Wanbangde Pharmaceutical Holding Group Co Ltd (002082) - Net Assets
Based on the latest financial reports, Wanbangde Pharmaceutical Holding Group Co Ltd (002082) has net assets worth CN¥2.77 Billion CNY (≈ $404.84 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 (CN¥4.54 Billion ≈ $664.63 Million USD) and total liabilities (CN¥1.78 Billion ≈ $259.80 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 Wanbangde Pharmaceutical Holding Group C (002082) liquid assets ratio to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | CN¥2.77 Billion |
| % of Total Assets | 60.91% |
| Annual Growth Rate | 17.19% |
| 5-Year Change | -3.56% |
| 10-Year Change | 104.64% |
| Growth Volatility | 30.95 |
Wanbangde Pharmaceutical Holding Group Co Ltd - Net Assets Trend (2003–2024)
This chart illustrates how Wanbangde Pharmaceutical Holding Group Co Ltd's net assets have evolved over time, based on quarterly financial data. Also explore 002082 total asset value for the complete picture of this company's asset base.
Annual Net Assets for Wanbangde Pharmaceutical Holding Group Co Ltd (2003–2024)
The table below shows the annual net assets of Wanbangde Pharmaceutical Holding Group Co Ltd from 2003 to 2024. For live valuation and market cap data, see market value of Wanbangde Pharmaceutical Holding Group C.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | CN¥2.76 Billion ≈ $403.35 Million |
-0.09% |
| 2023-12-31 | CN¥2.76 Billion ≈ $403.72 Million |
-2.13% |
| 2022-12-31 | CN¥2.82 Billion ≈ $412.52 Million |
+2.71% |
| 2021-12-31 | CN¥2.74 Billion ≈ $401.63 Million |
-3.97% |
| 2020-12-31 | CN¥2.86 Billion ≈ $418.23 Million |
+49.50% |
| 2019-12-31 | CN¥1.91 Billion ≈ $279.76 Million |
+10.92% |
| 2018-12-31 | CN¥1.72 Billion ≈ $252.22 Million |
+7.49% |
| 2017-12-31 | CN¥1.60 Billion ≈ $234.64 Million |
+14.81% |
| 2016-12-31 | CN¥1.40 Billion ≈ $204.36 Million |
+3.68% |
| 2015-12-31 | CN¥1.35 Billion ≈ $197.11 Million |
+3.91% |
| 2014-12-31 | CN¥1.30 Billion ≈ $189.69 Million |
+9.13% |
| 2013-12-31 | CN¥1.19 Billion ≈ $173.83 Million |
+8.24% |
| 2012-12-31 | CN¥1.10 Billion ≈ $160.59 Million |
+4.11% |
| 2011-12-31 | CN¥1.05 Billion ≈ $154.24 Million |
+12.60% |
| 2010-12-31 | CN¥936.13 Million ≈ $136.98 Million |
+15.34% |
| 2009-12-31 | CN¥811.59 Million ≈ $118.76 Million |
+13.94% |
| 2008-12-31 | CN¥712.31 Million ≈ $104.23 Million |
+71.59% |
| 2007-12-31 | CN¥415.12 Million ≈ $60.74 Million |
+16.04% |
| 2006-12-31 | CN¥357.72 Million ≈ $52.35 Million |
+133.99% |
| 2005-12-31 | CN¥152.88 Million ≈ $22.37 Million |
+12.27% |
| 2004-12-31 | CN¥136.17 Million ≈ $19.93 Million |
+38.21% |
| 2003-12-31 | CN¥98.53 Million ≈ $14.42 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Wanbangde Pharmaceutical Holding Group Co Ltd'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 3971.4% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | CN¥1.66 Billion | 62.09% |
| Common Stock | CN¥616.69 Million | 23.12% |
| Other Comprehensive Income | CN¥156.81 Million | 5.88% |
| Other Components | CN¥237.38 Million | 8.90% |
| Total Equity | CN¥2.67 Billion | 100.00% |
Wanbangde Pharmaceutical Holding Group Co Ltd Competitors by Market Cap
The table below lists competitors of Wanbangde Pharmaceutical Holding Group Co Ltd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Jiayou International Logistics Co Ltd
SHG:603871
|
$2.55 Billion |
|
JTC PLC LS-01
F:2N9
|
$2.55 Billion |
|
CNNC Hua Yuan Titanium Dioxide Co Ltd
SHE:002145
|
$2.55 Billion |
|
Beijing Qianjing Landscape Co
SHG:603778
|
$2.56 Billion |
|
Test Research Inc
TW:3030
|
$2.55 Billion |
|
AstraZeneca PLC
LSE:AZN
|
$2.55 Billion |
|
REN - Redes Energéticas Nacionais SGPS S.A
LS:RENE
|
$2.55 Billion |
|
Wankai New Materials Co. Ltd.
SHE:301216
|
$2.55 Billion |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Wanbangde Pharmaceutical Holding Group Co Ltd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 2,657,692,685 to 2,666,804,346, a change of 9,111,661 (0.3%).
- Net income of 55,440,976 contributed positively to equity growth.
- Dividend payments of 90,842,299 reduced retained earnings.
- Other comprehensive income increased equity by 156,814,283.
- Other factors decreased equity by 112,301,299.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | CN¥55.44 Million | +2.08% |
| Dividends Paid | CN¥90.84 Million | -3.41% |
| Other Comprehensive Income | CN¥156.81 Million | +5.88% |
| Other Changes | CN¥-112.30 Million | -4.21% |
| Total Change | CN¥- | 0.34% |
Book Value vs Market Value Analysis
This analysis compares Wanbangde Pharmaceutical Holding Group Co Ltd'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: 6.58x
- 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 178.77x to 6.58x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2003-12-31 | CN¥0.16 | CN¥28.49 | x |
| 2004-12-31 | CN¥0.20 | CN¥28.49 | x |
| 2005-12-31 | CN¥0.34 | CN¥28.49 | x |
| 2006-12-31 | CN¥0.84 | CN¥28.49 | x |
| 2007-12-31 | CN¥1.93 | CN¥28.49 | x |
| 2008-12-31 | CN¥3.05 | CN¥28.49 | x |
| 2009-12-31 | CN¥3.38 | CN¥28.49 | x |
| 2010-12-31 | CN¥3.89 | CN¥28.49 | x |
| 2011-12-31 | CN¥4.42 | CN¥28.49 | x |
| 2012-12-31 | CN¥4.52 | CN¥28.49 | x |
| 2013-12-31 | CN¥4.96 | CN¥28.49 | x |
| 2014-12-31 | CN¥5.38 | CN¥28.49 | x |
| 2015-12-31 | CN¥5.52 | CN¥28.49 | x |
| 2016-12-31 | CN¥5.75 | CN¥28.49 | x |
| 2017-12-31 | CN¥5.93 | CN¥28.49 | x |
| 2018-12-31 | CN¥4.14 | CN¥28.49 | x |
| 2019-12-31 | CN¥3.28 | CN¥28.49 | x |
| 2020-12-31 | CN¥4.32 | CN¥28.49 | x |
| 2021-12-31 | CN¥4.21 | CN¥28.49 | x |
| 2022-12-31 | CN¥4.32 | CN¥28.49 | x |
| 2023-12-31 | CN¥4.32 | CN¥28.49 | x |
| 2024-12-31 | CN¥4.33 | CN¥28.49 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Wanbangde Pharmaceutical Holding Group Co Ltd 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): 2.08%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 3.84%
- • Asset Turnover: 0.33x
- • Equity Multiplier: 1.62x
- Recent ROE (2.08%) is below the historical average (10.63%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2003 | 20.54% | 4.86% | 1.59x | 2.65x | CN¥10.38 Million |
| 2004 | 20.41% | 4.80% | 1.29x | 3.31x | CN¥13.10 Million |
| 2005 | 14.92% | 1.82% | 1.77x | 4.62x | CN¥7.05 Million |
| 2006 | 9.34% | 0.88% | 4.39x | 2.41x | CN¥-2.35 Million |
| 2007 | 15.52% | 1.30% | 5.27x | 2.26x | CN¥22.62 Million |
| 2008 | 10.49% | 1.27% | 5.71x | 1.45x | CN¥3.48 Million |
| 2009 | 15.08% | 1.91% | 5.67x | 1.39x | CN¥40.76 Million |
| 2010 | 16.45% | 1.89% | 6.12x | 1.42x | CN¥59.59 Million |
| 2011 | 15.15% | 1.46% | 7.52x | 1.38x | CN¥53.96 Million |
| 2012 | 7.96% | 0.79% | 7.00x | 1.44x | CN¥-22.16 Million |
| 2013 | 9.47% | 0.95% | 7.61x | 1.31x | CN¥-6.26 Million |
| 2014 | 8.36% | 0.94% | 7.38x | 1.21x | CN¥-21.04 Million |
| 2015 | 4.71% | 0.54% | 7.16x | 1.21x | CN¥-70.66 Million |
| 2016 | 5.04% | 0.76% | 5.54x | 1.20x | CN¥-68.54 Million |
| 2017 | 6.91% | 0.67% | 6.97x | 1.48x | CN¥-43.94 Million |
| 2018 | 10.87% | 22.03% | 0.26x | 1.91x | CN¥12.91 Million |
| 2019 | 17.98% | 1.76% | 4.39x | 2.32x | CN¥130.69 Million |
| 2020 | 10.87% | 2.08% | 2.42x | 2.16x | CN¥22.77 Million |
| 2021 | 6.41% | 8.62% | 0.44x | 1.68x | CN¥-93.33 Million |
| 2022 | 3.47% | 5.22% | 0.42x | 1.57x | CN¥-175.55 Million |
| 2023 | 1.85% | 3.19% | 0.36x | 1.62x | CN¥-216.56 Million |
| 2024 | 2.08% | 3.84% | 0.33x | 1.62x | CN¥-211.24 Million |
Industry Comparison
This section compares Wanbangde Pharmaceutical Holding Group Co Ltd's net assets metrics with peer companies in the Drug Manufacturers - Specialty & Generic industry.
Industry Context
- Industry: Drug Manufacturers - Specialty & Generic
- Average net assets among peers: $1,347,197,696
- Average return on equity (ROE) among peers: 4.46%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Wanbangde Pharmaceutical Holding Group Co Ltd (002082) | CN¥2.77 Billion | 20.54% | 0.64x | $2.55 Billion |
| Shenzhen Neptunus Bioengineering Co Ltd (000078) | $2.84 Billion | -41.97% | 9.13x | $1.22 Billion |
| Anhui Fengyuan Pharmaceutical Co Ltd (000153) | $638.89 Million | 0.88% | 0.70x | $438.59 Million |
| Shan Dong Dong-E E-Jiao Co Ltd (000423) | $1.05 Billion | 10.46% | 0.19x | $5.18 Billion |
| Livzon Pharmaceutical Group Inc (000513) | $1.07 Billion | 3.83% | 0.46x | $2.81 Billion |
| Wedge Industrial Co Ltd (000534) | $1.29 Billion | 11.69% | 1.47x | $2.95 Billion |
| Yunnan Baiyao Group Co Ltd (000538) | $35.11 Million | 18.13% | 0.80x | $13.85 Billion |
| Hainan Haiyao Co Ltd (000566) | $5.08 Billion | 1.71% | 1.08x | $949.23 Million |
| Tus Pharmaceutical Group Co Ltd (000590) | $141.91 Million | 11.01% | 0.32x | $391.07 Million |
| Northeast Pharmaceutical Group Co Ltd (000597) | $994.58 Million | 2.01% | 2.11x | $1.03 Billion |
| Jilin Aodong Pharmaceutical Group Co Ltd (000623) | $332.48 Million | 26.89% | 0.68x | $3.30 Billion |
About Wanbangde Pharmaceutical Holding Group Co Ltd
Wanbangde Pharmaceutical Holding Group Co., Ltd. engages in the research and development, production, and sale of traditional Chinese medicine, chemical raw materials, and chemical preparations in China and internationally. The company operates through two segments, the Pharmaceutical Business and the Medical Device Business. It offers drugs products used to treat cardiovascular and cerebrovascul… Read more