Protector Forsikring ASA (PROT) - Net Assets
Based on the latest financial reports, Protector Forsikring ASA (PROT) has net assets worth Nkr6.29 Billion NOK (≈ $661.78 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 (Nkr29.68 Billion ≈ $3.12 Billion USD) and total liabilities (Nkr23.39 Billion ≈ $2.46 Billion 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. Explore PROT operating cash flow to assess how effectively this company generates cash.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Nkr6.29 Billion |
| % of Total Assets | 21.19% |
| Annual Growth Rate | 23.48% |
| 5-Year Change | 79.48% |
| 10-Year Change | 245.47% |
| Growth Volatility | 176.14 |
Protector Forsikring ASA - Net Assets Trend (2003–2024)
This chart illustrates how Protector Forsikring ASA's net assets have evolved over time, based on quarterly financial data. For live valuation and market cap data, see PROT company net worth.
Annual Net Assets for Protector Forsikring ASA (2003–2024)
The table below shows the annual net assets of Protector Forsikring ASA from 2003 to 2024. Read debt load of Protector Forsikring ASA for a breakdown of total debt and financial obligations.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Nkr5.44 Billion ≈ $572.34 Million |
+20.10% |
| 2023-12-31 | Nkr4.53 Billion ≈ $476.54 Million |
+31.46% |
| 2022-12-31 | Nkr3.44 Billion ≈ $362.49 Million |
-3.84% |
| 2021-12-31 | Nkr3.58 Billion ≈ $376.94 Million |
+18.20% |
| 2020-12-31 | Nkr3.03 Billion ≈ $318.89 Million |
+50.07% |
| 2019-12-31 | Nkr2.02 Billion ≈ $212.49 Million |
-0.68% |
| 2018-12-31 | Nkr2.03 Billion ≈ $213.94 Million |
-21.54% |
| 2017-12-31 | Nkr2.59 Billion ≈ $272.68 Million |
+14.24% |
| 2016-12-31 | Nkr2.27 Billion ≈ $238.68 Million |
+44.07% |
| 2015-12-31 | Nkr1.57 Billion ≈ $165.67 Million |
+58.80% |
| 2014-12-31 | Nkr991.43 Million ≈ $104.33 Million |
+27.57% |
| 2013-12-31 | Nkr777.18 Million ≈ $81.78 Million |
+33.27% |
| 2012-12-31 | Nkr583.15 Million ≈ $61.36 Million |
-78.64% |
| 2011-12-31 | Nkr2.73 Billion ≈ $287.32 Million |
+16.94% |
| 2010-12-31 | Nkr2.33 Billion ≈ $245.70 Million |
+19.64% |
| 2009-12-31 | Nkr1.95 Billion ≈ $205.36 Million |
+23.09% |
| 2008-12-31 | Nkr1.59 Billion ≈ $166.84 Million |
-6.32% |
| 2007-12-31 | Nkr1.69 Billion ≈ $178.10 Million |
+111.72% |
| 2006-12-31 | Nkr799.39 Million ≈ $84.12 Million |
+72.29% |
| 2005-12-31 | Nkr463.97 Million ≈ $48.82 Million |
+828.52% |
| 2004-12-31 | Nkr49.97 Million ≈ $5.26 Million |
-22.92% |
| 2003-12-31 | Nkr64.83 Million ≈ $6.82 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Protector Forsikring 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 grown by 500300000000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Nkr5.00 Billion | 91.98% |
| Common Stock | Nkr83.00 Million | 1.53% |
| Other Components | Nkr353.00 Million | 6.49% |
| Total Equity | Nkr5.44 Billion | 100.00% |
Protector Forsikring ASA Competitors by Market Cap
The table below lists competitors of Protector Forsikring ASA ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Compal Electronics Inc
TW:2324
|
$4.16 Billion |
|
Science Applications International Corporation Common Stock
NYSE:SAIC
|
$4.16 Billion |
|
Challenger Ltd
AU:CGF
|
$4.16 Billion |
|
MeiHua Holdings Group Co Ltd
SHG:600873
|
$4.17 Billion |
|
Shenzhen Sunlord Electronics Co Ltd
SHE:002138
|
$4.16 Billion |
|
KLCC Property Holdings Bhd
KLSE:5235SS
|
$4.16 Billion |
|
QuantumScape Corporation Class A Common Stock
NYSE:QS
|
$4.15 Billion |
|
Stepstone Group Inc
NASDAQ:STEP
|
$4.15 Billion |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Protector Forsikring ASA's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 4,528,600,000 to 5,439,000,000, a change of 910,400,000 (20.1%).
- Net income of 1,539,000,000 contributed positively to equity growth.
- Dividend payments of 742,000,000 reduced retained earnings.
- Other comprehensive income decreased equity by 4,178,500,000.
- Other factors increased equity by 4,291,900,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Nkr1.54 Billion | +28.3% |
| Dividends Paid | Nkr742.00 Million | -13.64% |
| Other Comprehensive Income | Nkr-4.18 Billion | -76.82% |
| Other Changes | Nkr4.29 Billion | +78.91% |
| Total Change | Nkr- | 20.10% |
Book Value vs Market Value Analysis
This analysis compares Protector Forsikring 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: 7.26x
- 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 813.82x to 7.26x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2003-12-31 | Nkr0.59 | Nkr479.20 | x |
| 2004-12-31 | Nkr0.48 | Nkr479.20 | x |
| 2005-12-31 | Nkr1.04 | Nkr479.20 | x |
| 2006-12-31 | Nkr2.31 | Nkr479.20 | x |
| 2007-12-31 | Nkr5.18 | Nkr479.20 | x |
| 2008-12-31 | Nkr3.77 | Nkr479.20 | x |
| 2009-12-31 | Nkr6.45 | Nkr479.20 | x |
| 2010-12-31 | Nkr6.91 | Nkr479.20 | x |
| 2011-12-31 | Nkr4.66 | Nkr479.20 | x |
| 2012-12-31 | Nkr7.06 | Nkr479.20 | x |
| 2013-12-31 | Nkr9.41 | Nkr479.20 | x |
| 2014-12-31 | Nkr12.01 | Nkr479.20 | x |
| 2015-12-31 | Nkr18.57 | Nkr479.20 | x |
| 2016-12-31 | Nkr26.33 | Nkr479.20 | x |
| 2017-12-31 | Nkr30.08 | Nkr479.20 | x |
| 2018-12-31 | Nkr24.22 | Nkr479.20 | x |
| 2019-12-31 | Nkr24.70 | Nkr479.20 | x |
| 2020-12-31 | Nkr37.02 | Nkr479.20 | x |
| 2021-12-31 | Nkr43.50 | Nkr479.20 | x |
| 2022-12-31 | Nkr41.83 | Nkr479.20 | x |
| 2023-12-31 | Nkr54.95 | Nkr479.20 | x |
| 2024-12-31 | Nkr65.98 | Nkr479.20 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Protector Forsikring 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): 28.30%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 12.62%
- • Asset Turnover: 0.49x
- • Equity Multiplier: 4.53x
- Recent ROE (28.30%) is above the historical average (15.91%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2003 | 0.93% | 0.00% | 0.00x | 1.07x | Nkr-5.52 Million |
| 2004 | -21.80% | -63.42% | 0.13x | 2.67x | Nkr-15.89 Million |
| 2005 | 4.87% | 2.03% | 0.43x | 5.53x | Nkr-4.36 Million |
| 2006 | 5.94% | 4.35% | 0.40x | 3.38x | Nkr-9.70 Million |
| 2007 | 3.66% | 4.30% | 0.25x | 3.41x | Nkr-31.77 Million |
| 2008 | -15.49% | -8.08% | 0.42x | 4.55x | Nkr-90.71 Million |
| 2009 | 34.37% | 20.94% | 0.47x | 3.51x | Nkr137.10 Million |
| 2010 | 24.10% | 57.24% | 0.10x | 4.06x | Nkr82.83 Million |
| 2011 | -1.97% | -0.80% | 0.34x | 7.28x | Nkr-46.02 Million |
| 2012 | 34.06% | 13.64% | 0.39x | 6.46x | Nkr140.31 Million |
| 2013 | 36.93% | 16.54% | 0.37x | 6.10x | Nkr209.26 Million |
| 2014 | 38.61% | 17.99% | 0.36x | 6.00x | Nkr283.62 Million |
| 2015 | 29.49% | 17.64% | 0.34x | 4.91x | Nkr306.80 Million |
| 2016 | 19.96% | 13.40% | 0.34x | 4.34x | Nkr225.86 Million |
| 2017 | 18.40% | 13.32% | 0.29x | 4.74x | Nkr217.59 Million |
| 2018 | -14.53% | -9.60% | 0.24x | 6.31x | Nkr-498.71 Million |
| 2019 | -0.22% | -0.10% | 0.30x | 7.30x | Nkr-206.47 Million |
| 2020 | 32.31% | 17.55% | 0.33x | 5.53x | Nkr676.16 Million |
| 2021 | 34.40% | 21.05% | 0.30x | 5.37x | Nkr873.90 Million |
| 2022 | 24.47% | 13.41% | 0.32x | 5.79x | Nkr498.31 Million |
| 2023 | 33.33% | 15.53% | 0.49x | 4.37x | Nkr1.06 Billion |
| 2024 | 28.30% | 12.62% | 0.49x | 4.53x | Nkr995.10 Million |
Industry Comparison
This section compares Protector Forsikring ASA's net assets metrics with peer companies in the Insurance - Specialty industry.
No peer company data available for comparison.
About Protector Forsikring ASA
Protector Forsikring ASA, operates as a non-life insurance company, provides direct general insurance and reinsurance to the commercial lines of business, public sector, and affinity schemes. The company offers property insurance, motor insurance, personal insurance, and liability insurance. It sells its products through insurance brokers and agents. Protector Forsikring ASA was incorporated in 2… Read more