DUFRY N
DUFRY N operates in Diversified Metals & Mining.
DUFRY N (D2J) - Net Assets
Latest net assets as of December 2023: €2.50 Billion EUR
Based on the latest financial reports, DUFRY N (D2J) has net assets worth €2.50 Billion EUR as of December 2023.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (€16.51 Billion) and total liabilities (€14.02 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 | €2.50 Billion |
| % of Total Assets | 15.11% |
| Annual Growth Rate | -3.79% |
| 5-Year Change | -19.71% |
| 10-Year Change | N/A |
| Growth Volatility | 64.53 |
DUFRY N - Net Assets Trend (2016–2023)
This chart illustrates how DUFRY N's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for DUFRY N (2016–2023)
The table below shows the annual net assets of DUFRY N from 2016 to 2023.
| Year | Net Assets | Change |
|---|---|---|
| 2023-12-31 | €2.50 Billion | +158.29% |
| 2022-12-31 | €966.10 Million | -6.61% |
| 2021-12-31 | €1.03 Billion | +12.69% |
| 2020-12-31 | €918.00 Million | -70.46% |
| 2019-12-31 | €3.11 Billion | -6.99% |
| 2018-12-31 | €3.34 Billion | -0.43% |
| 2017-12-31 | €3.36 Billion | +2.62% |
| 2016-12-31 | €3.27 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to DUFRY N'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 322040000000.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2023)
| Component | Amount | Percentage |
|---|---|---|
| Other Components | €6.75 Billion | 285.81% |
| Total Equity | €2.36 Billion | 100.00% |
DUFRY N Competitors by Market Cap
The table below lists competitors of DUFRY N ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Arway Corporation
PINK:ARWYF
|
$515.37K |
|
Ravad Ltd
TA:RAVD
|
$515.42K |
|
CYTOKINETICS
MU:KK3A
|
$515.95K |
|
TMK Energy Limited
PINK:TMKEF
|
$516.36K |
|
GDXW
BATS:GDXW
|
$515.18K |
|
MCCORMICK NON VTG - Dusseldorf Stock Exchang
DU:MCX
|
$515.18K |
|
The Hempshire Group Corp.
V:HMPG
|
$515.15K |
|
ARKEMA - Dusseldorf Stock Exchang
DU:V1S
|
$515.11K |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in DUFRY N's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2022 to 2023, total equity changed from 893,000,000 to 2,360,800,000, a change of 1,467,800,000 (164.4%).
- Net income of 87,300,000 contributed positively to equity growth.
- Share repurchases of 33,400,000 reduced equity.
- Other factors increased equity by 1,413,900,000.
Equity Change Factors (2022 to 2023)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | €87.30 Million | +3.7% |
| Share Repurchases | €33.40 Million | -1.41% |
| Other Changes | €1.41 Billion | +59.89% |
| Total Change | €- | 164.37% |
Book Value vs Market Value Analysis
This analysis compares DUFRY N'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: 3.34x
- 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 increased from 0.92x to 3.34x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2017-12-31 | €56.95 | €52.40 | x |
| 2018-12-31 | €57.07 | €52.40 | x |
| 2019-12-31 | €51.84 | €52.40 | x |
| 2020-12-31 | €10.46 | €52.40 | x |
| 2021-12-31 | €10.54 | €52.40 | x |
| 2022-12-31 | €9.90 | €52.40 | x |
| 2023-12-31 | €15.70 | €52.40 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently DUFRY N 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): 3.70%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 0.68%
- • Asset Turnover: 0.77x
- • Equity Multiplier: 7.00x
- Recent ROE (3.70%) is above the historical average (-40.78%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2016 | 0.08% | 0.03% | 0.77x | 3.24x | €-303.70 Million |
| 2017 | 1.81% | 0.70% | 0.82x | 3.19x | €-256.21 Million |
| 2018 | 2.48% | 0.85% | 0.90x | 3.24x | €-218.08 Million |
| 2019 | -1.00% | -0.31% | 0.64x | 5.05x | €-291.03 Million |
| 2020 | -299.50% | -98.15% | 0.23x | 13.41x | €-2.60 Billion |
| 2021 | -40.29% | -9.84% | 0.39x | 10.44x | €-481.06 Million |
| 2022 | 6.52% | 0.85% | 0.74x | 10.43x | €-31.10 Million |
| 2023 | 3.70% | 0.68% | 0.77x | 7.00x | €-148.78 Million |
Industry Comparison
This section compares DUFRY N's net assets metrics with peer companies in the Other industry.
Industry Context
- Industry: Other
- Average net assets among peers: $114,212,818,724
- Average return on equity (ROE) among peers: -9.08%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| DUFRY N (D2J) | €2.50 Billion | 0.08% | 5.62x | $515.33K |
| HORIBA (01H) | $204.49 Billion | 10.42% | 0.82x | $989.01K |
| Tokyu Corporation (01T) | $779.37 Billion | 3.34% | 2.35x | $99.73K |
| GUANGZHOU AUTO -H- (02G) | $122.28 Billion | 6.59% | 0.55x | $4.05K |
| MOSAIC (02M) | $10.60 Billion | 4.43% | 0.90x | $280.83K |
| MOSAIC (02M.SG) (02M) | $9.56 Billion | 10.46% | 0.82x | $247.21K |
| CHINA JO-JO DRGSTRS (04CN.SG) (04CN) | $16.67 Million | -126.83% | 4.46x | $1.55 Million |
| KRAKATAU STEEL -B- (07K) | $552.59 Million | 3.52% | 4.72x | $166.99 |
| CN MODERN DAIRY (07M) | $7.12 Billion | -10.42% | 1.50x | $1.68K |
| TOURMALINE OIL (08T) | $7.22 Billion | 4.81% | 0.41x | $381.02K |
| ASIA CASSAVA RESOUR (0ACS) | $913.15 Million | 2.86% | 1.55x | $325.03 |