Awilco LNG ASA (ALNG) - Net Assets
Based on the latest financial reports, Awilco LNG ASA (ALNG) has net assets worth Nkr130.86 Million NOK (≈ $13.77 Million USD) as of June 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Nkr322.92 Million ≈ $33.98 Million USD) and total liabilities (Nkr192.06 Million ≈ $20.21 Million 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 financial resilience of Awilco LNG ASA to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Nkr130.86 Million |
| % of Total Assets | 40.52% |
| Annual Growth Rate | -1.7% |
| 5-Year Change | 37.98% |
| 10-Year Change | -11.77% |
| Growth Volatility | 11.21 |
Awilco LNG ASA - Net Assets Trend (2011–2024)
This chart illustrates how Awilco LNG ASA's net assets have evolved over time, based on quarterly financial data. Also explore total assets of Awilco LNG ASA for the complete picture of this company's asset base.
Annual Net Assets for Awilco LNG ASA (2011–2024)
The table below shows the annual net assets of Awilco LNG ASA from 2011 to 2024. For live valuation and market cap data, see market cap of Awilco LNG ASA.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Nkr137.25 Million ≈ $14.44 Million |
-5.16% |
| 2023-12-31 | Nkr144.71 Million ≈ $15.23 Million |
+14.50% |
| 2022-12-31 | Nkr126.39 Million ≈ $13.30 Million |
+4.81% |
| 2021-12-31 | Nkr120.59 Million ≈ $12.69 Million |
+21.23% |
| 2020-12-31 | Nkr99.47 Million ≈ $10.47 Million |
-7.32% |
| 2019-12-31 | Nkr107.32 Million ≈ $11.29 Million |
-7.15% |
| 2018-12-31 | Nkr115.59 Million ≈ $12.16 Million |
-9.00% |
| 2017-12-31 | Nkr127.03 Million ≈ $13.37 Million |
-4.32% |
| 2016-12-31 | Nkr132.76 Million ≈ $13.97 Million |
-14.66% |
| 2015-12-31 | Nkr155.56 Million ≈ $16.37 Million |
-18.91% |
| 2014-12-31 | Nkr191.84 Million ≈ $20.19 Million |
-1.37% |
| 2013-12-31 | Nkr194.50 Million ≈ $20.47 Million |
+0.61% |
| 2012-12-31 | Nkr193.33 Million ≈ $20.34 Million |
+12.65% |
| 2011-12-31 | Nkr171.62 Million ≈ $18.06 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Awilco LNG ASA'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 1916000000.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | Nkr1.98 Million | 1.44% |
| Other Components | Nkr154.43 Million | 112.52% |
| Total Equity | Nkr137.25 Million | 100.00% |
Awilco LNG ASA Competitors by Market Cap
The table below lists competitors of Awilco LNG ASA ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
FLUOGUIDE A/S DK -1
F:96X
|
$57.06 Million |
|
Stefstock
JSE:SSK
|
$57.06 Million |
|
Aeon Motor Co Ltd
TWO:1599
|
$57.07 Million |
|
Acelon Chemicals & Fiber Corp
TW:1466
|
$57.08 Million |
|
Global Education Limited
NSE:GLOBAL
|
$57.03 Million |
|
Petra Diamonds Ltd
LSE:PDL
|
$57.02 Million |
|
Mount Logan Capital Inc
NEO:MLC
|
$57.00 Million |
|
Schwager
SN:SCHWAGER
|
$56.96 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Awilco LNG ASA's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 144,712,000 to 137,250,000, a change of -7,462,000 (-5.2%).
- Net income of 17,110,000 contributed positively to equity growth.
- Dividend payments of 24,572,000 reduced retained earnings.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Nkr17.11 Million | +12.47% |
| Dividends Paid | Nkr24.57 Million | -17.9% |
| Total Change | Nkr- | -5.16% |
Book Value vs Market Value Analysis
This analysis compares Awilco LNG ASA'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: 3.95x
- 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 2.16x to 3.95x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2016-12-31 | Nkr1.89 | Nkr4.09 | x |
| 2017-12-31 | Nkr0.96 | Nkr4.09 | x |
| 2018-12-31 | Nkr0.87 | Nkr4.09 | x |
| 2019-12-31 | Nkr0.81 | Nkr4.09 | x |
| 2020-12-31 | Nkr0.75 | Nkr4.09 | x |
| 2021-12-31 | Nkr0.91 | Nkr4.09 | x |
| 2022-12-31 | Nkr0.95 | Nkr4.09 | x |
| 2023-12-31 | Nkr1.09 | Nkr4.09 | x |
| 2024-12-31 | Nkr1.04 | Nkr4.09 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Awilco LNG ASA 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): 12.47%
- The company shows good efficiency in utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 25.31%
- • Asset Turnover: 0.20x
- • Equity Multiplier: 2.44x
- Recent ROE (12.47%) is above the historical average (-1.50%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2012 | 11.23% | 38.35% | 0.28x | 1.05x | Nkr2.38 Million |
| 2013 | 0.60% | 2.14% | 0.11x | 2.64x | Nkr-18.28 Million |
| 2014 | -1.39% | -3.40% | 0.16x | 2.59x | Nkr-21.85 Million |
| 2015 | -23.32% | -97.11% | 0.08x | 2.86x | Nkr-51.83 Million |
| 2016 | -17.17% | -65.57% | 0.09x | 3.08x | Nkr-36.07 Million |
| 2017 | -25.04% | -155.61% | 0.05x | 3.15x | Nkr-44.51 Million |
| 2018 | -9.89% | -28.62% | 0.10x | 3.40x | Nkr-22.99 Million |
| 2019 | -7.70% | -22.30% | 0.10x | 3.52x | Nkr-19.00 Million |
| 2020 | -7.89% | -22.05% | 0.10x | 3.55x | Nkr-17.80 Million |
| 2021 | 17.51% | 35.46% | 0.17x | 2.96x | Nkr9.06 Million |
| 2022 | 4.59% | 11.25% | 0.15x | 2.75x | Nkr-6.84 Million |
| 2023 | 26.46% | 47.44% | 0.23x | 2.42x | Nkr23.82 Million |
| 2024 | 12.47% | 25.31% | 0.20x | 2.44x | Nkr3.38 Million |
Industry Comparison
This section compares Awilco LNG ASA's net assets metrics with peer companies in the Oil & Gas Midstream industry.
Industry Context
- Industry: Oil & Gas Midstream
- Average net assets among peers: $710,821,798
- Average return on equity (ROE) among peers: 15.93%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Awilco LNG ASA (ALNG) | Nkr130.86 Million | 11.23% | 1.47x | $57.05 Million |
| FLEX LNG Ltd (FLNG) | $907.09 Million | 20.73% | 1.95x | $1.45 Billion |
| Frontline Ltd (FRO) | $1.21 Billion | 42.66% | 2.79x | $7.89 Billion |
| Hoegh LNG Partners LP (HLNG) | $696.09 Million | 1.16% | 2.74x | $187.76 Million |
| Hunter Group ASA (HUNT) | $30.43 Million | -0.81% | 0.09x | $83.27 Million |
About Awilco LNG ASA
Awilco LNG ASA, together with its subsidiaries, owns and operates liquefied natural gas (LNG) vessels in Norway. The company owns two 156,000 cbm TFDE membrane LNG vessels. It also provides technical management services. The company was incorporated in 2011 and is based in Oslo, Norway.