Braime Group PLC (BMT) - Net Assets
Based on the latest financial reports, Braime Group PLC (BMT) has net assets worth GBX23.33 Million GBX (≈ $2.84K USD) as of June 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (GBX38.72 Million ≈ $4.71K USD) and total liabilities (GBX15.38 Million ≈ $1.87K 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 BMT asset resilience ratio to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | GBX23.33 Million |
| % of Total Assets | 60.26% |
| Annual Growth Rate | 6.75% |
| 5-Year Change | 53.71% |
| 10-Year Change | 166.57% |
| Growth Volatility | 7.3 |
Braime Group PLC - Net Assets Trend (1985–2024)
This chart illustrates how Braime Group PLC's net assets have evolved over time, based on quarterly financial data. Also explore how large is Braime Group PLC's balance sheet for the complete picture of this company's asset base.
Annual Net Assets for Braime Group PLC (1985–2024)
The table below shows the annual net assets of Braime Group PLC from 1985 to 2024. For live valuation and market cap data, see BMT stock market capitalisation.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | GBX23.00 Million ≈ $2.80K |
+10.37% |
| 2023-12-31 | GBX20.84 Million ≈ $2.54K |
+8.57% |
| 2022-12-31 | GBX19.19 Million ≈ $2.34K |
+22.12% |
| 2021-12-31 | GBX15.72 Million ≈ $1.91K |
+5.04% |
| 2020-12-31 | GBX14.96 Million ≈ $1.82K |
+4.28% |
| 2019-12-31 | GBX14.35 Million ≈ $1.75K |
+7.62% |
| 2018-12-31 | GBX13.33 Million ≈ $1.62K |
+21.49% |
| 2017-12-31 | GBX10.97 Million ≈ $1.34K |
+10.20% |
| 2016-12-31 | GBX9.96 Million ≈ $1.21K |
+15.43% |
| 2015-12-31 | GBX8.63 Million ≈ $1.05K |
+17.32% |
| 2014-12-31 | GBX7.35 Million ≈ $894.82 |
+10.24% |
| 2013-12-31 | GBX6.67 Million ≈ $811.67 |
+7.60% |
| 2012-12-31 | GBX6.20 Million ≈ $754.36 |
+4.38% |
| 2011-12-31 | GBX5.94 Million ≈ $722.73 |
+12.88% |
| 2010-12-31 | GBX5.26 Million ≈ $640.23 |
+18.01% |
| 2009-12-31 | GBX4.46 Million ≈ $542.53 |
+3.79% |
| 2008-12-31 | GBX4.30 Million ≈ $522.70 |
+21.08% |
| 2007-12-31 | GBX3.55 Million ≈ $431.69 |
+4.26% |
| 2006-12-31 | GBX3.40 Million ≈ $414.05 |
-4.22% |
| 2005-12-31 | GBX3.55 Million ≈ $432.30 |
-12.03% |
| 2004-12-31 | GBX4.04 Million ≈ $491.43 |
-1.75% |
| 2003-12-31 | GBX4.11 Million ≈ $500.19 |
-3.93% |
| 2002-12-31 | GBX4.28 Million ≈ $520.63 |
+4.24% |
| 2001-12-31 | GBX4.11 Million ≈ $499.46 |
-1.39% |
| 2000-12-31 | GBX4.16 Million ≈ $506.52 |
-2.02% |
| 1999-12-31 | GBX4.25 Million ≈ $516.98 |
-3.39% |
| 1998-12-31 | GBX4.40 Million ≈ $535.11 |
+7.40% |
| 1997-12-31 | GBX4.09 Million ≈ $498.24 |
+7.51% |
| 1996-12-31 | GBX3.81 Million ≈ $463.45 |
+7.54% |
| 1995-12-31 | GBX3.54 Million ≈ $430.96 |
+5.70% |
| 1994-12-31 | GBX3.35 Million ≈ $407.72 |
+10.16% |
| 1993-12-31 | GBX3.04 Million ≈ $370.12 |
+7.76% |
| 1992-12-31 | GBX2.82 Million ≈ $343.48 |
+9.04% |
| 1991-12-31 | GBX2.59 Million ≈ $315.01 |
+7.16% |
| 1990-12-31 | GBX2.42 Million ≈ $293.96 |
+4.05% |
| 1989-12-31 | GBX2.32 Million ≈ $282.52 |
+8.56% |
| 1988-12-31 | GBX2.14 Million ≈ $260.25 |
+11.81% |
| 1987-12-31 | GBX1.91 Million ≈ $232.76 |
+3.63% |
| 1986-12-31 | GBX1.85 Million ≈ $224.60 |
+2.38% |
| 1985-12-31 | GBX1.80 Million ≈ $219.37 |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Braime Group PLC'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 1776.1% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | GBX22.25 Million | 96.30% |
| Common Stock | GBX360.00K | 1.56% |
| Other Comprehensive Income | GBX495.00K | 2.14% |
| Total Equity | GBX23.11 Million | 100.00% |
Braime Group PLC Competitors by Market Cap
The table below lists competitors of Braime Group PLC ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Marlowe plc
LSE:MRL
|
$122.94K |
|
Nexus Infrastructure plc
LSE:NEXS
|
$123.66K |
|
Sumo Resources PLC
PA:MLSUM
|
$124.00K |
|
PowerHouse Energy Group Plc
LSE:PHE
|
$125.14K |
|
Pod Point Group Holdings PLC
LSE:PODP
|
$121.72K |
|
ECORUB AB B
F:7M8
|
$121.71K |
|
FUSION FUEL GREEN CL.A
F:60P
|
$120.37K |
|
Blackbird PLC
LSE:BIRD
|
$119.79K |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Braime Group PLC's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 21,020,000 to 23,105,000, a change of 2,085,000 (9.9%).
- Net income of 2,280,000 contributed positively to equity growth.
- Dividend payments of 212,000 reduced retained earnings.
- Other comprehensive income increased equity by 17,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | GBX2.28 Million | +9.87% |
| Dividends Paid | GBX212.00K | -0.92% |
| Other Comprehensive Income | GBX17.00K | +0.07% |
| Total Change | GBX- | 9.92% |
Book Value vs Market Value Analysis
This analysis compares Braime Group PLC'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: 65.44x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has decreased from 931.61x to 65.44x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 1985-12-31 | GBX1.13 | GBX1050.00 | x |
| 1986-12-31 | GBX1.16 | GBX1050.00 | x |
| 1987-12-31 | GBX1.20 | GBX1050.00 | x |
| 1988-12-31 | GBX1.36 | GBX1050.00 | x |
| 1989-12-31 | GBX1.49 | GBX1050.00 | x |
| 1990-12-31 | GBX1.55 | GBX1050.00 | x |
| 1991-12-31 | GBX1.67 | GBX1050.00 | x |
| 1992-12-31 | GBX1.84 | GBX1050.00 | x |
| 1993-12-31 | GBX1.99 | GBX1050.00 | x |
| 1994-12-31 | GBX2.20 | GBX1050.00 | x |
| 1995-12-31 | GBX2.33 | GBX1050.00 | x |
| 1996-12-31 | GBX2.52 | GBX1050.00 | x |
| 1997-12-31 | GBX2.72 | GBX1050.00 | x |
| 1998-12-31 | GBX2.93 | GBX1050.00 | x |
| 1999-12-31 | GBX2.83 | GBX1050.00 | x |
| 2000-12-31 | GBX2.77 | GBX1050.00 | x |
| 2001-12-31 | GBX2.73 | GBX1050.00 | x |
| 2002-12-31 | GBX2.97 | GBX1050.00 | x |
| 2003-12-31 | GBX2.85 | GBX1050.00 | x |
| 2004-12-31 | GBX2.80 | GBX1050.00 | x |
| 2005-12-31 | GBX2.47 | GBX1050.00 | x |
| 2006-12-31 | GBX2.36 | GBX1050.00 | x |
| 2007-12-31 | GBX2.46 | GBX1050.00 | x |
| 2008-12-31 | GBX2.98 | GBX1050.00 | x |
| 2009-12-31 | GBX3.10 | GBX1050.00 | x |
| 2010-12-31 | GBX3.65 | GBX1050.00 | x |
| 2011-12-31 | GBX4.13 | GBX1050.00 | x |
| 2012-12-31 | GBX4.31 | GBX1050.00 | x |
| 2013-12-31 | GBX4.63 | GBX1050.00 | x |
| 2014-12-31 | GBX5.16 | GBX1050.00 | x |
| 2015-12-31 | GBX6.08 | GBX1050.00 | x |
| 2016-12-31 | GBX7.06 | GBX1050.00 | x |
| 2017-12-31 | GBX7.86 | GBX1050.00 | x |
| 2018-12-31 | GBX9.48 | GBX1050.00 | x |
| 2019-12-31 | GBX10.20 | GBX1050.00 | x |
| 2020-12-31 | GBX10.60 | GBX1050.00 | x |
| 2021-12-31 | GBX11.05 | GBX1050.00 | x |
| 2022-12-31 | GBX13.51 | GBX1050.00 | x |
| 2023-12-31 | GBX14.60 | GBX1050.00 | x |
| 2024-12-31 | GBX16.05 | GBX1050.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Braime Group PLC 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): 9.87%
- The company has moderate efficiency in generating returns from equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 4.66%
- • Asset Turnover: 1.36x
- • Equity Multiplier: 1.56x
- Recent ROE (9.87%) is above the historical average (8.88%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 1985 | 6.28% | 2.87% | 1.52x | 1.44x | GBX-60.30K |
| 1986 | 6.90% | 3.33% | 1.37x | 1.51x | GBX-51.60K |
| 1987 | 8.48% | 3.75% | 1.51x | 1.50x | GBX-26.30K |
| 1988 | 17.10% | 6.72% | 1.68x | 1.51x | GBX139.10K |
| 1989 | 13.91% | 6.07% | 1.57x | 1.46x | GBX83.80K |
| 1990 | 9.30% | 3.74% | 1.74x | 1.43x | GBX-15.60K |
| 1991 | 18.43% | 6.11% | 1.84x | 1.64x | GBX203.10K |
| 1992 | 14.87% | 6.04% | 1.47x | 1.68x | GBX128.70K |
| 1993 | 12.02% | 5.02% | 1.43x | 1.68x | GBX57.80K |
| 1994 | 14.79% | 5.61% | 1.52x | 1.74x | GBX151.90K |
| 1995 | 10.83% | 4.16% | 1.54x | 1.69x | GBX27.80K |
| 1996 | 10.86% | 4.21% | 1.59x | 1.62x | GBX31.10K |
| 1997 | 10.96% | 4.57% | 1.51x | 1.59x | GBX37.50K |
| 1998 | 11.52% | 4.91% | 1.55x | 1.51x | GBX64.20K |
| 1999 | -0.05% | -0.03% | 1.27x | 1.54x | GBX-408.90K |
| 2000 | 0.85% | 0.40% | 1.39x | 1.54x | GBX-364.30K |
| 2001 | 5.99% | 2.56% | 1.46x | 1.60x | GBX-157.50K |
| 2002 | 8.18% | 3.51% | 1.57x | 1.48x | GBX-77.90K |
| 2003 | -1.17% | -0.51% | 1.58x | 1.45x | GBX-459.10K |
| 2004 | 0.74% | 0.32% | 1.41x | 1.64x | GBX-373.90K |
| 2005 | -8.39% | -3.07% | 1.50x | 1.82x | GBX-653.30K |
| 2006 | -5.50% | -1.68% | 1.55x | 2.11x | GBX-527.30K |
| 2007 | 0.25% | 0.08% | 1.54x | 2.17x | GBX-345.80K |
| 2008 | 5.87% | 1.66% | 1.74x | 2.04x | GBX-177.60K |
| 2009 | 8.68% | 2.47% | 1.85x | 1.90x | GBX-58.90K |
| 2010 | 17.95% | 5.23% | 1.81x | 1.89x | GBX418.46K |
| 2011 | 13.70% | 4.06% | 1.81x | 1.87x | GBX220.00K |
| 2012 | 6.89% | 2.01% | 1.98x | 1.73x | GBX-193.13K |
| 2013 | 11.27% | 3.28% | 1.84x | 1.87x | GBX84.96K |
| 2014 | 11.62% | 3.56% | 1.57x | 2.07x | GBX120.38K |
| 2015 | 18.10% | 5.99% | 1.61x | 1.88x | GBX709.43K |
| 2016 | 9.17% | 3.28% | 1.62x | 1.72x | GBX-84.12K |
| 2017 | 15.18% | 5.47% | 1.67x | 1.66x | GBX586.60K |
| 2018 | 15.95% | 6.10% | 1.53x | 1.71x | GBX812.80K |
| 2019 | 9.25% | 4.07% | 1.45x | 1.57x | GBX-109.50K |
| 2020 | 5.39% | 2.51% | 1.33x | 1.61x | GBX-703.60K |
| 2021 | 4.18% | 1.83% | 1.34x | 1.71x | GBX-926.00K |
| 2022 | 14.23% | 6.17% | 1.31x | 1.77x | GBX823.00K |
| 2023 | 10.82% | 4.72% | 1.41x | 1.63x | GBX172.00K |
| 2024 | 9.87% | 4.66% | 1.36x | 1.56x | GBX-30.50K |
Industry Comparison
This section compares Braime Group PLC's net assets metrics with peer companies in the Industrial Distribution industry.
Industry Context
- Industry: Industrial Distribution
- Average net assets among peers: $762,556,197
- Average return on equity (ROE) among peers: 1.60%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Braime Group PLC (BMT) | GBX23.33 Million | 6.28% | 0.66x | $122.64K |
| Brickability Group Plc (BRCK) | $8.13 Million | -3.62% | 12.69x | $1.88 Million |
| Diploma PLC (DPLM) | $56.00 Million | 9.64% | 0.31x | $113.80 Million |
| Ferguson Plc (FERG) | $5.64 Billion | -34.75% | 1.68x | $475.41 Million |
| Flowtech Fluidpower plc (FLO) | $88.00 Million | 2.43% | 0.58x | $448.85K |
| Grafton Group plc (GFTU) | $12.53 Million | 1.42% | 0.53x | $20.86 Million |
| Lords Grp Trading Plc (LORD) | $50.75 Million | 9.37% | 2.40x | $346.36K |
| RS GROUP PLC (RS1) | $171.10 Million | 28.11% | 0.69x | $34.54 Million |
| SIG plc (SHI) | $831.80 Million | -5.48% | 1.16x | $1.10 Million |
| H C Slingsby PLC (SLNG) | $4.40 Million | 7.28% | 2.47x | $613.03 |
About Braime Group PLC
Braime Group PLC, together with its subsidiaries, engages in the distribution of bulk material handling components and monitoring equipment in the United Kingdom, Rest of Europe, the Middle East, the United States, Africa, Australia, and Asia. The company manufactures and sells deep drawn metal presswork products. The company was formerly known as T.F. & J.H. Braime (Holdings) P.L.C. and changed … Read more