Waga Energy SA (WAGA) - Net Assets
Based on the latest financial reports, Waga Energy SA (WAGA) has net assets worth €130.75 Million EUR (≈ $152.86 Million USD) as of December 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (€403.91 Million ≈ $472.22 Million USD) and total liabilities (€273.17 Million ≈ $319.36 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 WAGA intangible-adjusted equity ratio to evaluate the tangible quality of the company's equity base.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | €130.75 Million |
| % of Total Assets | 32.37% |
| Annual Growth Rate | 87.17% |
| 5-Year Change | 11.19% |
| 10-Year Change | N/A |
| Growth Volatility | 740.66 |
Waga Energy SA - Net Assets Trend (2017–2025)
This chart illustrates how Waga Energy SA's net assets have evolved over time, based on quarterly financial data. See Waga Energy SA defensive liquidity buffer to measure how many days the company can operate on defensive assets alone.
Annual Net Assets for Waga Energy SA (2017–2025)
The table below shows the annual net assets of Waga Energy SA from 2017 to 2025. For live valuation and market cap data, see how much is Waga Energy SA worth.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | €130.75 Million ≈ $152.86 Million |
-2.49% |
| 2024-12-31 | €134.08 Million ≈ $156.76 Million |
+37.00% |
| 2023-12-31 | €97.87 Million ≈ $114.42 Million |
-12.64% |
| 2022-12-31 | €112.03 Million ≈ $130.97 Million |
-4.73% |
| 2021-12-31 | €117.59 Million ≈ $137.47 Million |
+1350.64% |
| 2020-12-31 | €8.11 Million ≈ $9.48 Million |
-1.00% |
| 2019-12-31 | €8.19 Million ≈ $9.57 Million |
+1978.17% |
| 2018-12-31 | €394.00K ≈ $460.63K |
-54.61% |
| 2017-12-31 | €868.00K ≈ $1.01 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Waga Energy SA'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 3032200000.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | €265.00K | 0.24% |
| Other Comprehensive Income | €-88.51 Million | -80.22% |
| Other Components | €228.91 Million | 207.46% |
| Total Equity | €110.34 Million | 100.00% |
Waga Energy SA Competitors by Market Cap
The table below lists competitors of Waga Energy SA ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Audax Renovables S.A.
MC:ADX
|
$621.78 Million |
|
Golden Flower Tbk PT
JK:POLU
|
$621.85 Million |
|
DATAGROUP SE
F:D6H
|
$622.10 Million |
|
Wuhan Sanzhen Industry Holding Co Ltd
SHG:600168
|
$622.16 Million |
|
Voyageurs du Monde SA
PA:ALVDM
|
$621.56 Million |
|
Suzhou Cheersson Precision Metal Fo
SHE:002976
|
$621.47 Million |
|
New Huadu Supercenter Co Ltd
SHE:002264
|
$621.45 Million |
|
Luyan Pharma Co Ltd
SHE:002788
|
$621.39 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Waga Energy SA's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 131,234,000 to 110,340,000, a change of -20,894,000 (-15.9%).
- Net loss of 30,322,000 reduced equity.
- Share repurchases of 46,000 reduced equity.
- New share issuances of 13,362,000 increased equity.
- Other comprehensive income decreased equity by 44,546,001.
- Other factors increased equity by 40,658,001.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | €-30.32 Million | -27.48% |
| Share Repurchases | €46.00K | -0.04% |
| Share Issuances | €13.36 Million | +12.11% |
| Other Comprehensive Income | €-44.55 Million | -40.37% |
| Other Changes | €40.66 Million | +36.85% |
| Total Change | €- | -15.92% |
Book Value vs Market Value Analysis
This analysis compares Waga Energy SA'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: 5.73x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2018-12-31 | €-0.05 | €23.20 | x |
| 2019-12-31 | €0.37 | €23.20 | x |
| 2020-12-31 | €0.35 | €23.20 | x |
| 2021-12-31 | €6.08 | €23.20 | x |
| 2022-12-31 | €5.42 | €23.20 | x |
| 2023-12-31 | €4.65 | €23.20 | x |
| 2024-12-31 | €5.54 | €23.20 | x |
| 2025-12-31 | €4.05 | €23.20 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Waga Energy SA 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): -27.48%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -50.88%
- • Asset Turnover: 0.15x
- • Equity Multiplier: 3.66x
- Recent ROE (-27.48%) is below the historical average (-16.51%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2018 | 0.00% | -28.48% | 0.13x | 0.00x | €-882.30K |
| 2019 | -25.95% | -22.32% | 0.27x | 4.35x | €-2.55 Million |
| 2020 | -32.29% | -23.03% | 0.22x | 6.35x | €-2.85 Million |
| 2021 | -6.95% | -65.75% | 0.07x | 1.46x | €-19.65 Million |
| 2022 | -9.23% | -52.59% | 0.10x | 1.73x | €-20.99 Million |
| 2023 | -16.80% | -48.07% | 0.17x | 2.04x | €-25.51 Million |
| 2024 | -13.40% | -31.57% | 0.19x | 2.25x | €-30.71 Million |
| 2025 | -27.48% | -50.88% | 0.15x | 3.66x | €-41.36 Million |
Industry Comparison
This section compares Waga Energy SA's net assets metrics with peer companies in the Specialty Industrial Machinery industry.
Industry Context
- Industry: Specialty Industrial Machinery
- Average net assets among peers: $24,172,839
- Average return on equity (ROE) among peers: 227.36%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Waga Energy SA (WAGA) | €130.75 Million | 0.00% | 2.09x | $621.74 Million |
| Boa Concept SA (ALBOA) | $5.94 Million | 32.95% | 1.36x | $11.96 Million |
| Arcure SA (ALCUR) | $1.62 Million | -5.21% | 3.24x | $16.09 Million |
| DBT SA (ALDBT) | $10.75 Million | -52.94% | 1.31x | $618.72K |
| Enogia SAS (ALENO) | $407.00K | -489.19% | 23.39x | $37.44 Million |
| Gevelot (ALGEV) | $131.22 Million | -6.01% | 0.54x | $149.03 Million |
| NSC Groupe SA (ALNSC) | $59.83 Million | 3.07% | 0.52x | $27.52 Million |
| Cerinnov Group SA (ALPCV) | $11.45 Million | 12.66% | 0.95x | $134.84K |
| STIF Société anonyme (ALSTI) | $15.22 Million | 13.14% | 0.92x | $309.15 Million |
| Balyo SA (BALYO) | $5.28 Million | -334.85% | 5.24x | $100.24 Million |
| Metalliance SA (MLETA) | $8.44K | 3100.00% | 903.00x | $16.39 Million |
About Waga Energy SA
Waga Energy SA, together with its subsidiaries, develops and produces biomethane from landfill gas for the renewable natural gas industry worldwide. It also operates Wagabox units, which are small refineries or gas plants installed in landfills. Waga Energy SA was incorporated in 2015 and is based in Eybens, France.