Guilin Layn Natural Ingredients Corp
Guilin Layn Natural Ingredients Corp. produces and sells plant-based sweeteners and natural flavors in China and internationally. The company offers stevia; monk fruit extract; tea extract; and lovia. It also provides food and beverage ingredients under the Plantae brand; nutraceuticals, supplements, and personal care products under the Nutrae brand; and animal and pet nutrition products under th… Read more
Guilin Layn Natural Ingredients Corp (002166) - Net Assets
Latest net assets as of September 2025: CN¥3.16 Billion CNY
Based on the latest financial reports, Guilin Layn Natural Ingredients Corp (002166) has net assets worth CN¥3.16 Billion CNY as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (CN¥4.99 Billion) and total liabilities (CN¥1.82 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 | CN¥3.16 Billion |
| % of Total Assets | 63.44% |
| Annual Growth Rate | 23.58% |
| 5-Year Change | 76.93% |
| 10-Year Change | 302.16% |
| Growth Volatility | 65.62 |
Guilin Layn Natural Ingredients Corp - Net Assets Trend (2004–2024)
This chart illustrates how Guilin Layn Natural Ingredients Corp's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Guilin Layn Natural Ingredients Corp (2004–2024)
The table below shows the annual net assets of Guilin Layn Natural Ingredients Corp from 2004 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | CN¥3.20 Billion | -0.11% |
| 2023-12-31 | CN¥3.20 Billion | +2.93% |
| 2022-12-31 | CN¥3.11 Billion | +63.79% |
| 2021-12-31 | CN¥1.90 Billion | +5.07% |
| 2020-12-31 | CN¥1.81 Billion | +2.93% |
| 2019-12-31 | CN¥1.76 Billion | +57.80% |
| 2018-12-31 | CN¥1.11 Billion | +5.97% |
| 2017-12-31 | CN¥1.05 Billion | +24.26% |
| 2016-12-31 | CN¥845.82 Million | +6.27% |
| 2015-12-31 | CN¥795.94 Million | +232.89% |
| 2014-12-31 | CN¥239.10 Million | +21.14% |
| 2013-12-31 | CN¥197.38 Million | +20.82% |
| 2012-12-31 | CN¥163.36 Million | -28.81% |
| 2011-12-31 | CN¥229.48 Million | +1.04% |
| 2010-12-31 | CN¥227.11 Million | -10.41% |
| 2009-12-31 | CN¥253.50 Million | +2.32% |
| 2008-12-31 | CN¥247.75 Million | +1.67% |
| 2007-12-31 | CN¥243.69 Million | +207.52% |
| 2006-12-31 | CN¥79.24 Million | +32.80% |
| 2005-12-31 | CN¥59.67 Million | +28.66% |
| 2004-12-31 | CN¥46.38 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Guilin Layn Natural Ingredients Corp'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 24113.6% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | CN¥794.42 Million | 25.43% |
| Common Stock | CN¥741.61 Million | 23.74% |
| Other Components | CN¥1.59 Billion | 50.83% |
| Total Equity | CN¥3.12 Billion | 100.00% |
Guilin Layn Natural Ingredients Corp Competitors by Market Cap
The table below lists competitors of Guilin Layn Natural Ingredients Corp ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Flushing Financial Corporation
NASDAQ:FFIC
|
$481.27 Million |
|
Changbai Mountain Tourism Co Ltd
SHG:603099
|
$481.31 Million |
|
Gulf Keystone Petroleum Ltd
PINK:GUKYF
|
$481.40 Million |
|
Zhejiang Kingland Pipeline and Technologies Co Ltd
SHE:002443
|
$481.43 Million |
|
Poly Medicure Limited
NSE:POLYMED
|
$481.09 Million |
|
Guangdong Sunwill Precising Plastic Co Ltd
SHE:002676
|
$480.80 Million |
|
Kforce Inc.
NASDAQ:KFRC
|
$480.74 Million |
|
Cooper Stnd
NYSE:CPS
|
$480.70 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Guilin Layn Natural Ingredients Corp's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 3,131,659,215 to 3,123,958,687, a change of -7,700,528 (-0.2%).
- Net income of 163,008,773 contributed positively to equity growth.
- Dividend payments of 190,320,195 reduced retained earnings.
- Share repurchases of 58,977,038 reduced equity.
- Other factors increased equity by 78,587,932.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | CN¥163.01 Million | +5.22% |
| Dividends Paid | CN¥190.32 Million | -6.09% |
| Share Repurchases | CN¥58.98 Million | -1.89% |
| Other Changes | CN¥78.59 Million | +2.52% |
| Total Change | CN¥- | -0.25% |
Book Value vs Market Value Analysis
This analysis compares Guilin Layn Natural Ingredients Corp'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: 2.14x
- 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 68.42x to 2.14x 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 | CN¥0.14 | CN¥9.29 | x |
| 2005-12-31 | CN¥0.17 | CN¥9.29 | x |
| 2006-12-31 | CN¥0.23 | CN¥9.29 | x |
| 2007-12-31 | CN¥0.66 | CN¥9.29 | x |
| 2008-12-31 | CN¥0.54 | CN¥9.29 | x |
| 2009-12-31 | CN¥0.53 | CN¥9.29 | x |
| 2010-12-31 | CN¥0.50 | CN¥9.29 | x |
| 2011-12-31 | CN¥0.52 | CN¥9.29 | x |
| 2012-12-31 | CN¥0.36 | CN¥9.29 | x |
| 2013-12-31 | CN¥0.44 | CN¥9.29 | x |
| 2014-12-31 | CN¥0.49 | CN¥9.29 | x |
| 2015-12-31 | CN¥1.54 | CN¥9.29 | x |
| 2016-12-31 | CN¥1.66 | CN¥9.29 | x |
| 2017-12-31 | CN¥2.05 | CN¥9.29 | x |
| 2018-12-31 | CN¥2.59 | CN¥9.29 | x |
| 2019-12-31 | CN¥3.33 | CN¥9.29 | x |
| 2020-12-31 | CN¥3.17 | CN¥9.29 | x |
| 2021-12-31 | CN¥3.31 | CN¥9.29 | x |
| 2022-12-31 | CN¥4.97 | CN¥9.29 | x |
| 2023-12-31 | CN¥4.17 | CN¥9.29 | x |
| 2024-12-31 | CN¥4.34 | CN¥9.29 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Guilin Layn Natural Ingredients Corp 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): 5.22%
- The company has moderate efficiency in generating returns from equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 9.20%
- • Asset Turnover: 0.35x
- • Equity Multiplier: 1.61x
- Recent ROE (5.22%) is below the historical average (7.52%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2004 | 33.59% | 20.26% | 0.72x | 2.30x | CN¥10.80 Million |
| 2005 | 22.90% | 16.78% | 0.62x | 2.19x | CN¥7.66 Million |
| 2006 | 28.28% | 19.91% | 0.66x | 2.14x | CN¥14.44 Million |
| 2007 | 8.64% | 17.10% | 0.41x | 1.25x | CN¥-3.30 Million |
| 2008 | 1.64% | 3.60% | 0.32x | 1.45x | CN¥-20.69 Million |
| 2009 | 2.69% | 5.33% | 0.31x | 1.62x | CN¥-18.50 Million |
| 2010 | -10.85% | -28.52% | 0.16x | 2.42x | CN¥-47.30 Million |
| 2011 | 1.10% | 1.99% | 0.14x | 4.04x | CN¥-20.40 Million |
| 2012 | -40.43% | -21.44% | 0.34x | 5.57x | CN¥-82.28 Million |
| 2013 | 17.47% | 8.07% | 0.37x | 5.83x | CN¥14.73 Million |
| 2014 | 17.41% | 6.30% | 0.44x | 6.28x | CN¥17.72 Million |
| 2015 | 9.46% | 14.64% | 0.25x | 2.55x | CN¥-4.29 Million |
| 2016 | 8.24% | 12.19% | 0.24x | 2.87x | CN¥-14.91 Million |
| 2017 | 19.59% | 25.70% | 0.28x | 2.76x | CN¥100.84 Million |
| 2018 | 7.33% | 13.18% | 0.29x | 1.91x | CN¥-29.70 Million |
| 2019 | 6.01% | 14.25% | 0.29x | 1.48x | CN¥-70.17 Million |
| 2020 | 4.80% | 10.97% | 0.25x | 1.77x | CN¥-93.05 Million |
| 2021 | 6.34% | 11.25% | 0.32x | 1.74x | CN¥-68.43 Million |
| 2022 | 5.83% | 12.76% | 0.31x | 1.45x | CN¥-127.74 Million |
| 2023 | 2.63% | 5.52% | 0.32x | 1.48x | CN¥-230.65 Million |
| 2024 | 5.22% | 9.20% | 0.35x | 1.61x | CN¥-149.39 Million |
Industry Comparison
This section compares Guilin Layn Natural Ingredients Corp's net assets metrics with peer companies in the Farm Products industry.
Industry Context
- Industry: Farm Products
- Average net assets among peers: $1,314,559,364
- Average return on equity (ROE) among peers: 7.02%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Guilin Layn Natural Ingredients Corp (002166) | CN¥3.16 Billion | 33.59% | 0.58x | $481.19 Million |
| ShenZhen Kondarl Group Co Ltd (000048) | $493.88 Million | 5.67% | 1.45x | $677.04 Million |
| Hunan Zhenghong Science and Technology Develop Co Ltd (000702) | $473.86 Million | 3.40% | 0.49x | $192.35 Million |
| Hefei Fengle Seed Co Ltd (000713) | $541.01 Million | 5.38% | 1.28x | $460.52 Million |
| Luoniushan Co Ltd (000735) | $1.57 Billion | 5.18% | 0.35x | $939.65 Million |
| New Hope Liuhe Co Ltd (000876) | $4.62 Billion | 8.84% | 0.83x | $3.80 Billion |
| Yuan Longping High-tech Agriculture Co Ltd (000998) | $903.81 Million | 2.44% | 0.22x | $1.92 Billion |
| Dongrui Food Group Co Ltd (001201) | $326.81 Million | 2.47% | 0.90x | $262.05 Million |
| Jiangxi Sunshine Dairy Co Ltd (001318) | $555.07 Million | 18.79% | 0.29x | $164.61 Million |
| Boen Group Co. Ltd. Cl A (001366) | $521.42 Million | 14.80% | 0.42x | $88.79 Million |
| Shandong Denghai Seeds Co Ltd (002041) | $3.14 Billion | 3.25% | 0.20x | $542.58 Million |