FRIWO AG
FRIWO AG develops, manufactures, and sells power supplies units and drive solutions in Germany, Europe, Asia, and internationally. The company's products include smart components and systems for electric drives; and chargers, battery packs, power packs, and LED drivers. It also provides plug-in, desktop, open frame, flush-mounted, USB, and customized power supplies; drive system solutions, such a… Read more
FRIWO AG (CEA) - Net Assets
Latest net assets as of June 2025: €9.91 Million EUR
Based on the latest financial reports, FRIWO AG (CEA) has net assets worth €9.91 Million EUR as of June 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (€66.76 Million) and total liabilities (€56.85 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 | €9.91 Million |
| % of Total Assets | 14.84% |
| Annual Growth Rate | -10.27% |
| 5-Year Change | -29.59% |
| 10-Year Change | -77.81% |
| Growth Volatility | 70.31 |
FRIWO AG - Net Assets Trend (2013–2024)
This chart illustrates how FRIWO AG's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for FRIWO AG (2013–2024)
The table below shows the annual net assets of FRIWO AG from 2013 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | €3.35 Million | -65.32% |
| 2023-12-31 | €9.65 Million | -61.27% |
| 2022-12-31 | €24.91 Million | +177.63% |
| 2021-12-31 | €8.97 Million | +88.83% |
| 2020-12-31 | €4.75 Million | -56.53% |
| 2019-12-31 | €10.93 Million | -56.96% |
| 2018-12-31 | €25.40 Million | +14.96% |
| 2017-12-31 | €22.09 Million | +25.19% |
| 2016-12-31 | €17.65 Million | +17.01% |
| 2015-12-31 | €15.08 Million | +14.74% |
| 2014-12-31 | €13.14 Million | +19.27% |
| 2013-12-31 | €11.02 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to FRIWO AG'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 3600800000.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Other Components | €50.28 Million | 1502.66% |
| Total Equity | €3.35 Million | 100.00% |
FRIWO AG Competitors by Market Cap
The table below lists competitors of FRIWO AG ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Argo Properties NV
TA:ARGO
|
$7.87 Million |
|
Techstep ASA
OL:TECH
|
$7.87 Million |
|
Prinsiri Public Company Limited
BK:PRIN
|
$7.87 Million |
|
SCGM Bhd
KLSE:7247
|
$7.88 Million |
|
BALYO S.A. EO -08
F:1BO
|
$7.87 Million |
|
EDGE TOTAL INTELLIGENCE
F:Q5I
|
$7.86 Million |
|
Quotemedia Inc
OTCQB:QMCI
|
$7.86 Million |
|
Asuransi Harta Aman Pratama Tbk PT
JK:AHAP
|
$7.86 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in FRIWO AG's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 9,649,000 to 3,346,000, a change of -6,303,000 (-65.3%).
- Net loss of 6,249,000 reduced equity.
- Other factors decreased equity by 54,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | €-6.25 Million | -186.76% |
| Other Changes | €-54.00K | -1.61% |
| Total Change | €- | -65.32% |
Book Value vs Market Value Analysis
This analysis compares FRIWO AG'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: 12.98x
- 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 increased from 1.76x to 12.98x 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 | €2.87 | €5.05 | x |
| 2018-12-31 | €3.30 | €5.05 | x |
| 2019-12-31 | €1.42 | €5.05 | x |
| 2020-12-31 | €0.62 | €5.05 | x |
| 2021-12-31 | €1.17 | €5.05 | x |
| 2022-12-31 | €2.90 | €5.05 | x |
| 2023-12-31 | €1.12 | €5.05 | x |
| 2024-12-31 | €0.39 | €5.05 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently FRIWO AG 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): -186.76%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -6.72%
- • Asset Turnover: 1.46x
- • Equity Multiplier: 19.04x
- Recent ROE (-186.76%) is below the historical average (-42.29%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2013 | 23.44% | 2.27% | 3.06x | 3.38x | €1.48 Million |
| 2014 | 16.56% | 1.75% | 2.80x | 3.38x | €862.60K |
| 2015 | 18.21% | 1.92% | 2.49x | 3.81x | €1.24 Million |
| 2016 | 22.88% | 3.00% | 2.33x | 3.27x | €2.27 Million |
| 2017 | 31.72% | 4.96% | 2.32x | 2.75x | €4.80 Million |
| 2018 | 20.98% | 4.42% | 1.83x | 2.59x | €2.79 Million |
| 2019 | -103.63% | -11.83% | 1.54x | 5.71x | €-12.42 Million |
| 2020 | -115.95% | -5.55% | 1.62x | 12.91x | €-5.99 Million |
| 2021 | -117.57% | -10.49% | 1.33x | 8.44x | €-11.45 Million |
| 2022 | 2.06% | 0.28% | 1.76x | 4.21x | €-1.98 Million |
| 2023 | -119.36% | -10.37% | 1.56x | 7.38x | €-12.48 Million |
| 2024 | -186.76% | -6.72% | 1.46x | 19.04x | €-6.58 Million |
Industry Comparison
This section compares FRIWO AG's net assets metrics with peer companies in the Electrical Equipment & Parts industry.
Industry Context
- Industry: Electrical Equipment & Parts
- Average net assets among peers: $12,036,233,000
- Average return on equity (ROE) among peers: -7.49%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| FRIWO AG (CEA) | €9.91 Million | 23.44% | 5.74x | $7.87 Million |
| Leoch International Technology Limited (0LT) | $3.27 Billion | 4.05% | 1.65x | $20.63 Million |
| AB Fagerhult (2F0) | $1.63 Billion | 23.41% | 1.96x | $216.55 Million |
| VPower Group International Holdings Limited (2V3) | $3.14 Billion | -10.09% | 1.84x | $15.64 Million |
| Plejd AB (publ) (3CA) | $727.69 Million | 24.77% | 0.45x | $464.11 Million |
| AQ Group AB (publ) (7AQ0) | $3.76 Billion | 16.80% | 0.58x | $1.01 Billion |
| Prysmian SpA (AEU) | $1.51 Billion | 14.20% | 3.15x | $28.75 Billion |
| Compleo Charging Solutions AG (C0M) | $3.95 Million | -65.34% | 2.17x | $303.00K |
| Exosens (H8Y) | $172.11 Million | -86.55% | 1.68x | $1.82 Billion |
| Hosiden Corporation (HOD) | $94.11 Billion | 11.38% | 0.42x | $702.46 Million |