Innosimulation Co., Ltd
Innosimulation Co., Ltd provides smart mobility XR solutions and simulator systems worldwide. The company offers virtual testing simulation solutions, such as model-based testing; functional safety of automotive components; functional safety assessment for complete vehicle car; and human error and acceptance test. It also provides virtual training solutions, including simulation systems for such … Read more
Innosimulation Co., Ltd (274400) - Net Assets
Latest net assets as of March 2025: ₩20.63 Billion KRW
Based on the latest financial reports, Innosimulation Co., Ltd (274400) has net assets worth ₩20.63 Billion KRW as of March 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (₩48.94 Billion) and total liabilities (₩28.32 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 | ₩20.63 Billion |
| % of Total Assets | 42.14% |
| Annual Growth Rate | 86.81% |
| 5-Year Change | N/A |
| 10-Year Change | N/A |
| Growth Volatility | 4.22 |
Innosimulation Co., Ltd - Net Assets Trend (2021–2023)
This chart illustrates how Innosimulation Co., Ltd's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Innosimulation Co., Ltd (2021–2023)
The table below shows the annual net assets of Innosimulation Co., Ltd from 2021 to 2023.
| Year | Net Assets | Change |
|---|---|---|
| 2023-12-31 | ₩28.52 Billion | +91.00% |
| 2022-12-31 | ₩14.93 Billion | +82.56% |
| 2021-12-31 | ₩8.18 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Innosimulation Co., Ltd'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 461614920000.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2023)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | ₩3.91 Billion | 13.71% |
| Other Components | ₩47.16 Billion | 165.37% |
| Total Equity | ₩28.52 Billion | 100.00% |
Innosimulation Co., Ltd Competitors by Market Cap
The table below lists competitors of Innosimulation Co., Ltd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Dali Pharmaceutical Co Ltd
SHG:603963
|
$10.22 Million |
|
Arika Resources Ltd
AU:ARI
|
$10.22 Million |
|
Helios Energy Ltd
AU:HE8
|
$10.23 Million |
|
Kairous Acquisition Corp Ltd
NASDAQ:KACL
|
$10.23 Million |
|
Dunia Virtual Online Tbk Pt
JK:AREA
|
$10.22 Million |
|
Agillic A/S
CO:AGILC
|
$10.22 Million |
|
Santa Fe Minerals Ltd
AU:SFM
|
$10.22 Million |
|
HANHUA FNCL HLDG CO.H YC1
F:5HF
|
$10.21 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Innosimulation Co., Ltd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2022 to 2023, total equity changed from 14,930,087,800 to 28,515,874,010, a change of 13,585,786,210 (91.0%).
- Net loss of 248,318,140 reduced equity.
- Share repurchases of 13,905,000,000 reduced equity.
- Other factors increased equity by 27,739,104,350.
Equity Change Factors (2022 to 2023)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ₩-248.32 Million | -0.87% |
| Share Repurchases | ₩13.90 Billion | -48.76% |
| Other Changes | ₩27.74 Billion | +97.28% |
| Total Change | ₩- | 91.00% |
Book Value vs Market Value Analysis
This analysis compares Innosimulation Co., Ltd'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: 1.04x
- 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 3.61x to 1.04x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2021-12-31 | ₩1045.83 | ₩3775.00 | x |
| 2022-12-31 | ₩1909.26 | ₩3775.00 | x |
| 2023-12-31 | ₩3646.61 | ₩3775.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Innosimulation Co., Ltd 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): -0.87%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -1.27%
- • Asset Turnover: 0.39x
- • Equity Multiplier: 1.76x
- Recent ROE (-0.87%) is above the historical average (-16.09%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2022 | -31.31% | -27.69% | 0.39x | 2.90x | ₩-6.17 Billion |
| 2023 | -0.87% | -1.27% | 0.39x | 1.76x | ₩-3.10 Billion |
Industry Comparison
This section compares Innosimulation Co., Ltd's net assets metrics with peer companies in the Software - Infrastructure industry.
Industry Context
- Industry: Software - Infrastructure
- Average net assets among peers: $70,245,711,982
- Average return on equity (ROE) among peers: 4.37%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Innosimulation Co., Ltd (274400) | ₩20.63 Billion | -31.31% | 1.37x | $10.22 Million |
| Kginicis Co.Ltd (035600) | $24.39 Billion | 13.54% | 1.14x | $108.80 Million |
| Nice Information & Telecommunication Inc (036800) | $55.02 Billion | 19.07% | 1.74x | $79.87 Million |
| Cafe24 Corp (042000) | $233.88 Billion | -8.02% | 0.78x | $262.68 Million |
| AhnLab Inc (053800) | $67.47 Billion | 6.13% | 0.26x | $279.44 Million |
| NHN KCP Corp (060250) | $29.81 Billion | 15.72% | 1.35x | $243.94 Million |
| Danal Co. Ltd (064260) | $150.45 Billion | -0.40% | 1.58x | $292.50 Million |
| nTels Co. Ltd (069410) | $40.68 Billion | 5.74% | 0.38x | $23.25 Million |
| Plantynet Co. Ltd (075130) | $57.32 Billion | 5.73% | 0.11x | $16.08 Million |
| Secuve Co. Ltd (131090) | $26.77 Billion | 9.63% | 0.22x | $13.85 Million |
| FASOO.COM Co Ltd (150900) | $16.67 Billion | -23.48% | 1.84x | $20.98 Million |