. Check ROCKWOOL International A/S asset resilience ratio to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Dkr2.74 Billion |
| % of Total Assets | 75.26% |
| Annual Growth Rate | 7.18% |
| 5-Year Change | 14.4% |
| 10-Year Change | 78.32% |
| Growth Volatility | 7.97 |
ROCKWOOL International A/S - Net Assets Trend (2002–2025)
This chart illustrates how ROCKWOOL International A/S's net assets have evolved over time, based on quarterly financial data. Also explore ROCKWOOL International A/S assets under control for the complete picture of this company's asset base.
Annual Net Assets for ROCKWOOL International A/S (2002–2025)
The table below shows the annual net assets of ROCKWOOL International A/S from 2002 to 2025. For live valuation and market cap data, see how much is ROCKWOOL International A/S worth.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | Dkr2.74 Billion ≈ $428.51 Million |
-11.25% |
| 2024-12-31 | Dkr3.09 Billion ≈ $482.83 Million |
+10.06% |
| 2023-12-31 | Dkr2.80 Billion ≈ $438.71 Million |
+8.68% |
| 2022-12-31 | Dkr2.58 Billion ≈ $403.66 Million |
+7.77% |
| 2021-12-31 | Dkr2.39 Billion ≈ $374.56 Million |
+14.44% |
| 2020-12-31 | Dkr2.09 Billion ≈ $327.31 Million |
-1.23% |
| 2019-12-31 | Dkr2.12 Billion ≈ $331.38 Million |
+12.84% |
| 2018-12-31 | Dkr1.88 Billion ≈ $293.67 Million |
+11.43% |
| 2017-12-31 | Dkr1.68 Billion ≈ $263.55 Million |
+9.68% |
| 2016-12-31 | Dkr1.54 Billion ≈ $240.30 Million |
+12.36% |
| 2015-12-31 | Dkr1.37 Billion ≈ $213.88 Million |
+4.90% |
| 2014-12-31 | Dkr1.30 Billion ≈ $203.88 Million |
+1.52% |
| 2013-12-31 | Dkr1.28 Billion ≈ $200.82 Million |
+1.59% |
| 2012-12-31 | Dkr1.26 Billion ≈ $197.69 Million |
+8.66% |
| 2011-12-31 | Dkr1.16 Billion ≈ $181.93 Million |
-1.39% |
| 2010-12-31 | Dkr1.18 Billion ≈ $184.49 Million |
+6.64% |
| 2009-12-31 | Dkr1.11 Billion ≈ $173.01 Million |
+6.69% |
| 2008-12-31 | Dkr1.04 Billion ≈ $162.16 Million |
-0.63% |
| 2007-12-31 | Dkr1.04 Billion ≈ $163.18 Million |
+28.92% |
| 2006-12-31 | Dkr808.99 Million ≈ $126.57 Million |
+19.02% |
| 2005-12-31 | Dkr679.74 Million ≈ $106.35 Million |
+13.11% |
| 2004-12-31 | Dkr600.96 Million ≈ $94.02 Million |
+8.14% |
| 2003-12-31 | Dkr555.73 Million ≈ $86.95 Million |
+0.07% |
| 2002-12-31 | Dkr555.33 Million ≈ $86.88 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to ROCKWOOL International A/S'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 291368799200.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Dkr2.91 Billion | 106.38% |
| Common Stock | Dkr27.98 Million | 1.02% |
| Other Comprehensive Income | Dkr-202.84 Million | -7.41% |
| Total Equity | Dkr2.74 Billion | 100.00% |
ROCKWOOL International A/S Competitors by Market Cap
The table below lists competitors of ROCKWOOL International A/S ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Structure Therapeutics Inc. American Depositary Shares
NASDAQ:GPCR
|
$2.99 Billion |
|
Tianjin Guangyu Development Co Ltd
SHE:000537
|
$2.99 Billion |
|
Ebro Foods
MC:EBRO
|
$2.99 Billion |
|
Shanghai Huayi Group Corp Ltd A
SHG:600623
|
$2.99 Billion |
|
China South Publishing & Media Group Co Ltd
SHG:601098
|
$2.99 Billion |
|
Shaanxi Huaqin Technology Industry Co. Ltd. A
SHG:688281
|
$2.99 Billion |
|
Brookfield Business Partners L.P.
TO:BBU-UN
|
$2.99 Billion |
|
Cushman & Wakefield plc
NYSE:CWK
|
$2.99 Billion |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in ROCKWOOL International A/S's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 3,085,000,000 to 2,738,826,744, a change of -346,173,256 (-11.2%).
- Net income of 27,956,298 contributed positively to equity growth.
- Dividend payments of 177,722,180 reduced retained earnings.
- Share repurchases of 156,754,957 reduced equity.
- Other comprehensive income decreased equity by 202,839,047.
- Other factors increased equity by 163,186,630.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Dkr27.96 Million | +1.02% |
| Dividends Paid | Dkr177.72 Million | -6.49% |
| Share Repurchases | Dkr156.75 Million | -5.72% |
| Other Comprehensive Income | Dkr-202.84 Million | -7.41% |
| Other Changes | Dkr163.19 Million | +5.96% |
| Total Change | Dkr- | -11.22% |
Book Value vs Market Value Analysis
This analysis compares ROCKWOOL International A/S'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: 14.69x
- 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 80.72x to 14.69x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2002-12-31 | Dkr2.42 | Dkr195.60 | x |
| 2003-12-31 | Dkr2.47 | Dkr195.60 | x |
| 2004-12-31 | Dkr2.72 | Dkr195.60 | x |
| 2005-12-31 | Dkr3.12 | Dkr195.60 | x |
| 2006-12-31 | Dkr3.65 | Dkr195.60 | x |
| 2007-12-31 | Dkr4.67 | Dkr195.60 | x |
| 2008-12-31 | Dkr4.60 | Dkr195.60 | x |
| 2009-12-31 | Dkr4.93 | Dkr195.60 | x |
| 2010-12-31 | Dkr5.30 | Dkr195.60 | x |
| 2011-12-31 | Dkr5.38 | Dkr195.60 | x |
| 2012-12-31 | Dkr5.83 | Dkr195.60 | x |
| 2013-12-31 | Dkr5.93 | Dkr195.60 | x |
| 2014-12-31 | Dkr5.98 | Dkr195.60 | x |
| 2015-12-31 | Dkr6.29 | Dkr195.60 | x |
| 2016-12-31 | Dkr7.04 | Dkr195.60 | x |
| 2017-12-31 | Dkr7.68 | Dkr195.60 | x |
| 2018-12-31 | Dkr8.54 | Dkr195.60 | x |
| 2019-12-31 | Dkr9.63 | Dkr195.60 | x |
| 2020-12-31 | Dkr9.58 | Dkr195.60 | x |
| 2021-12-31 | Dkr11.08 | Dkr195.60 | x |
| 2022-12-31 | Dkr11.94 | Dkr195.60 | x |
| 2023-12-31 | Dkr12.98 | Dkr195.60 | x |
| 2024-12-31 | Dkr14.33 | Dkr195.60 | x |
| 2025-12-31 | Dkr13.32 | Dkr195.60 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently ROCKWOOL International A/S 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): 1.02%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 0.72%
- • Asset Turnover: 1.06x
- • Equity Multiplier: 1.33x
- Recent ROE (1.02%) is below the historical average (12.12%), 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 | 8.39% | 4.19% | 1.15x | 1.74x | Dkr-8.55 Million |
| 2003 | 14.54% | 7.15% | 1.21x | 1.68x | Dkr24.63 Million |
| 2004 | 18.11% | 8.79% | 1.29x | 1.59x | Dkr48.39 Million |
| 2005 | 11.35% | 5.73% | 1.25x | 1.58x | Dkr9.15 Million |
| 2006 | 16.01% | 8.23% | 1.34x | 1.45x | Dkr47.84 Million |
| 2007 | 25.91% | 14.14% | 1.28x | 1.44x | Dkr161.92 Million |
| 2008 | 26.90% | 14.67% | 1.20x | 1.53x | Dkr169.58 Million |
| 2009 | 4.40% | 3.13% | 1.01x | 1.39x | Dkr-59.92 Million |
| 2010 | 6.26% | 4.58% | 0.96x | 1.43x | Dkr-43.04 Million |
| 2011 | 7.22% | 4.53% | 1.08x | 1.47x | Dkr-32.22 Million |
| 2012 | 8.21% | 5.26% | 1.13x | 1.38x | Dkr-22.57 Million |
| 2013 | 9.02% | 5.78% | 1.08x | 1.45x | Dkr-12.49 Million |
| 2014 | 8.65% | 5.16% | 1.11x | 1.52x | Dkr-17.54 Million |
| 2015 | 6.68% | 4.13% | 1.10x | 1.47x | Dkr-45.24 Million |
| 2016 | 10.85% | 7.55% | 1.10x | 1.30x | Dkr12.99 Million |
| 2017 | 12.72% | 8.99% | 1.10x | 1.29x | Dkr45.58 Million |
| 2018 | 14.15% | 9.92% | 1.10x | 1.30x | Dkr77.70 Million |
| 2019 | 13.48% | 10.34% | 1.02x | 1.27x | Dkr73.60 Million |
| 2020 | 12.02% | 9.65% | 0.95x | 1.31x | Dkr42.20 Million |
| 2021 | 12.66% | 9.81% | 1.00x | 1.29x | Dkr63.60 Million |
| 2022 | 10.58% | 6.99% | 1.14x | 1.33x | Dkr15.00 Million |
| 2023 | 13.87% | 10.75% | 1.02x | 1.27x | Dkr108.60 Million |
| 2024 | 17.83% | 14.27% | 0.99x | 1.26x | Dkr241.50 Million |
| 2025 | 1.02% | 0.72% | 1.06x | 1.33x | Dkr-245.93 Million |
Industry Comparison
This section compares ROCKWOOL International A/S's net assets metrics with peer companies in the Building Products & Equipment industry.
Industry Context
- Industry: Building Products & Equipment
- Average net assets among peers: $290,625,006
- Average return on equity (ROE) among peers: -17.34%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| ROCKWOOL International A/S (ROCK-A) | Dkr2.74 Billion | 8.39% | 0.33x | $2.99 Billion |
| ROCKWOOL International A/S (ROCK-B) | $555.33 Million | 8.05% | 0.66x | $3.18 Billion |
| WindowMaster International AS (WMA) | $25.92 Million | -42.73% | 4.75x | $20.87 Million |
About ROCKWOOL International A/S
Rockwool A/S produces and sells stone wool insulation products in Western Europe, Eastern Europe, Russia, North America, Asia, and internationally. The company operates through two segments: Insulation and Systems segments. The company offers products, including solutions for ceiling systems, ventilated façades, friction and water management and stone wool substrate. It also offers roof, floor, f… Read more