Samchully
Samchully Co.,Ltd. engages in the supplying of natural gas in South Korea and the United States. It is involved in the operation of compressed natural gas (CNG) stations for natural gas vehicles; and energy audit businesses. The company also generates and supplies electricity for Korea Power Exchange. In addition, it engages in piping and cooling/heating works; car dealership activities; plumbing… Read more
Samchully (004690) - Net Assets
Latest net assets as of September 2025: ₩1.87 Trillion KRW
Based on the latest financial reports, Samchully (004690) has net assets worth ₩1.87 Trillion KRW as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (₩4.23 Trillion) and total liabilities (₩2.36 Trillion). 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 | ₩1.87 Trillion |
| % of Total Assets | 44.3% |
| Annual Growth Rate | 7.52% |
| 5-Year Change | 26.58% |
| 10-Year Change | 30.5% |
| Growth Volatility | 9.43 |
Samchully - Net Assets Trend (2000–2024)
This chart illustrates how Samchully's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Samchully (2000–2024)
The table below shows the annual net assets of Samchully from 2000 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | ₩1.76 Trillion | +5.11% |
| 2023-12-31 | ₩1.68 Trillion | +8.82% |
| 2022-12-31 | ₩1.54 Trillion | +5.42% |
| 2021-12-31 | ₩1.46 Trillion | +4.98% |
| 2020-12-31 | ₩1.39 Trillion | -0.15% |
| 2019-12-31 | ₩1.39 Trillion | +1.80% |
| 2018-12-31 | ₩1.37 Trillion | +0.92% |
| 2017-12-31 | ₩1.36 Trillion | -0.53% |
| 2016-12-31 | ₩1.36 Trillion | +1.03% |
| 2015-12-31 | ₩1.35 Trillion | +2.34% |
| 2014-12-31 | ₩1.32 Trillion | +10.29% |
| 2013-12-31 | ₩1.20 Trillion | +2.70% |
| 2012-12-31 | ₩1.16 Trillion | +1.90% |
| 2011-12-31 | ₩1.14 Trillion | +34.14% |
| 2010-12-31 | ₩851.39 Billion | +1.36% |
| 2009-12-31 | ₩839.93 Billion | +21.02% |
| 2008-12-31 | ₩694.05 Billion | +1.26% |
| 2007-12-31 | ₩685.41 Billion | +9.62% |
| 2006-12-31 | ₩625.25 Billion | +10.33% |
| 2005-12-31 | ₩566.73 Billion | +17.31% |
| 2004-12-31 | ₩483.11 Billion | +9.50% |
| 2003-12-31 | ₩441.19 Billion | +32.57% |
| 2001-12-31 | ₩332.80 Billion | +7.65% |
| 2000-12-31 | ₩309.16 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Samchully'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 161401098424000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | ₩1.61 Trillion | 102.19% |
| Total Equity | ₩1.58 Trillion | 100.00% |
Samchully Competitors by Market Cap
The table below lists competitors of Samchully ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Shenzhen Crastal Technology Co Ltd
SHE:300824
|
$178.56 Million |
|
Xinjiang West Animal Husbandry
SHE:300106
|
$178.63 Million |
|
Guangdong Anjubao Digital Tech
SHE:300155
|
$178.64 Million |
|
All Iron Re I Socimi Sa
MC:YAI1
|
$178.65 Million |
|
NOVONIX LTD SP.ADS/4
F:GC30
|
$178.49 Million |
|
GDI Property Group
AU:GDI
|
$178.47 Million |
|
Iones Co. Ltd
KQ:114810
|
$178.40 Million |
|
Guangdong Sanhe Pile Co Ltd
SHE:003037
|
$178.33 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Samchully's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 1,517,029,118,090 to 1,579,478,281,280, a change of 62,449,163,190 (4.1%).
- Net income of 101,372,349,400 contributed positively to equity growth.
- Dividend payments of 10,272,075,000 reduced retained earnings.
- New share issuances of 100,000,000 increased equity.
- Other factors decreased equity by 28,751,111,210.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ₩101.37 Billion | +6.42% |
| Dividends Paid | ₩10.27 Billion | -0.65% |
| Share Issuances | ₩100.00 Million | +0.01% |
| Other Changes | ₩-28.75 Billion | -1.82% |
| Total Change | ₩- | 4.12% |
Book Value vs Market Value Analysis
This analysis compares Samchully'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: 0.31x
- 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 0.41x to 0.31x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2017-12-31 | ₩347882.68 | ₩142300.00 | x |
| 2018-12-31 | ₩352950.30 | ₩142300.00 | x |
| 2019-12-31 | ₩360411.52 | ₩142300.00 | x |
| 2020-12-31 | ₩375866.60 | ₩142300.00 | x |
| 2021-12-31 | ₩392735.31 | ₩142300.00 | x |
| 2022-12-31 | ₩410695.16 | ₩142300.00 | x |
| 2023-12-31 | ₩443054.33 | ₩142300.00 | x |
| 2024-12-31 | ₩461292.86 | ₩142300.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Samchully 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): 6.42%
- The company has moderate efficiency in generating returns from equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 1.98%
- • Asset Turnover: 1.13x
- • Equity Multiplier: 2.86x
- Recent ROE (6.42%) is above the historical average (5.98%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2000 | 8.50% | 3.02% | 1.30x | 2.16x | ₩-4.63 Billion |
| 2001 | 8.69% | 2.57% | 1.49x | 2.27x | ₩-4.38 Billion |
| 2003 | 12.02% | 4.19% | 1.50x | 1.91x | ₩8.92 Billion |
| 2004 | 9.48% | 3.64% | 1.32x | 1.97x | ₩-2.53 Billion |
| 2005 | 7.93% | 2.89% | 1.35x | 2.04x | ₩-11.72 Billion |
| 2006 | 8.73% | 3.00% | 1.44x | 2.03x | ₩-7.78 Billion |
| 2007 | 8.56% | 2.93% | 1.77x | 1.65x | ₩-9.53 Billion |
| 2008 | 7.45% | 2.35% | 1.67x | 1.91x | ₩-17.06 Billion |
| 2009 | 15.01% | 5.24% | 1.53x | 1.87x | ₩40.92 Billion |
| 2010 | 8.47% | 2.65% | 1.73x | 1.85x | ₩-12.66 Billion |
| 2011 | 2.97% | 1.11% | 1.23x | 2.18x | ₩-78.74 Billion |
| 2012 | 3.46% | 1.15% | 1.25x | 2.42x | ₩-74.96 Billion |
| 2013 | 3.76% | 1.21% | 1.33x | 2.32x | ₩-73.82 Billion |
| 2014 | 1.40% | 0.44% | 1.03x | 3.10x | ₩-101.38 Billion |
| 2015 | 3.07% | 1.01% | 1.04x | 2.93x | ₩-83.93 Billion |
| 2016 | 2.79% | 1.13% | 0.83x | 2.98x | ₩-89.34 Billion |
| 2017 | 1.07% | 0.40% | 0.89x | 2.99x | ₩-110.75 Billion |
| 2018 | 2.55% | 0.93% | 0.93x | 2.94x | ₩-93.72 Billion |
| 2019 | 2.94% | 1.09% | 0.88x | 3.05x | ₩-90.61 Billion |
| 2020 | 2.48% | 0.99% | 0.83x | 3.00x | ₩-96.73 Billion |
| 2021 | 4.43% | 1.58% | 0.89x | 3.16x | ₩-74.95 Billion |
| 2022 | 3.50% | 0.85% | 1.15x | 3.57x | ₩-91.36 Billion |
| 2023 | 7.93% | 2.12% | 1.28x | 2.92x | ₩-31.46 Billion |
| 2024 | 6.42% | 1.98% | 1.13x | 2.86x | ₩-56.58 Billion |
Industry Comparison
This section compares Samchully's net assets metrics with peer companies in the Utilities - Regulated Gas industry.
Industry Context
- Industry: Utilities - Regulated Gas
- Average net assets among peers: $361,357,295,916
- Average return on equity (ROE) among peers: 5.11%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Samchully (004690) | ₩1.87 Trillion | 8.50% | 1.26x | $178.51 Million |
| Taekyung Chem (006890) | $97.46 Billion | 1.68% | 0.14x | $26.75 Million |
| Kyungdong Gas (012320) | $482.49 Billion | 4.49% | 0.28x | $49.50 Million |
| Yesco Holdings Co. Ltd (015360) | $608.99 Billion | 3.23% | 1.54x | $60.49 Million |
| Daesung Holdin (016710) | $129.56 Billion | 11.23% | 1.39x | $26.28 Million |
| Seoul City Gas (017390) | $916.55 Billion | 3.96% | 0.69x | $60.10 Million |
| Incheon City G (034590) | $200.00 Billion | 6.09% | 1.12x | $19.99 Million |
| GSE Co. Ltd (053050) | $94.39 Billion | 3.77% | 1.53x | $31.10 Million |
| Daesung Energy (117580) | $301.99 Billion | 4.27% | 1.17x | $50.56 Million |
| Kyungdong City Gas Co Ltd (267290) | $420.80 Billion | 7.27% | 1.26x | $43.05 Million |