CropEnergies AG
CropEnergies AG manufactures and distributes bioethanol, derivatives, and other products from renewable raw materials in Germany and internationally. The company offers neutral alcohol; protein food and animal feed products, including ProtiGrain, a protein animal feed for ruminants, pigs, poultry and pets as well as in aquaculture; ProtiWanze, a liquid premium protein; Ensus DDGS, a distillers' d… Read more
CropEnergies AG (0DXG) - Net Assets
Latest net assets as of February 2024: €639.92 Million EUR
Based on the latest financial reports, CropEnergies AG (0DXG) has net assets worth €639.92 Million EUR as of February 2024.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (€876.19 Million) and total liabilities (€236.26 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 | €639.92 Million |
| % of Total Assets | 73.03% |
| Annual Growth Rate | 42.93% |
| 5-Year Change | 27.25% |
| 10-Year Change | 92.95% |
| Growth Volatility | 6239.59 |
CropEnergies AG - Net Assets Trend (2006–2024)
This chart illustrates how CropEnergies 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 CropEnergies AG (2006–2024)
The table below shows the annual net assets of CropEnergies AG from 2006 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-02-29 | €639.92 Million | -18.35% |
| 2023-02-28 | €783.75 Million | +12.54% |
| 2022-02-28 | €696.42 Million | +23.01% |
| 2021-02-28 | €566.15 Million | +12.58% |
| 2020-02-29 | €502.88 Million | +12.07% |
| 2019-02-28 | €448.71 Million | +0.68% |
| 2018-02-28 | €445.68 Million | +4.67% |
| 2017-02-28 | €425.78 Million | +15.95% |
| 2016-02-29 | €367.21 Million | +10.72% |
| 2015-02-28 | €331.66 Million | -16.11% |
| 2014-02-28 | €395.34 Million | +1.43% |
| 2013-02-28 | €389.76 Million | +10.13% |
| 2012-02-29 | €353.93 Million | +4.10% |
| 2011-02-28 | €340.00 Million | +9.08% |
| 2010-02-28 | €311.69 Million | +0.99% |
| 2009-02-28 | €308.62 Million | +1.60% |
| 2008-02-29 | €303.77 Million | +7.64% |
| 2007-02-28 | €282.20 Million | +27245.25% |
| 2006-02-28 | €1.03 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to CropEnergies 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 grown by 38182900000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (February 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | €350.11 Million | 54.71% |
| Common Stock | €87.25 Million | 13.63% |
| Other Comprehensive Income | €202.56 Million | 31.65% |
| Other Components | €1.00K | 0.00% |
| Total Equity | €639.92 Million | 100.00% |
CropEnergies AG Competitors by Market Cap
The table below lists competitors of CropEnergies AG ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
EUROZ Hartleys Group Ltd
AU:EZL
|
$71.55 Million |
|
Aumann AG
PINK:AUUMF
|
$71.59 Million |
|
Enlight Renewable Energy Ltd
TA:ENLT
|
$71.60 Million |
|
Sai Gon Cargo Service Corp
VN:SCS
|
$71.62 Million |
|
Chinese Estates Holdings Limited
PINK:CESTF
|
$71.54 Million |
|
Motomova Inc.
PINK:MTMV
|
$71.48 Million |
|
Sunstone Metals Ltd
AU:STM
|
$71.48 Million |
|
D.B.Corp Limited
NSE:DBCORP
|
$71.45 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in CropEnergies AG's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 783,750,000 to 639,923,000, a change of -143,827,000 (-18.4%).
- Net income of 14,184,000 contributed positively to equity growth.
- Other comprehensive income increased equity by 13,134,000.
- Other factors decreased equity by 171,145,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | €14.18 Million | +2.22% |
| Other Comprehensive Income | €13.13 Million | +2.05% |
| Other Changes | €-171.15 Million | -26.74% |
| Total Change | €- | -18.35% |
Book Value vs Market Value Analysis
This analysis compares CropEnergies 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: 1.88x
- 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 801.16x to 1.88x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2006-02-28 | €0.02 | €13.78 | x |
| 2007-02-28 | €3.32 | €13.78 | x |
| 2008-02-29 | €3.57 | €13.78 | x |
| 2009-02-28 | €3.63 | €13.78 | x |
| 2010-02-28 | €3.67 | €13.78 | x |
| 2011-02-28 | €4.00 | €13.78 | x |
| 2012-02-29 | €4.22 | €13.78 | x |
| 2013-02-28 | €4.59 | €13.78 | x |
| 2014-02-28 | €4.58 | €13.78 | x |
| 2015-02-28 | €3.80 | €13.78 | x |
| 2016-02-29 | €4.21 | €13.78 | x |
| 2017-02-28 | €4.88 | €13.78 | x |
| 2018-02-28 | €5.11 | €13.78 | x |
| 2019-02-28 | €5.14 | €13.78 | x |
| 2020-02-29 | €5.76 | €13.78 | x |
| 2021-02-28 | €6.49 | €13.78 | x |
| 2022-02-28 | €7.98 | €13.78 | x |
| 2023-02-28 | €8.99 | €13.78 | x |
| 2024-02-29 | €7.33 | €13.78 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently CropEnergies 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): 2.22%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 371.70%
- • Asset Turnover: 0.00x
- • Equity Multiplier: 1.37x
- Recent ROE (2.22%) is below the historical average (8.29%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2008 | 6.63% | 10.79% | 0.42x | 1.46x | €-10.22 Million |
| 2009 | 1.90% | 1.78% | 0.57x | 1.86x | €-25.01 Million |
| 2010 | 1.42% | 1.18% | 0.61x | 1.95x | €-26.75 Million |
| 2011 | 8.33% | 5.99% | 0.74x | 1.88x | €-5.67 Million |
| 2012 | 8.53% | 5.28% | 0.92x | 1.76x | €-5.21 Million |
| 2013 | 14.66% | 8.30% | 1.15x | 1.54x | €18.18 Million |
| 2014 | 3.04% | 1.54% | 1.17x | 1.69x | €-27.53 Million |
| 2015 | -17.50% | -7.02% | 1.28x | 1.94x | €-91.21 Million |
| 2016 | 11.61% | 5.90% | 1.22x | 1.61x | €5.93 Million |
| 2017 | 16.15% | 8.58% | 1.34x | 1.40x | €26.20 Million |
| 2018 | 11.40% | 5.76% | 1.49x | 1.33x | €6.24 Million |
| 2019 | 4.74% | 2.73% | 1.33x | 1.31x | €-23.61 Million |
| 2020 | 14.82% | 8.29% | 1.34x | 1.33x | €24.26 Million |
| 2021 | 15.00% | 10.19% | 1.12x | 1.31x | €28.30 Million |
| 2022 | 12.84% | 8.31% | 1.09x | 1.41x | €19.76 Million |
| 2023 | 25.08% | 13.21% | 1.42x | 1.34x | €118.18 Million |
| 2024 | 2.22% | 371.70% | 0.00x | 1.37x | €-49.81 Million |
Industry Comparison
This section compares CropEnergies AG's net assets metrics with peer companies in the same industry.
Industry Context
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| CropEnergies AG (0DXG) | €639.92 Million | 6.63% | 0.37x | $71.54 Million |
| Nyfosa AB (0A0K) | $2.92 Billion | 39.50% | 2.88x | $973.31 Million |
| High Templar Tech Limited (0A2T) | $12.52 Billion | 4.70% | 0.13x | $255.82 Million |
| Strategy Inc (0A7O) | $51.04 Billion | -7.54% | 0.21x | $40.17 Billion |
| NACON SASU (0A9N) | $67.54 Million | 15.85% | 1.20x | $7.64 Million |
| Antin Infrastructure Partners (0AA5) | $23.79 Million | 108.98% | 1.09x | $573.10 Million |
| Truecaller AB Series B (0AA7) | $1.41 Billion | 18.30% | 0.20x | $281.60 Million |
| Brockhaus Technologies AG (0AAW) | $254.92 Million | -6.23% | 1.68x | $74.40 Million |
| Hyloris Pharmaceuticals S.A. (0AB6) | $48.06 Million | -24.09% | 0.32x | $71.96 Million |
| Kalray S.A. (0ABT) | $28.43 Million | -41.56% | 0.67x | $33.84 Million |
| Webuild S.p.A. (0BJP) | $1.43 Billion | 10.29% | 7.14x | $1.13 Billion |