Dustin Group AB (publ)
Dustin Group AB (publ) engages in online information technology business in Sweden, Finland, Denmark, the Netherlands, Norway, and Belgium. The company offers various hardware, software, financing solutions, subscription services, and other related services and solutions. It serves large companies and the public sector. The company was founded in 1984 and is headquartered in Nacka, Sweden. Dustin… Read more
Dustin Group AB (publ) (DUSXF) - Net Assets
Latest net assets as of May 2025: $5.49 Billion USD
Based on the latest financial reports, Dustin Group AB (publ) (DUSXF) has net assets worth $5.49 Billion USD as of May 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets ($14.65 Billion) and total liabilities ($9.16 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 | $5.49 Billion |
| % of Total Assets | 37.5% |
| Annual Growth Rate | 24.17% |
| 5-Year Change | 185.4% |
| 10-Year Change | 429.43% |
| Growth Volatility | 29.27 |
Dustin Group AB (publ) - Net Assets Trend (2012–2024)
This chart illustrates how Dustin Group AB (publ)'s net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Dustin Group AB (publ) (2012–2024)
The table below shows the annual net assets of Dustin Group AB (publ) from 2012 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-08-31 | $7.01 Billion | +29.92% |
| 2023-08-31 | $5.39 Billion | +6.08% |
| 2022-08-31 | $5.08 Billion | +8.74% |
| 2021-08-31 | $4.68 Billion | +90.44% |
| 2020-08-31 | $2.46 Billion | -0.19% |
| 2019-08-31 | $2.46 Billion | +49.43% |
| 2018-08-31 | $1.65 Billion | +10.87% |
| 2017-08-31 | $1.49 Billion | +4.42% |
| 2016-08-31 | $1.42 Billion | +7.45% |
| 2015-08-31 | $1.32 Billion | +78.15% |
| 2014-08-31 | $743.03 Million | +33.68% |
| 2013-08-31 | $555.84 Million | +6.57% |
| 2012-08-31 | $521.58 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Dustin Group AB (publ)'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 393.1% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (August 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | $1.54 Billion | 21.99% |
| Common Stock | $2.29 Billion | 32.63% |
| Other Components | $3.18 Billion | 45.38% |
| Total Equity | $7.01 Billion | 100.00% |
Dustin Group AB (publ) Competitors by Market Cap
The table below lists competitors of Dustin Group AB (publ) ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Jiangsu Skyray Instrument Co
SHE:300165
|
$261.08 Million |
|
Ring Energy Inc
NYSE MKT:REI
|
$261.10 Million |
|
Huamei Holding
SHE:000607
|
$261.10 Million |
|
Silkroad Visual Technology Co Ltd
SHE:300556
|
$261.15 Million |
|
Winstek Semiconductor Co Ltd
TWO:3265
|
$260.79 Million |
|
Petpal Pet Nutrition Technology Co Ltd
SHE:300673
|
$260.76 Million |
|
Kyung Dong Navien Co Ltd
KO:009450
|
$260.71 Million |
|
Grupo Aeroméxico, S.A.B. de C.V.
NYSE:AERO
|
$260.71 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Dustin Group AB (publ)'s equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 5,394,300,000 to 7,008,200,000, a change of 1,613,900,000 (29.9%).
- Net income of 53,000,000 contributed positively to equity growth.
- Share repurchases of 20,000,000 reduced equity.
- New share issuances of 1,728,900,000 increased equity.
- Other comprehensive income decreased equity by 310,000,000.
- Other factors increased equity by 162,000,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | $53.00 Million | +0.76% |
| Share Repurchases | $20.00 Million | -0.29% |
| Share Issuances | $1.73 Billion | +24.67% |
| Other Comprehensive Income | $-310.00 Million | -4.42% |
| Other Changes | $162.00 Million | +2.31% |
| Total Change | $- | 29.92% |
Book Value vs Market Value Analysis
This analysis compares Dustin Group AB (publ)'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: 0.67x
- The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
- The price-to-book ratio has decreased from 3.64x to 0.67x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2012-08-31 | $3.36 | $12.23 | x |
| 2013-08-31 | $3.58 | $12.23 | x |
| 2014-08-31 | $5.53 | $12.23 | x |
| 2015-08-31 | $9.10 | $12.23 | x |
| 2016-08-31 | $9.18 | $12.23 | x |
| 2017-08-31 | $9.56 | $12.23 | x |
| 2018-08-31 | $10.62 | $12.23 | x |
| 2019-08-31 | $14.03 | $12.23 | x |
| 2020-08-31 | $14.02 | $12.23 | x |
| 2021-08-31 | $26.80 | $12.23 | x |
| 2022-08-31 | $23.61 | $12.23 | x |
| 2023-08-31 | $13.11 | $12.23 | x |
| 2024-08-31 | $18.13 | $12.23 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Dustin Group AB (publ) 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): 0.76%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 0.25%
- • Asset Turnover: 1.36x
- • Equity Multiplier: 2.26x
- Recent ROE (0.76%) is below the historical average (12.23%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2012 | 16.32% | 1.88% | 2.00x | 4.33x | $32.96 Million |
| 2013 | 13.91% | 1.42% | 1.68x | 5.83x | $21.75 Million |
| 2014 | 22.04% | 2.22% | 2.03x | 4.89x | $89.43 Million |
| 2015 | 9.44% | 1.57% | 2.07x | 2.90x | $-7.42 Million |
| 2016 | 15.81% | 2.71% | 2.13x | 2.74x | $82.67 Million |
| 2017 | 16.10% | 2.57% | 2.23x | 2.81x | $90.59 Million |
| 2018 | 18.53% | 2.96% | 1.67x | 3.75x | $140.45 Million |
| 2019 | 14.48% | 2.84% | 1.72x | 2.95x | $110.17 Million |
| 2020 | 11.29% | 2.10% | 1.70x | 3.17x | $31.74 Million |
| 2021 | 7.63% | 2.25% | 1.11x | 3.06x | $-110.64 Million |
| 2022 | 9.39% | 2.02% | 1.49x | 3.12x | $-30.80 Million |
| 2023 | 3.22% | 0.74% | 1.46x | 2.99x | $-365.53 Million |
| 2024 | 0.76% | 0.25% | 1.36x | 2.26x | $-647.82 Million |
Industry Comparison
This section compares Dustin Group AB (publ)'s net assets metrics with peer companies in the Information Technology Services industry.
Industry Context
- Industry: Information Technology Services
- Average net assets among peers: $1,400,467,175
- Average return on equity (ROE) among peers: 13.58%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Dustin Group AB (publ) (DUSXF) | $5.49 Billion | 16.32% | 1.67x | $261.03 Million |
| Accenture plc (ACN) | $8.19 Billion | 50.21% | 1.52x | $121.95 Billion |
| adesso SE (ADSGF) | $34.37 Million | 11.38% | 1.03x | $184.00 Million |
| Atlantic Energy Solutions Inc (AESO) | $1.19 Million | 45.06% | 4.65x | $69.73 |
| Atos SE (AEXAF) | $784.10 Million | 9.03% | 2.64x | $64.82K |
| AGILQ (AGILQ) | $79.87 Million | -25.27% | 1.69x | $5.00K |
| Alithya Group Inc (ALYAF) | $26.79 Million | -22.19% | 1.46x | $59.69 Million |
| Amadeus IT Group S.A (AMADF) | $2.65 Billion | 37.85% | 1.98x | $28.16 Billion |
| Amadeus IT Holding SA PK (AMADY) | $2.30 Billion | 29.77% | 2.05x | $24.80 Billion |
| Applied Digital Corporation (APLD) | $-2.53K | 0.00% | 0.00x | $6.50 Billion |
| Amper S.A. (APMRF) | $-57.50 Million | 0.00% | 0.00x | $216.95 Million |