Hotel Shilla (008770) - Net Assets
Based on the latest financial reports, Hotel Shilla (008770) has net assets worth ₩1.12 Trillion KRW (≈ $762.28 Million USD) as of September 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (₩3.59 Trillion ≈ $2.43 Billion USD) and total liabilities (₩2.47 Trillion ≈ $1.67 Billion 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 008770 asset liquidity ratio to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | ₩1.12 Trillion |
| % of Total Assets | 31.32% |
| Annual Growth Rate | 5.8% |
| 5-Year Change | 105.84% |
| 10-Year Change | 72.64% |
| Growth Volatility | 31.04 |
Hotel Shilla - Net Assets Trend (2010–2024)
This chart illustrates how Hotel Shilla's net assets have evolved over time, based on quarterly financial data. Also explore Hotel Shilla total assets for the complete picture of this company's asset base.
Annual Net Assets for Hotel Shilla (2010–2024)
The table below shows the annual net assets of Hotel Shilla from 2010 to 2024. For live valuation and market cap data, see 008770 market cap overview.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | ₩1.28 Trillion ≈ $870.38 Million |
+111.07% |
| 2023-12-31 | ₩608.49 Billion ≈ $412.37 Million |
+12.73% |
| 2022-12-31 | ₩539.78 Billion ≈ $365.80 Million |
-6.43% |
| 2021-12-31 | ₩576.90 Billion ≈ $390.96 Million |
-7.54% |
| 2020-12-31 | ₩623.96 Billion ≈ $422.85 Million |
-32.14% |
| 2019-12-31 | ₩919.54 Billion ≈ $623.16 Million |
+20.19% |
| 2018-12-31 | ₩765.06 Billion ≈ $518.47 Million |
+14.51% |
| 2017-12-31 | ₩668.14 Billion ≈ $452.79 Million |
+1.00% |
| 2016-12-31 | ₩661.54 Billion ≈ $448.32 Million |
-11.08% |
| 2015-12-31 | ₩743.95 Billion ≈ $504.16 Million |
+1.91% |
| 2014-12-31 | ₩729.97 Billion ≈ $494.69 Million |
+7.58% |
| 2013-12-31 | ₩678.55 Billion ≈ $459.85 Million |
-1.54% |
| 2012-12-31 | ₩689.18 Billion ≈ $467.05 Million |
+14.59% |
| 2011-12-31 | ₩601.46 Billion ≈ $407.60 Million |
+3.12% |
| 2010-12-31 | ₩583.24 Billion ≈ $395.25 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Hotel Shilla'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 65679.5% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | ₩223.37 Billion | 17.39% |
| Other Components | ₩1.06 Trillion | 82.61% |
| Total Equity | ₩1.28 Trillion | 100.00% |
Hotel Shilla Competitors by Market Cap
The table below lists competitors of Hotel Shilla ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Jiangsu Jiangyin Rural Commercial Bank Co Ltd
SHE:002807
|
$1.65 Billion |
|
Fagron NV
BR:FAGR
|
$1.65 Billion |
|
China Security & Fire Co Ltd Class A
SHG:600654
|
$1.65 Billion |
|
Collective Mining Ltd
TO:CNL
|
$1.65 Billion |
|
KTK Group Co Ltd
SHG:603680
|
$1.65 Billion |
|
JHSF Participações S.A.
SA:JHSF3
|
$1.65 Billion |
|
Cellcom Israel Ltd
TA:CEL
|
$1.65 Billion |
|
Zhejiang Huazheng New Material
SHG:603186
|
$1.65 Billion |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Hotel Shilla's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 608,462,497,100 to 1,284,309,127,650, a change of 675,846,630,550 (111.1%).
- Net loss of 61,504,525,830 reduced equity.
- Dividend payments of 7,607,742,200 reduced retained earnings.
- Other factors increased equity by 744,958,898,580.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ₩-61.50 Billion | -4.79% |
| Dividends Paid | ₩7.61 Billion | -0.59% |
| Other Changes | ₩744.96 Billion | +58.0% |
| Total Change | ₩- | 111.07% |
Book Value vs Market Value Analysis
This analysis compares Hotel Shilla'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: 1.89x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has decreased from 3.64x to 1.89x 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 | ₩17985.16 | ₩65500.00 | x |
| 2018-12-31 | ₩20596.82 | ₩65500.00 | x |
| 2019-12-31 | ₩24766.57 | ₩65500.00 | x |
| 2020-12-31 | ₩16800.47 | ₩65500.00 | x |
| 2021-12-31 | ₩15531.57 | ₩65500.00 | x |
| 2022-12-31 | ₩14543.46 | ₩65500.00 | x |
| 2023-12-31 | ₩16394.81 | ₩65500.00 | x |
| 2024-12-31 | ₩34605.26 | ₩65500.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Hotel Shilla 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): -4.79%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -1.56%
- • Asset Turnover: 1.04x
- • Equity Multiplier: 2.97x
- Recent ROE (-4.79%) is below the historical average (3.07%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2010 | 8.35% | 3.30% | 1.25x | 2.02x | ₩-9.61 Billion |
| 2011 | 9.14% | 3.06% | 1.30x | 2.30x | ₩-5.15 Billion |
| 2012 | 14.37% | 4.46% | 1.43x | 2.25x | ₩30.14 Billion |
| 2013 | 1.56% | 0.46% | 1.34x | 2.52x | ₩-57.29 Billion |
| 2014 | 9.87% | 2.48% | 1.53x | 2.61x | ₩-933.29 Million |
| 2015 | 2.50% | 0.57% | 1.49x | 2.94x | ₩-55.54 Billion |
| 2016 | 4.21% | 0.75% | 1.82x | 3.09x | ₩-38.32 Billion |
| 2017 | 3.79% | 0.63% | 1.78x | 3.37x | ₩-41.46 Billion |
| 2018 | 14.43% | 2.34% | 2.05x | 3.01x | ₩33.88 Billion |
| 2019 | 18.47% | 2.97% | 1.62x | 3.84x | ₩77.81 Billion |
| 2020 | -45.45% | -8.89% | 1.10x | 4.64x | ₩-345.76 Billion |
| 2021 | 4.70% | 0.72% | 1.42x | 4.61x | ₩-30.58 Billion |
| 2022 | -9.29% | -1.02% | 1.67x | 5.44x | ₩-104.14 Billion |
| 2023 | 14.13% | 2.41% | 1.19x | 4.94x | ₩25.13 Billion |
| 2024 | -4.79% | -1.56% | 1.04x | 2.97x | ₩-189.94 Billion |
Industry Comparison
This section compares Hotel Shilla's net assets metrics with peer companies in the Specialty Retail industry.
Industry Context
- Industry: Specialty Retail
- Average net assets among peers: $630,220,865,458
- Average return on equity (ROE) among peers: -10.77%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Hotel Shilla (008770) | ₩1.12 Trillion | 8.35% | 2.19x | $1.65 Billion |
| Ls Networks (000680) | $553.63 Billion | 10.85% | 1.37x | $238.98 Million |
| Monami (005360) | $93.51 Billion | -5.67% | 1.13x | $22.13 Million |
| Hotel Shilla Co Ltd (008775) | $623.96 Billion | -45.42% | 3.64x | $20.57 Million |
| Lotte Himart (071840) | $1.25 Trillion | -2.83% | 0.90x | $125.59 Million |
About Hotel Shilla
Hotel Shilla Co.,Ltd operates as a hospitality company in South Korea and internationally. The company offer various luxury brands in boutique items, fashion, jewelry, cosmetics, watches, and souvenirs under the The Shilla Duty Free brand name, as well as operates convenient shopping channels, such as internet duty-free shops and airport duty-free shops. It also operates hotels under the The Shil… Read more