Irani Papel e Embalagem S.A (RANI3) - Net Assets
Based on the latest financial reports, Irani Papel e Embalagem S.A (RANI3) has net assets worth R$1.43 Billion BRL (≈ $281.35 Million USD) as of September 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (R$3.78 Billion ≈ $741.89 Million USD) and total liabilities (R$2.35 Billion ≈ $460.54 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 asset resilience ratio of Irani Papel e Embalagem S.A to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | R$1.43 Billion |
| % of Total Assets | 37.92% |
| Annual Growth Rate | 12.85% |
| 5-Year Change | 73.82% |
| 10-Year Change | 244.54% |
| Growth Volatility | 158.84 |
Irani Papel e Embalagem S.A - Net Assets Trend (2000–2024)
This chart illustrates how Irani Papel e Embalagem S.A's net assets have evolved over time, based on quarterly financial data. Also explore RANI3 total assets for the complete picture of this company's asset base.
Annual Net Assets for Irani Papel e Embalagem S.A (2000–2024)
The table below shows the annual net assets of Irani Papel e Embalagem S.A from 2000 to 2024. For live valuation and market cap data, see Irani Papel e Embalagem S.A (RANI3) market capitalisation.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | R$1.37 Billion ≈ $268.14 Million |
+6.79% |
| 2023-12-31 | R$1.28 Billion ≈ $251.10 Million |
+13.74% |
| 2022-12-31 | R$1.13 Billion ≈ $220.76 Million |
+17.51% |
| 2021-12-31 | R$957.44 Million ≈ $187.87 Million |
+21.79% |
| 2020-12-31 | R$786.16 Million ≈ $154.26 Million |
+133.63% |
| 2019-12-31 | R$336.49 Million ≈ $66.03 Million |
+9.47% |
| 2018-12-31 | R$307.39 Million ≈ $60.32 Million |
-9.78% |
| 2017-12-31 | R$340.72 Million ≈ $66.86 Million |
-23.65% |
| 2016-12-31 | R$446.27 Million ≈ $87.57 Million |
+12.52% |
| 2015-12-31 | R$396.63 Million ≈ $77.83 Million |
-20.30% |
| 2014-12-31 | R$497.62 Million ≈ $97.64 Million |
+1.92% |
| 2013-12-31 | R$488.24 Million ≈ $95.80 Million |
+7.54% |
| 2012-12-31 | R$454.00 Million ≈ $89.08 Million |
-2.21% |
| 2011-12-31 | R$464.25 Million ≈ $91.09 Million |
-0.62% |
| 2010-12-31 | R$467.13 Million ≈ $91.66 Million |
+5.51% |
| 2009-12-31 | R$442.72 Million ≈ $86.87 Million |
+786.45% |
| 2008-12-31 | R$49.94 Million ≈ $9.80 Million |
-50.52% |
| 2007-12-31 | R$100.94 Million ≈ $19.81 Million |
-14.43% |
| 2006-12-31 | R$117.96 Million ≈ $23.15 Million |
+27.26% |
| 2005-12-31 | R$92.69 Million ≈ $18.19 Million |
+0.29% |
| 2004-12-31 | R$92.42 Million ≈ $18.14 Million |
+16.27% |
| 2003-12-31 | R$79.49 Million ≈ $15.60 Million |
+13.55% |
| 2002-12-31 | R$70.01 Million ≈ $13.74 Million |
-5.42% |
| 2001-12-31 | R$74.02 Million ≈ $14.52 Million |
-1.38% |
| 2000-12-31 | R$75.05 Million ≈ $14.73 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Irani Papel e Embalagem 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 70277600000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | R$702.78 Million | 51.43% |
| Common Stock | R$543.93 Million | 39.80% |
| Other Comprehensive Income | R$119.83 Million | 8.77% |
| Total Equity | R$1.37 Billion | 100.00% |
Irani Papel e Embalagem S.A Competitors by Market Cap
The table below lists competitors of Irani Papel e Embalagem S.A ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
G Willi-Food International Ltd
TA:WILC
|
$352.81 Million |
|
J&V Energy Tech Co Ltd
TW:6869
|
$352.91 Million |
|
Digi Communications NV
RO:DIGI
|
$352.91 Million |
|
NEL ASA ADR/30 NK -20
F:D7GA
|
$352.91 Million |
|
Ausgold Ltd
AU:AUC
|
$352.76 Million |
|
Vetropack Holding SA
SW:VETN
|
$352.63 Million |
|
Tianjin Meiteng Technology Co. Ltd. A
SHG:688420
|
$352.62 Million |
|
Humble Group AB
ST:HUMBLE
|
$352.54 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Irani Papel e Embalagem S.A's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 1,279,704,000 to 1,366,538,000, a change of 86,834,000 (6.8%).
- Net income of 304,519,000 contributed positively to equity growth.
- Dividend payments of 126,043,000 reduced retained earnings.
- Share repurchases of 49,169,000 reduced equity.
- Other comprehensive income decreased equity by 8,943,999.
- Other factors decreased equity by 33,529,001.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | R$304.52 Million | +22.28% |
| Dividends Paid | R$126.04 Million | -9.22% |
| Share Repurchases | R$49.17 Million | -3.6% |
| Other Comprehensive Income | R$-8.94 Million | -0.65% |
| Other Changes | R$-33.53 Million | -2.45% |
| Total Change | R$- | 6.79% |
Book Value vs Market Value Analysis
This analysis compares Irani Papel e Embalagem 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: 1.36x
- 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 13.64x to 1.36x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2004-12-31 | R$0.57 | R$7.80 | x |
| 2005-12-31 | R$0.57 | R$7.80 | x |
| 2006-12-31 | R$0.73 | R$7.80 | x |
| 2007-12-31 | R$0.62 | R$7.80 | x |
| 2008-12-31 | R$0.31 | R$7.80 | x |
| 2009-12-31 | R$2.73 | R$7.80 | x |
| 2010-12-31 | R$2.88 | R$7.80 | x |
| 2011-12-31 | R$2.89 | R$7.80 | x |
| 2012-12-31 | R$2.84 | R$7.80 | x |
| 2013-12-31 | R$3.04 | R$7.80 | x |
| 2014-12-31 | R$3.03 | R$7.80 | x |
| 2015-12-31 | R$2.41 | R$7.80 | x |
| 2016-12-31 | R$2.72 | R$7.80 | x |
| 2017-12-31 | R$2.07 | R$7.80 | x |
| 2018-12-31 | R$1.87 | R$7.80 | x |
| 2019-12-31 | R$2.05 | R$7.80 | x |
| 2020-12-31 | R$3.09 | R$7.80 | x |
| 2021-12-31 | R$3.81 | R$7.80 | x |
| 2022-12-31 | R$4.54 | R$7.80 | x |
| 2023-12-31 | R$5.31 | R$7.80 | x |
| 2024-12-31 | R$5.73 | R$7.80 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Irani Papel e Embalagem S.A utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 22.28%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 18.71%
- • Asset Turnover: 0.45x
- • Equity Multiplier: 2.65x
- Recent ROE (22.28%) is above the historical average (2.66%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2000 | 4.68% | 3.28% | 0.69x | 2.06x | R$-3.99 Million |
| 2003 | 15.86% | 4.77% | 1.53x | 2.18x | R$4.66 Million |
| 2004 | 18.75% | 6.06% | 1.35x | 2.30x | R$8.09 Million |
| 2005 | 0.05% | 0.02% | 1.11x | 2.73x | R$-9.22 Million |
| 2006 | 0.83% | 0.32% | 0.91x | 2.80x | R$-10.82 Million |
| 2007 | 14.46% | 4.17% | 0.73x | 4.76x | R$4.50 Million |
| 2008 | -108.57% | -13.96% | 0.69x | 11.28x | R$-59.22 Million |
| 2009 | 4.96% | 6.21% | 0.33x | 2.40x | R$-22.32 Million |
| 2010 | 7.36% | 7.76% | 0.39x | 2.45x | R$-12.35 Million |
| 2011 | 2.01% | 1.92% | 0.41x | 2.55x | R$-37.07 Million |
| 2012 | 5.81% | 5.46% | 0.40x | 2.66x | R$-19.02 Million |
| 2013 | 13.81% | 11.16% | 0.37x | 3.34x | R$18.59 Million |
| 2014 | 11.37% | 7.66% | 0.44x | 3.37x | R$6.82 Million |
| 2015 | 0.12% | 0.07% | 0.46x | 4.18x | R$-39.17 Million |
| 2016 | -2.42% | -1.39% | 0.45x | 3.88x | R$-55.41 Million |
| 2017 | -31.75% | -12.59% | 0.57x | 4.41x | R$-142.24 Million |
| 2018 | -0.07% | -0.03% | 0.52x | 4.97x | R$-30.96 Million |
| 2019 | -23.65% | -8.86% | 0.57x | 4.69x | R$-113.24 Million |
| 2020 | 11.80% | 9.01% | 0.57x | 2.31x | R$14.15 Million |
| 2021 | 29.80% | 17.77% | 0.68x | 2.47x | R$189.57 Million |
| 2022 | 33.62% | 22.42% | 0.48x | 3.12x | R$265.70 Million |
| 2023 | 29.96% | 24.05% | 0.46x | 2.71x | R$255.46 Million |
| 2024 | 22.28% | 18.71% | 0.45x | 2.65x | R$167.87 Million |
Industry Comparison
This section compares Irani Papel e Embalagem S.A's net assets metrics with peer companies in the Packaging & Containers industry.
No peer company data available for comparison.
About Irani Papel e Embalagem S.A
Irani Papel e Embalagem S.A. manufactures and sells corrugated cardboard and packaging papers in Brazil and internationally. It operates through three segments: Sustainable Packaging; Paper Segment for Sustainable Packaging; and Sustainable Resins. The company offers light, corrugated, and heavy cardboard boxes and sheets; and low and heavy weight kraft papers and recycled papers. It also provide… Read more