Xinyuan Real Estate Co Ltd (XIN) - Net Assets
Based on the latest financial reports, Xinyuan Real Estate Co Ltd (XIN) has net assets worth $57.41 Million USD as of December 2024. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets ($5.02 Billion) and total liabilities ($4.97 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. Check Xinyuan Real Estate Co Ltd strategic asset allocation index to assess the company's strategic physical and investment asset allocation.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | $57.41 Million |
| % of Total Assets | 1.14% |
| Annual Growth Rate | 23.31% |
| 5-Year Change | -93.36% |
| 10-Year Change | -92.72% |
| Growth Volatility | 238.58 |
Xinyuan Real Estate Co Ltd - Net Assets Trend (2002–2024)
This chart illustrates how Xinyuan Real Estate Co Ltd's net assets have evolved over time, based on quarterly financial data. For live market cap and overall valuation, see XIN market cap.
Annual Net Assets for Xinyuan Real Estate Co Ltd (2002–2024)
The table below shows the annual net assets of Xinyuan Real Estate Co Ltd from 2002 to 2024. Also explore Xinyuan Real Estate Co Ltd (XIN) net asset momentum to track the company's year-over-year net asset growth rate.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | $68.14 Million | -36.56% |
| 2023-12-31 | $107.41 Million | +29.75% |
| 2022-12-31 | $82.79 Million | -91.93% |
| 2021-12-31 | $1.03 Billion | 0.00% |
| 2020-12-31 | $1.03 Billion | +29.54% |
| 2019-12-31 | $791.95 Million | +4.54% |
| 2018-12-31 | $757.57 Million | -28.63% |
| 2017-12-31 | $1.06 Billion | +15.77% |
| 2016-12-31 | $916.87 Million | -2.04% |
| 2015-12-31 | $935.95 Million | -2.72% |
| 2014-12-31 | $962.13 Million | +1.61% |
| 2013-12-31 | $946.90 Million | +21.16% |
| 2012-12-31 | $781.54 Million | +22.93% |
| 2011-12-31 | $635.74 Million | +22.69% |
| 2010-12-31 | $518.16 Million | +15.94% |
| 2009-12-31 | $446.91 Million | +11.66% |
| 2008-12-31 | $400.25 Million | +2.66% |
| 2007-12-31 | $389.90 Million | +737.00% |
| 2006-12-31 | $46.58 Million | +173.67% |
| 2005-12-31 | $17.02 Million | +874.89% |
| 2003-12-31 | $1.75 Million | +157.52% |
| 2002-12-31 | $678.00K | -- |
Equity Component Analysis
This analysis shows how different components contribute to Xinyuan Real Estate 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 67147059900.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | $17.55K | % |
| Other Comprehensive Income | $149.64 Million | % |
| Other Components | $417.64 Million | % |
| Total Equity | $-104.17 Million | 100.00% |
Xinyuan Real Estate Co Ltd Competitors by Market Cap
The table below lists competitors of Xinyuan Real Estate Co Ltd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Antec Inc
TWO:6276
|
$13.51 Million |
|
M Cash Integrasi Tbk PT
JK:MCAS
|
$13.51 Million |
|
Dolphin Entertainment Inc
NASDAQ:DLPN
|
$13.51 Million |
|
DeepMarkit Corp
V:MKT
|
$13.52 Million |
|
Asia Seed Co.Ltd
KQ:154030
|
$13.49 Million |
|
Prg Holdings Bhd
KLSE:7168
|
$13.48 Million |
|
Niocan Inc
V:NIO
|
$13.47 Million |
|
Capital Engineering Network Public Company Limited
BK:CEN
|
$13.47 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Xinyuan Real Estate Co Ltd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from -33,728,814 to -104,174,214, a change of -70,445,400.
- Net loss of 51,018,739 reduced equity.
- Dividend payments of 3,392,800 reduced retained earnings.
- Share repurchases of 440,576 reduced equity.
- New share issuances of 640,367 increased equity.
- Other comprehensive income decreased equity by 3,602,016.
- Other factors decreased equity by 12,631,636.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | $-51.02 Million | -48.97% |
| Dividends Paid | $3.39 Million | -3.26% |
| Share Repurchases | $440.58K | -0.42% |
| Share Issuances | $640.37K | +0.61% |
| Other Comprehensive Income | $-3.60 Million | -3.46% |
| Other Changes | $-12.63 Million | -12.13% |
| Total Change | $- | % |
Book Value vs Market Value Analysis
This analysis compares Xinyuan Real Estate 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
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2002-12-31 | $5.76 | $1.95 | x |
| 2003-12-31 | $11.64 | $1.95 | x |
| 2005-12-31 | $56.67 | $1.95 | x |
| 2006-12-31 | $256.32 | $1.95 | x |
| 2007-12-31 | $1434.90 | $1.95 | x |
| 2008-12-31 | $1073.43 | $1.95 | x |
| 2009-12-31 | $1111.23 | $1.95 | x |
| 2010-12-31 | $1332.84 | $1.95 | x |
| 2011-12-31 | $1677.63 | $1.95 | x |
| 2012-12-31 | $2159.98 | $1.95 | x |
| 2013-12-31 | $2534.12 | $1.95 | x |
| 2014-12-31 | $2172.89 | $1.95 | x |
| 2015-12-31 | $2555.77 | $1.95 | x |
| 2016-12-31 | $2618.12 | $1.95 | x |
| 2017-12-31 | $151.51 | $1.95 | x |
| 2018-12-31 | $2094.96 | $1.95 | x |
| 2019-12-31 | $2419.97 | $1.95 | x |
| 2020-12-31 | $123.73 | $1.95 | x |
| 2021-12-31 | $2474.83 | $1.95 | x |
| 2022-12-31 | $-259.20 | $1.95 | x |
| 2023-12-31 | $-126.46 | $1.95 | x |
| 2024-12-31 | $-371.27 | $1.95 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Xinyuan Real Estate 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): 0.00%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -9.91%
- • Asset Turnover: 0.10x
- • Equity Multiplier: 0.00x
- Recent ROE (0.00%) is below the historical average (8.35%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2002 | -69.47% | -3.68% | 0.46x | 41.15x | $-538.80K |
| 2003 | 61.11% | 6.37% | 0.38x | 25.02x | $892.40K |
| 2005 | 56.25% | 15.44% | 0.57x | 6.39x | $7.86 Million |
| 2006 | 34.61% | 11.32% | 0.69x | 4.40x | $11.46 Million |
| 2007 | 11.71% | 14.74% | 0.38x | 2.07x | $6.67 Million |
| 2008 | -5.91% | -6.63% | 0.38x | 2.34x | $-63.67 Million |
| 2009 | 9.49% | 9.45% | 0.51x | 1.97x | $-2.27 Million |
| 2010 | 9.88% | 11.37% | 0.41x | 2.13x | $-638.80K |
| 2011 | 16.12% | 14.88% | 0.49x | 2.19x | $38.84 Million |
| 2012 | 20.09% | 17.16% | 0.58x | 2.00x | $78.85 Million |
| 2013 | 12.75% | 13.45% | 0.38x | 2.50x | $26.02 Million |
| 2014 | 5.20% | 5.44% | 0.28x | 3.36x | $-46.19 Million |
| 2015 | 7.10% | 5.71% | 0.33x | 3.80x | $-27.11 Million |
| 2016 | 8.10% | 4.67% | 0.37x | 4.68x | $-17.12 Million |
| 2017 | 6.18% | 3.11% | 0.31x | 6.50x | $-38.10 Million |
| 2018 | 10.94% | 3.35% | 0.28x | 11.61x | $6.38 Million |
| 2019 | 9.90% | 2.75% | 0.33x | 10.75x | $-684.10K |
| 2020 | -10.14% | -3.87% | 0.23x | 11.52x | $-134.03 Million |
| 2021 | -10.14% | -3.87% | 0.23x | 11.52x | $-134.03 Million |
| 2022 | 0.00% | -27.23% | 0.16x | 0.00x | $-251.69 Million |
| 2023 | 0.00% | 5.00% | 0.15x | 0.00x | $43.65 Million |
| 2024 | 0.00% | -9.91% | 0.10x | 0.00x | $-40.60 Million |
Industry Comparison
This section compares Xinyuan Real Estate Co Ltd's net assets metrics with peer companies in the Real Estate - Development industry.
Industry Context
- Industry: Real Estate - Development
- Average net assets among peers: $895,258,201
- Average return on equity (ROE) among peers: 0.35%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Xinyuan Real Estate Co Ltd (XIN) | $57.41 Million | -69.47% | 86.48x | $13.49 Million |
| Alset Ehome International Inc (AEI) | $34.75 Million | -12.40% | 0.73x | $32.16 Million |
| AMREP Corporation (AXR) | $54.10 Million | -12.57% | 2.11x | $115.34 Million |
| Century Communities Inc (CCS) | $473.64 Million | 10.46% | 1.13x | $1.76 Billion |
| Forestar Group Inc (FOR) | $1.37 Billion | 12.18% | 0.80x | $1.39 Billion |
| Five Point Holdings LLC (FPH) | $1.91 Billion | 3.84% | 0.56x | $353.17 Million |
| Howard Hughes Holdings Inc. (HHH) | $2.25 Billion | -3.29% | 1.03x | $3.88 Billion |
| JFB Construction Holdings Class A Common Stock (JFB) | $37.83 Million | -13.94% | 0.06x | $100.04 Million |
| Logistic Properties of the Americas (LPA) | $101.06 Million | -4.18% | 0.00x | $98.02 Million |
| Lead Real Estate Co., Ltd American Depositary Shares (LRE) | $2.20 Billion | 25.06% | 4.64x | $14.46 Million |
| Landsea Homes Corp (LSEA) | $529.49 Million | -1.69% | 0.69x | $411.79 Million |
About Xinyuan Real Estate Co Ltd
Xinyuan Real Estate Co., Ltd., together with its subsidiaries, engages in residential real estate development and construction activities in the People's Republic of China, the United States, Malaysia, and the United Kingdom. It develops residential projects, such as multi-layer apartment buildings, sub-high-rise apartment buildings, and high-rise apartment buildings; and provides auxiliary servi… Read more