Panostaja Oyj
Panostaja Oyj is a private equity firm specializing in investments through corporate acquisitions, industry consolidations, buyout, growth capital and in small and medium-sized companies through acquisitions in sectors undergoing growth. The firm invests in diverse sectors with a focus on software and services and communications services sectors. The firm invests in the development of operating m… Read more
Panostaja Oyj (PNA1V) - Net Assets
Latest net assets as of April 2025: €27.98 Million EUR
Based on the latest financial reports, Panostaja Oyj (PNA1V) has net assets worth €27.98 Million EUR as of April 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (€128.15 Million) and total liabilities (€100.17 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 | €27.98 Million |
| % of Total Assets | 21.84% |
| Annual Growth Rate | 0.82% |
| 5-Year Change | -30.11% |
| 10-Year Change | -29.17% |
| Growth Volatility | 29.08 |
Panostaja Oyj - Net Assets Trend (2000–2024)
This chart illustrates how Panostaja Oyj's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Panostaja Oyj (2000–2024)
The table below shows the annual net assets of Panostaja Oyj from 2000 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-10-31 | €49.63 Million | -5.71% |
| 2023-10-31 | €52.64 Million | -9.44% |
| 2022-10-31 | €58.12 Million | -14.20% |
| 2021-10-31 | €67.74 Million | -4.60% |
| 2020-10-31 | €71.01 Million | -10.74% |
| 2019-10-31 | €79.55 Million | -5.47% |
| 2018-10-31 | €84.16 Million | +30.58% |
| 2017-10-31 | €64.45 Million | -9.41% |
| 2016-10-31 | €71.14 Million | +1.53% |
| 2015-10-31 | €70.08 Million | +47.55% |
| 2014-10-31 | €47.49 Million | -3.23% |
| 2013-10-31 | €49.08 Million | +8.64% |
| 2012-10-31 | €45.17 Million | -4.67% |
| 2011-10-31 | €47.39 Million | +12.52% |
| 2010-10-31 | €42.11 Million | -17.88% |
| 2009-10-31 | €51.28 Million | -4.69% |
| 2008-10-31 | €53.80 Million | +36.00% |
| 2007-10-31 | €39.56 Million | +94.74% |
| 2006-10-31 | €20.31 Million | +22.90% |
| 2005-10-31 | €16.53 Million | +28.22% |
| 2004-10-31 | €12.89 Million | +8.15% |
| 2003-10-31 | €11.92 Million | -1.54% |
| 2002-10-31 | €12.11 Million | +0.20% |
| 2001-10-31 | €12.08 Million | -70.35% |
| 2000-10-31 | €40.75 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Panostaja Oyj'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 84.1% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (October 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | €5.03 Million | 17.50% |
| Common Stock | €5.57 Million | 19.37% |
| Other Components | €18.16 Million | 63.14% |
| Total Equity | €28.76 Million | 100.00% |
Panostaja Oyj Competitors by Market Cap
The table below lists competitors of Panostaja Oyj ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Mirriad Advertising plc
PINK:MMDDF
|
$6.32 Million |
|
Haydale Graphene Industries plc
PINK:HDGHF
|
$6.32 Million |
|
Grindrod
JSE:GND
|
$6.33 Million |
|
Income Opportunity Realty Investors
NYSE MKT:IOR
|
$6.34 Million |
|
Perdana Bangun Pusaka Tbk PT
JK:KONI
|
$6.32 Million |
|
Lomiko Metals Inc
OTCQB:LMRMF
|
$6.32 Million |
|
Villa Kunalai Public Company Limited
BK:KUN
|
$6.31 Million |
|
SOKOMAN MINLS CORP.
F:3PJ1
|
$6.31 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Panostaja Oyj's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 32,535,000 to 28,758,000, a change of -3,777,000 (-11.6%).
- Net loss of 3,953,000 reduced equity.
- Dividend payments of 64,000 reduced retained earnings.
- Share repurchases of 67,000 reduced equity.
- Other comprehensive income decreased equity by 13,444,999.
- Other factors increased equity by 13,751,999.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | €-3.95 Million | -13.75% |
| Dividends Paid | €64.00K | -0.22% |
| Share Repurchases | €67.00K | -0.23% |
| Other Comprehensive Income | €-13.44 Million | -46.75% |
| Other Changes | €13.75 Million | +47.82% |
| Total Change | €- | -11.61% |
Book Value vs Market Value Analysis
This analysis compares Panostaja Oyj'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: 0.62x
- The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
- The price-to-book ratio has decreased from 0.76x to 0.62x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2004-10-31 | €0.43 | €0.33 | x |
| 2005-10-31 | €0.39 | €0.33 | x |
| 2006-10-31 | €0.58 | €0.33 | x |
| 2007-10-31 | €0.66 | €0.33 | x |
| 2008-10-31 | €0.60 | €0.33 | x |
| 2009-10-31 | €0.65 | €0.33 | x |
| 2010-10-31 | €0.50 | €0.33 | x |
| 2011-10-31 | €0.67 | €0.33 | x |
| 2012-10-31 | €0.49 | €0.33 | x |
| 2013-10-31 | €0.52 | €0.33 | x |
| 2014-10-31 | €0.55 | €0.33 | x |
| 2015-10-31 | €0.65 | €0.33 | x |
| 2016-10-31 | €0.77 | €0.33 | x |
| 2017-10-31 | €0.59 | €0.33 | x |
| 2018-10-31 | €1.01 | €0.33 | x |
| 2019-10-31 | €0.96 | €0.33 | x |
| 2020-10-31 | €0.82 | €0.33 | x |
| 2021-10-31 | €0.75 | €0.33 | x |
| 2022-10-31 | €0.71 | €0.33 | x |
| 2023-10-31 | €0.62 | €0.33 | x |
| 2024-10-31 | €0.53 | €0.33 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Panostaja Oyj 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): -13.75%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -2.95%
- • Asset Turnover: 1.02x
- • Equity Multiplier: 4.59x
- Recent ROE (-13.75%) is below the historical average (12.80%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2000 | 60.17% | 10.01% | 1.18x | 5.09x | €20.41 Million |
| 2001 | 45.02% | 9.64% | 1.76x | 2.65x | €4.08 Million |
| 2002 | 7.21% | 1.86% | 1.43x | 2.71x | €-316.40K |
| 2003 | 6.04% | 1.42% | 1.36x | 3.13x | €-429.70K |
| 2004 | 17.92% | 3.92% | 1.48x | 3.08x | €900.70K |
| 2005 | 14.46% | 2.80% | 1.60x | 3.23x | €537.10K |
| 2006 | 47.51% | 14.94% | 1.21x | 2.62x | €6.81 Million |
| 2007 | 19.15% | 6.54% | 0.79x | 3.71x | €2.84 Million |
| 2008 | 44.97% | 11.39% | 0.83x | 4.78x | €10.73 Million |
| 2009 | 3.66% | 1.12% | 0.89x | 3.69x | €-2.33 Million |
| 2010 | -11.37% | -2.28% | 1.06x | 4.69x | €-6.02 Million |
| 2011 | 6.69% | 1.36% | 1.15x | 4.30x | €-1.10 Million |
| 2012 | -6.92% | -1.27% | 1.18x | 4.63x | €-4.85 Million |
| 2013 | -15.40% | -2.58% | 1.21x | 4.94x | €-7.63 Million |
| 2014 | 16.77% | 3.48% | 1.08x | 4.45x | €2.17 Million |
| 2015 | 20.58% | 5.29% | 0.79x | 4.94x | €4.03 Million |
| 2016 | 10.38% | 2.41% | 0.92x | 4.68x | €152.30K |
| 2017 | 6.91% | 1.11% | 0.86x | 7.25x | €-956.90K |
| 2018 | 45.57% | 12.05% | 0.96x | 3.95x | €18.79 Million |
| 2019 | 0.77% | 0.20% | 0.98x | 3.84x | €-4.65 Million |
| 2020 | -7.07% | -1.90% | 0.75x | 4.95x | €-7.31 Million |
| 2021 | -0.10% | -0.03% | 0.73x | 4.63x | €-3.99 Million |
| 2022 | 9.61% | 2.59% | 0.92x | 4.05x | €-144.50K |
| 2023 | -8.84% | -2.11% | 0.96x | 4.35x | €-6.13 Million |
| 2024 | -13.75% | -2.95% | 1.02x | 4.59x | €-6.83 Million |
Industry Comparison
This section compares Panostaja Oyj's net assets metrics with peer companies in the Specialty Business Services industry.
Industry Context
- Industry: Specialty Business Services
- Average net assets among peers: $23,173,434
- Average return on equity (ROE) among peers: 10.33%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Panostaja Oyj (PNA1V) | €27.98 Million | 60.17% | 3.58x | $6.32 Million |
| Aallon Group Oyj (AALLON) | $8.86 Million | 10.84% | 0.45x | $35.93 Million |
| Enersense International Oyj (ESENSE) | $2.81 Million | 35.43% | 4.20x | $12.28 Million |
| Fondia Oyj (FONDIA) | $6.10 Million | 5.85% | 0.71x | $16.02 Million |
| Lamor Corporation Oyj (LAMOR) | $65.93 Million | 3.83% | 1.48x | $14.86 Million |
| Rush Factory Oyj (RUSH) | $-470.24K | 0.00% | 0.00x | $862.73K |
| Talenom Oyj (TNOM) | $55.81 Million | 6.02% | 2.15x | $42.88 Million |