Multiplan Empreendimentos Imobiliários S.A (MULT3) - Net Assets
Based on the latest financial reports, Multiplan Empreendimentos Imobiliários S.A (MULT3) has net assets worth R$6.30 Billion BRL (≈ $1.24 Billion USD) as of December 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (R$13.15 Billion ≈ $2.58 Billion USD) and total liabilities (R$6.86 Billion ≈ $1.35 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. Also explore MULT3 current and non-current assets for the complete picture of this company's asset base.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | R$6.30 Billion |
| % of Total Assets | 47.89% |
| Annual Growth Rate | 20.35% |
| 5-Year Change | -1.0% |
| 10-Year Change | 41.36% |
| Growth Volatility | 113.79 |
Multiplan Empreendimentos Imobiliários S.A - Net Assets Trend (2005–2025)
This chart illustrates how Multiplan Empreendimentos Imobiliários S.A's net assets have evolved over time, based on quarterly financial data. For live valuation and market cap data, see Multiplan Empreendimentos Imobiliários S market cap and net worth.
Annual Net Assets for Multiplan Empreendimentos Imobiliários S.A (2005–2025)
The table below shows the annual net assets of Multiplan Empreendimentos Imobiliários S.A from 2005 to 2025. Explore cash flow conversion of Multiplan Empreendimentos Imobiliários S to assess how effectively this company generates cash.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | R$6.30 Billion ≈ $1.24 Billion |
+11.58% |
| 2024-12-31 | R$5.65 Billion ≈ $1.11 Billion |
-18.58% |
| 2023-12-31 | R$6.93 Billion ≈ $1.36 Billion |
+5.34% |
| 2022-12-31 | R$6.58 Billion ≈ $1.29 Billion |
+3.45% |
| 2021-12-31 | R$6.36 Billion ≈ $1.25 Billion |
+2.09% |
| 2020-12-31 | R$6.23 Billion ≈ $1.22 Billion |
+11.48% |
| 2019-12-31 | R$5.59 Billion ≈ $1.10 Billion |
+4.46% |
| 2018-12-31 | R$5.35 Billion ≈ $1.05 Billion |
+2.92% |
| 2017-12-31 | R$5.20 Billion ≈ $1.02 Billion |
+16.69% |
| 2016-12-31 | R$4.46 Billion ≈ $874.42 Million |
+6.42% |
| 2015-12-31 | R$4.19 Billion ≈ $821.64 Million |
+2.89% |
| 2014-12-31 | R$4.07 Billion ≈ $798.54 Million |
+6.55% |
| 2013-12-31 | R$3.82 Billion ≈ $749.42 Million |
+19.14% |
| 2012-12-31 | R$3.21 Billion ≈ $629.05 Million |
-0.33% |
| 2011-12-31 | R$3.22 Billion ≈ $631.11 Million |
+8.46% |
| 2010-12-31 | R$2.97 Billion ≈ $581.88 Million |
+5.31% |
| 2009-12-31 | R$2.82 Billion ≈ $552.51 Million |
+44.84% |
| 2008-12-31 | R$1.94 Billion ≈ $381.47 Million |
-1.40% |
| 2007-12-31 | R$1.97 Billion ≈ $386.90 Million |
+104.12% |
| 2006-12-31 | R$966.01 Million ≈ $189.55 Million |
+522.82% |
| 2005-12-31 | R$155.10 Million ≈ $30.43 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Multiplan Empreendimentos Imobiliários S.A'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 115575.1% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | R$3.97 Billion | 63.01% |
| Common Stock | R$3.16 Billion | 50.13% |
| Other Comprehensive Income | R$3.82 Billion | 60.62% |
| Total Equity | R$6.30 Billion | 100.00% |
Multiplan Empreendimentos Imobiliários S.A Competitors by Market Cap
The table below lists competitors of Multiplan Empreendimentos Imobiliários S.A ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Amber Enterprises India Limited
NSE:AMBER
|
$3.05 Billion |
|
Global Power Synergy PCL
BK:GPSC
|
$3.05 Billion |
|
CITY DEV.LTD.ADR/1 SD-50
F:CDE0
|
$3.06 Billion |
|
Telefonaktiebolaget LM Ericsson (publ)
ST:ERIC-A
|
$3.06 Billion |
|
Aalberts Industries NV
AS:AALB
|
$3.05 Billion |
|
ZIM Integrated Shipping Services Ltd.
F:2SV
|
$3.05 Billion |
|
Hunan Changyuan Lico Co Ltd
SHG:688779
|
$3.05 Billion |
|
Caida Securities Co Ltd
SHG:600906
|
$3.05 Billion |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Multiplan Empreendimentos Imobiliários S.A's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 5,645,519,000 to 6,299,142,000, a change of 653,623,000 (11.6%).
- Net income of 1,141,120,000 contributed positively to equity growth.
- Dividend payments of 492,046,000 reduced retained earnings.
- Share repurchases of 35,184,000 reduced equity.
- Other comprehensive income increased equity by 3,840,439,999.
- Other factors decreased equity by 3,800,706,999.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | R$1.14 Billion | +18.12% |
| Dividends Paid | R$492.05 Million | -7.81% |
| Share Repurchases | R$35.18 Million | -0.56% |
| Other Comprehensive Income | R$3.84 Billion | +60.97% |
| Other Changes | R$-3.80 Billion | -60.34% |
| Total Change | R$- | 11.58% |
Book Value vs Market Value Analysis
This analysis compares Multiplan Empreendimentos Imobiliários S.A'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: 2.50x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has decreased from 93.24x to 2.50x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2005-12-31 | R$0.34 | R$31.72 | x |
| 2006-12-31 | R$2.71 | R$31.72 | x |
| 2007-12-31 | R$4.23 | R$31.72 | x |
| 2008-12-31 | R$4.36 | R$31.72 | x |
| 2009-12-31 | R$5.75 | R$31.72 | x |
| 2010-12-31 | R$5.47 | R$31.72 | x |
| 2011-12-31 | R$5.78 | R$31.72 | x |
| 2012-12-31 | R$5.99 | R$31.72 | x |
| 2013-12-31 | R$6.84 | R$31.72 | x |
| 2014-12-31 | R$7.21 | R$31.72 | x |
| 2015-12-31 | R$7.41 | R$31.72 | x |
| 2016-12-31 | R$7.88 | R$31.72 | x |
| 2017-12-31 | R$8.75 | R$31.72 | x |
| 2018-12-31 | R$8.92 | R$31.72 | x |
| 2019-12-31 | R$9.32 | R$31.72 | x |
| 2020-12-31 | R$10.35 | R$31.72 | x |
| 2021-12-31 | R$10.62 | R$31.72 | x |
| 2022-12-31 | R$11.12 | R$31.72 | x |
| 2023-12-31 | R$11.78 | R$31.72 | x |
| 2024-12-31 | R$10.02 | R$31.72 | x |
| 2025-12-31 | R$12.70 | R$31.72 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Multiplan Empreendimentos Imobiliários S.A utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 18.12%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 41.66%
- • Asset Turnover: 0.21x
- • Equity Multiplier: 2.09x
- Recent ROE (18.12%) is above the historical average (9.08%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2005 | 5.75% | 17.36% | 0.05x | 6.86x | R$-2.54 Million |
| 2006 | -3.29% | -12.72% | 0.20x | 1.30x | R$-130.07 Million |
| 2007 | 1.13% | 6.29% | 0.15x | 1.18x | R$-166.25 Million |
| 2008 | 4.01% | 18.82% | 0.16x | 1.34x | R$-115.72 Million |
| 2009 | 6.11% | 35.51% | 0.13x | 1.30x | R$-108.94 Million |
| 2010 | 7.78% | 37.89% | 0.15x | 1.35x | R$-65.31 Million |
| 2011 | 9.65% | 44.09% | 0.14x | 1.52x | R$-10.71 Million |
| 2012 | 12.11% | 40.49% | 0.17x | 1.78x | R$67.48 Million |
| 2013 | 7.45% | 29.24% | 0.15x | 1.68x | R$-97.36 Million |
| 2014 | 9.05% | 33.06% | 0.16x | 1.66x | R$-38.63 Million |
| 2015 | 8.66% | 34.01% | 0.15x | 1.68x | R$-55.94 Million |
| 2016 | 7.01% | 28.10% | 0.14x | 1.79x | R$-133.08 Million |
| 2017 | 7.12% | 31.94% | 0.13x | 1.67x | R$-149.11 Million |
| 2018 | 8.86% | 38.48% | 0.14x | 1.66x | R$-60.65 Million |
| 2019 | 8.43% | 36.08% | 0.14x | 1.71x | R$-87.77 Million |
| 2020 | 15.48% | 89.15% | 0.10x | 1.70x | R$341.20 Million |
| 2021 | 7.12% | 35.17% | 0.12x | 1.68x | R$-182.94 Million |
| 2022 | 11.69% | 42.79% | 0.17x | 1.65x | R$111.02 Million |
| 2023 | 14.72% | 50.28% | 0.18x | 1.66x | R$327.00 Million |
| 2024 | 23.75% | 52.69% | 0.20x | 2.22x | R$776.26 Million |
| 2025 | 18.12% | 41.66% | 0.21x | 2.09x | R$511.21 Million |
Industry Comparison
This section compares Multiplan Empreendimentos Imobiliários S.A's net assets metrics with peer companies in the Real Estate Services industry.
Industry Context
- Industry: Real Estate Services
- Average net assets among peers: $1,815,870,200
- Average return on equity (ROE) among peers: -12.66%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Multiplan Empreendimentos Imobiliários S.A (MULT3) | R$6.30 Billion | 5.75% | 1.09x | $3.05 Billion |
| Allos S.A. (ALOS3) | $7.52 Billion | 0.29% | 0.45x | $3.00 Billion |
| Helbor Empreendimentos S.A (HBOR3) | $345.87 Million | 1.88% | 1.06x | $61.19 Million |
| HBR Realty Empreendimentos Imobiliários S.A (HBRE3) | $1.89 Billion | 8.25% | 0.99x | $63.04 Million |
| Jereissati Participações S.A. (IGTI11) | $2.53 Billion | 30.78% | 0.72x | $51.23K |
| Jereissati Participações S.A. (IGTI3) | $3.44 Billion | 6.95% | 1.14x | $503.75 Million |
| João Fortes Engenharia S.A. (JFEN3) | $428.27 Million | 16.21% | 3.21x | $1.76 Million |
| Lavvi Empreendimentos Imobiliários S.A (LAVV3) | $1.02 Million | 0.00% | 0.07x | $500.44 Million |
| LPS Brasil - Consultoria de Imóveis S.A (LPSB3) | $21.94 Million | -212.75% | 9.57x | $51.45 Million |
| Moura Dubeux Engenharia S.A (MDNE3) | $614.14 Million | 16.56% | 2.61x | $501.05 Million |
| Melnick Even Desenvolvimento Imobiliário S.A (MELK3) | $1.37 Billion | 5.22% | 0.90x | $135.90 Million |
About Multiplan Empreendimentos Imobiliários S.A
Multiplan Empreendimentos Imobiliários S.A. engages in the planning, implementation, development, and sale of real estate projects in Brazil. The company develops residential or commercial properties, including urban shopping malls. It is also involved in the purchase and sale of real estate properties, as well as acquisition and disposal of real estate rights, and its operation through leasing. … Read more