Wallenius Wilhelmsen Logistics ASA
Wallenius Wilhelmsen ASA, together with its subsidiaries, engages in the logistics and transportation business worldwide. It operates in three segments: Shipping Services, Logistics Services, and Government Services. The company provides ship management services, including crewing, technical, and management; insurance brokerage services; agency services; freight and liner services; and marine pro… Read more
Wallenius Wilhelmsen Logistics ASA (WAWI) - Net Assets
Latest net assets as of June 2025: Nkr3.34 Billion NOK
Based on the latest financial reports, Wallenius Wilhelmsen Logistics ASA (WAWI) has net assets worth Nkr3.34 Billion NOK as of June 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Nkr8.18 Billion) and total liabilities (Nkr4.83 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 | Nkr3.34 Billion |
| % of Total Assets | 40.86% |
| Annual Growth Rate | 11.06% |
| 5-Year Change | 27.04% |
| 10-Year Change | N/A |
| Growth Volatility | 33.62 |
Wallenius Wilhelmsen Logistics ASA - Net Assets Trend (2016–2024)
This chart illustrates how Wallenius Wilhelmsen Logistics ASA's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Wallenius Wilhelmsen Logistics ASA (2016–2024)
The table below shows the annual net assets of Wallenius Wilhelmsen Logistics ASA from 2016 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Nkr3.32 Billion | -18.12% |
| 2023-12-31 | Nkr4.06 Billion | +28.67% |
| 2022-12-31 | Nkr3.15 Billion | +24.23% |
| 2021-12-31 | Nkr2.54 Billion | -2.94% |
| 2020-12-31 | Nkr2.62 Billion | -10.48% |
| 2019-12-31 | Nkr2.92 Billion | +1.60% |
| 2018-12-31 | Nkr2.88 Billion | +2.83% |
| 2017-12-31 | Nkr2.80 Billion | +94.84% |
| 2016-12-31 | Nkr1.44 Billion | -- |
Equity Component Analysis
This analysis shows how different components contribute to Wallenius Wilhelmsen Logistics 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 131.5% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Nkr3.29 Billion | 99.15% |
| Common Stock | Nkr28.00 Million | 0.85% |
| Total Equity | Nkr3.31 Billion | 100.00% |
Wallenius Wilhelmsen Logistics ASA Competitors by Market Cap
The table below lists competitors of Wallenius Wilhelmsen Logistics ASA ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Eutelsat Communications SA
PINK:EUTLF
|
$2.74 Billion |
|
SASA Polyester Sanayi AS
IS:SASA
|
$2.74 Billion |
|
Bucher Industries AG
OTCGREY:BCHHF
|
$2.74 Billion |
|
Zhonghang Electronic Measuring Instruments Co Ltd
SHE:300114
|
$2.74 Billion |
|
China Resources Gas Group Limited
PINK:CRGGF
|
$2.74 Billion |
|
Ramelius Resources Ltd
PINK:RMLRF
|
$2.74 Billion |
|
Inner Mongolia Junzheng Energy & Chemical Group Co Ltd
SHG:601216
|
$2.74 Billion |
|
Loomis AB (publ)
PINK:LOIMF
|
$2.73 Billion |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Wallenius Wilhelmsen Logistics ASA's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 3,644,000,000 to 3,313,000,000, a change of -331,000,000 (-9.1%).
- Net income of 972,000,000 contributed positively to equity growth.
- Dividend payments of 738,000,000 reduced retained earnings.
- Share repurchases of 43,000,000 reduced equity.
- Other factors decreased equity by 522,000,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Nkr972.00 Million | +29.34% |
| Dividends Paid | Nkr738.00 Million | -22.28% |
| Share Repurchases | Nkr43.00 Million | -1.3% |
| Other Changes | Nkr-522.00 Million | -15.76% |
| Total Change | Nkr- | -9.08% |
Book Value vs Market Value Analysis
This analysis compares Wallenius Wilhelmsen Logistics 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: 15.30x
- 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 18.38x to 15.30x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2016-12-31 | Nkr6.52 | Nkr119.90 | x |
| 2017-12-31 | Nkr6.07 | Nkr119.90 | x |
| 2018-12-31 | Nkr6.27 | Nkr119.90 | x |
| 2019-12-31 | Nkr6.34 | Nkr119.90 | x |
| 2020-12-31 | Nkr5.66 | Nkr119.90 | x |
| 2021-12-31 | Nkr6.01 | Nkr119.90 | x |
| 2022-12-31 | Nkr7.46 | Nkr119.90 | x |
| 2023-12-31 | Nkr8.62 | Nkr119.90 | x |
| 2024-12-31 | Nkr7.84 | Nkr119.90 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Wallenius Wilhelmsen Logistics 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): 29.34%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 18.31%
- • Asset Turnover: 0.63x
- • Equity Multiplier: 2.54x
- Recent ROE (29.34%) is above the historical average (12.56%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2016 | 34.84% | 194.55% | 0.09x | 2.10x | Nkr356.50 Million |
| 2017 | 5.22% | 4.43% | 0.39x | 3.04x | Nkr-122.80 Million |
| 2018 | 1.96% | 1.28% | 0.55x | 2.80x | Nkr-212.70 Million |
| 2019 | 3.47% | 2.38% | 0.50x | 2.91x | Nkr-174.80 Million |
| 2020 | -11.96% | -9.67% | 0.39x | 3.19x | Nkr-525.10 Million |
| 2021 | 5.24% | 3.42% | 0.50x | 3.07x | Nkr-120.80 Million |
| 2022 | 21.50% | 13.44% | 0.60x | 2.66x | Nkr362.70 Million |
| 2023 | 23.41% | 16.57% | 0.60x | 2.37x | Nkr488.60 Million |
| 2024 | 29.34% | 18.31% | 0.63x | 2.54x | Nkr640.70 Million |
Industry Comparison
This section compares Wallenius Wilhelmsen Logistics ASA's net assets metrics with peer companies in the Marine Shipping industry.
Industry Context
- Industry: Marine Shipping
- Average net assets among peers: $600,196,395
- Average return on equity (ROE) among peers: 10.59%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Wallenius Wilhelmsen Logistics ASA (WAWI) | Nkr3.34 Billion | 34.84% | 1.45x | $2.74 Billion |
| ADS Maritime Holding Plc (ADS) | $4.63 Million | -4.21% | 0.02x | $1.46 Million |
| Belships (BELCO) | $261.85 Million | 22.21% | 2.15x | $399.83 Million |
| Bruton Limited (BRUT) | $30.78 Million | -0.48% | 0.01x | $43.50K |
| Hafnia Ltd (HAFNI) | $2.01 Billion | 37.41% | 0.95x | $52.04 Million |
| Havila Shipping ASA (HAVI) | $-712.54 Million | 0.00% | 0.00x | $8.40 Million |
| Klaveness Combination Carriers ASA (KCC) | $359.87 Million | 22.62% | 0.70x | $168.30 Million |
| Odfjell SE (ODF) | $759.48 Million | -14.16% | 2.11x | $237.10 Million |
| Odfjell B (ODFB) | $992.80 Million | 15.65% | 1.05x | $227.05 Million |
| Solstad Offsho (SOFF) | $2.23 Billion | 5.03% | 1.42x | $156.45 Million |
| Stainless Tankers ASA (STST) | $66.92 Million | 21.87% | 1.18x | $31.91K |