Samsonite International S.A (1SO) - Net Assets
Based on the latest financial reports, Samsonite International S.A (1SO) has net assets worth €1.50 Billion EUR as of June 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (€5.23 Billion) and total liabilities (€3.73 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 | €1.50 Billion |
| % of Total Assets | 28.64% |
| Annual Growth Rate | 2.09% |
| 5-Year Change | 130.94% |
| 10-Year Change | 10.41% |
| Growth Volatility | 27.87 |
Samsonite International S.A - Net Assets Trend (2013–2024)
This chart illustrates how Samsonite International S.A's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Samsonite International S.A (2013–2024)
The table below shows the annual net assets of Samsonite International S.A from 2013 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | €1.54 Billion | +1.80% |
| 2023-12-31 | €1.52 Billion | +40.58% |
| 2022-12-31 | €1.08 Billion | +48.58% |
| 2021-12-31 | €726.60 Million | +8.61% |
| 2020-12-31 | €669.00 Million | -66.58% |
| 2019-12-31 | €2.00 Billion | +0.52% |
| 2018-12-31 | €1.99 Billion | +8.66% |
| 2017-12-31 | €1.83 Billion | +21.27% |
| 2016-12-31 | €1.51 Billion | +7.97% |
| 2015-12-31 | €1.40 Billion | +7.03% |
| 2014-12-31 | €1.31 Billion | +6.25% |
| 2013-12-31 | €1.23 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Samsonite International S.A'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 67.3% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | €482.90 Million | 32.71% |
| Other Components | €993.30 Million | 67.29% |
| Total Equity | €1.48 Billion | 100.00% |
Samsonite International S.A Competitors by Market Cap
The table below lists competitors of Samsonite International S.A ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Gold Road Resources Ltd
AU:GOR
|
$2.69 Billion |
|
Aegis Logistics Limited
NSE:AEGISLOG
|
$2.69 Billion |
|
Himadri Speciality Chemical Limited
NSE:HSCL
|
$2.69 Billion |
|
CCC S.A.
WAR:CCC
|
$2.69 Billion |
|
Kunshan Dongwei Technology Co Ltd
SHG:688700
|
$2.69 Billion |
|
Qingdao Sentury Tire Co Ltd
SHE:002984
|
$2.69 Billion |
|
Peab AB (publ)
ST:PEAB-B
|
$2.69 Billion |
|
Tarsus Pharmaceuticals Inc
NASDAQ:TARS
|
$2.69 Billion |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Samsonite International S.A's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 1,451,000,000 to 1,476,200,000, a change of 25,200,000 (1.7%).
- Net income of 345,600,000 contributed positively to equity growth.
- Dividend payments of 150,000,000 reduced retained earnings.
- Share repurchases of 157,600,000 reduced equity.
- New share issuances of 31,300,000 increased equity.
- Other factors decreased equity by 44,100,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | €345.60 Million | +23.41% |
| Dividends Paid | €150.00 Million | -10.16% |
| Share Repurchases | €157.60 Million | -10.68% |
| Share Issuances | €31.30 Million | +2.12% |
| Other Changes | €-44.10 Million | -2.99% |
| Total Change | €- | 1.74% |
Book Value vs Market Value Analysis
This analysis compares Samsonite International S.A'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 increased from 1.32x to 1.58x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2017-12-31 | €1.26 | €1.66 | x |
| 2018-12-31 | €1.36 | €1.66 | x |
| 2019-12-31 | €1.36 | €1.66 | x |
| 2020-12-31 | €0.44 | €1.66 | x |
| 2021-12-31 | €0.48 | €1.66 | x |
| 2022-12-31 | €0.72 | €1.66 | x |
| 2023-12-31 | €1.00 | €1.66 | x |
| 2024-12-31 | €1.05 | €1.66 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Samsonite International S.A 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): 23.41%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 9.63%
- • Asset Turnover: 0.71x
- • Equity Multiplier: 3.44x
- Recent ROE (23.41%) is above the historical average (-1.61%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2013 | 14.76% | 8.64% | 1.05x | 1.62x | €56.81 Million |
| 2014 | 14.67% | 7.92% | 1.10x | 1.68x | €59.29 Million |
| 2015 | 14.54% | 8.13% | 1.10x | 1.63x | €61.68 Million |
| 2016 | 17.43% | 9.10% | 0.60x | 3.17x | €108.96 Million |
| 2017 | 18.66% | 9.58% | 0.69x | 2.83x | €155.11 Million |
| 2018 | 12.15% | 6.23% | 0.74x | 2.64x | €41.92 Million |
| 2019 | 6.79% | 3.64% | 0.66x | 2.84x | €-62.60 Million |
| 2020 | -201.50% | -83.15% | 0.30x | 8.14x | €-1.34 Billion |
| 2021 | 2.07% | 0.71% | 0.42x | 7.04x | €-54.67 Million |
| 2022 | 30.31% | 10.86% | 0.61x | 4.58x | €209.52 Million |
| 2023 | 27.35% | 10.78% | 0.72x | 3.52x | €251.80 Million |
| 2024 | 23.41% | 9.63% | 0.71x | 3.44x | €197.98 Million |
Industry Comparison
This section compares Samsonite International S.A's net assets metrics with peer companies in the Footwear & Accessories industry.
Industry Context
- Industry: Footwear & Accessories
- Average net assets among peers: $31,856,258,440
- Average return on equity (ROE) among peers: 11.23%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Samsonite International S.A (1SO) | €1.50 Billion | 14.76% | 2.49x | $2.69 Billion |
| Samsonite Group S.A. (1SO0) | $1.54 Billion | 22.37% | 2.29x | $2.74 Billion |
| 361 Degrees International Limited (36L) | $5.04 Billion | 7.89% | 0.69x | $1.38 Billion |
| DELTA PLUS GRP INH.EO-50 (7E1) | $242.94 Million | 15.63% | 1.14x | $292.07 Million |
| adidas AG (ADS) | $6.36 Billion | 26.74% | 1.45x | $28.67 Billion |
| Citizen Watch Co. Ltd (CTZ) | $264.14 Billion | 9.04% | 0.57x | $2.38 Billion |
| Geox S.p.A (GHH) | $359.72 Million | 0.56% | 0.99x | $105.46 Million |
| iVision Tech S.p.A. (O42) | $10.66 Million | -0.12% | 2.17x | $13.69 Million |
| Pou Sheng International (Holdings) Limited (P5C) | $8.87 Billion | 5.54% | 0.47x | $260.34 Million |
| PUMA SE (PUM) | $131.26 Million | 13.39% | 1.37x | $2.72 Billion |
About Samsonite International S.A
Samsonite Group S.A. engages in the design, manufacture, sourcing, and distribution of luggage, business and computer bags, outdoor and casual bags, and travel accessories in Asia, North America, Europe, and Latin America. The company sells its products under the Samsonite, Tumi, American Tourister, Gregory, High Sierra, Lipault, and Hartmann brands, as well as other owned and licensed brand name… Read more