Nanjing Yunhai Special Metals Co Ltd
Baowu Magnesium Technology Co., Ltd. engages in mining and non-ferrous metal smelting, and processing in China and internationally. The company's products include magnesium alloy, aluminum alloy, metal strontium, magnesium particles, master alloy, die castings, etc. Baowu Magnesium Technology Co., Ltd. was formerly known as Nanjing Yunhai Special Metals Co., Ltd. and changed its name to Baowu Mag… Read more
Nanjing Yunhai Special Metals Co Ltd (002182) - Net Assets
Latest net assets as of September 2025: CN¥6.24 Billion CNY
Based on the latest financial reports, Nanjing Yunhai Special Metals Co Ltd (002182) has net assets worth CN¥6.24 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¥14.41 Billion) and total liabilities (CN¥8.17 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¥6.24 Billion |
| % of Total Assets | 43.33% |
| Annual Growth Rate | 25.28% |
| 5-Year Change | 114.65% |
| 10-Year Change | 459.61% |
| Growth Volatility | 60.98 |
Nanjing Yunhai Special Metals Co Ltd - Net Assets Trend (2004–2024)
This chart illustrates how Nanjing Yunhai Special Metals Co Ltd's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Nanjing Yunhai Special Metals Co Ltd (2004–2024)
The table below shows the annual net assets of Nanjing Yunhai Special Metals Co Ltd from 2004 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | CN¥6.17 Billion | +1.79% |
| 2023-12-31 | CN¥6.06 Billion | +31.21% |
| 2022-12-31 | CN¥4.62 Billion | +15.86% |
| 2021-12-31 | CN¥3.99 Billion | +38.72% |
| 2020-12-31 | CN¥2.87 Billion | +7.39% |
| 2019-12-31 | CN¥2.68 Billion | +46.26% |
| 2018-12-31 | CN¥1.83 Billion | +17.84% |
| 2017-12-31 | CN¥1.55 Billion | +8.45% |
| 2016-12-31 | CN¥1.43 Billion | +29.89% |
| 2015-12-31 | CN¥1.10 Billion | -0.37% |
| 2014-12-31 | CN¥1.11 Billion | -2.10% |
| 2013-12-31 | CN¥1.13 Billion | -1.41% |
| 2012-12-31 | CN¥1.15 Billion | +5.04% |
| 2011-12-31 | CN¥1.09 Billion | +5.82% |
| 2010-12-31 | CN¥1.03 Billion | +17.07% |
| 2009-12-31 | CN¥880.71 Million | +0.62% |
| 2008-12-31 | CN¥875.30 Million | +2.34% |
| 2007-12-31 | CN¥855.31 Million | +228.86% |
| 2006-12-31 | CN¥260.08 Million | +30.40% |
| 2005-12-31 | CN¥199.46 Million | +193.49% |
| 2004-12-31 | CN¥67.96 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Nanjing Yunhai Special Metals 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 10813.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | CN¥2.49 Billion | 46.64% |
| Common Stock | CN¥991.79 Million | 18.58% |
| Other Comprehensive Income | CN¥217.18 Million | 4.07% |
| Other Components | CN¥1.64 Billion | 30.71% |
| Total Equity | CN¥5.34 Billion | 100.00% |
Nanjing Yunhai Special Metals Co Ltd Competitors by Market Cap
The table below lists competitors of Nanjing Yunhai Special Metals Co Ltd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
REA Group Limited
PINK:RPGRY
|
$1.49 Billion |
|
RED CAT HDGS INC.DL -001
F:BQ73
|
$1.49 Billion |
|
John Wiley & Sons B
NYSE:WLYB
|
$1.50 Billion |
|
China Gold International Resources
PINK:JINFF
|
$1.50 Billion |
|
Agios Pharmaceuticals, Inc.
LSE:0HB0
|
$1.49 Billion |
|
Novavax Inc
NASDAQ:NVAX
|
$1.49 Billion |
|
Sejahteraraya Anugrahjaya Tbk
JK:SRAJ
|
$1.49 Billion |
|
NRW Holdings Ltd
AU:NWH
|
$1.49 Billion |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Nanjing Yunhai Special Metals Co Ltd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 5,270,661,333 to 5,338,076,169, a change of 67,414,836 (1.3%).
- Net income of 159,628,964 contributed positively to equity growth.
- Dividend payments of 202,786,083 reduced retained earnings.
- Other comprehensive income increased equity by 34,881,403.
- Other factors increased equity by 75,690,552.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | CN¥159.63 Million | +2.99% |
| Dividends Paid | CN¥202.79 Million | -3.8% |
| Other Comprehensive Income | CN¥34.88 Million | +0.65% |
| Other Changes | CN¥75.69 Million | +1.42% |
| Total Change | CN¥- | 1.28% |
Book Value vs Market Value Analysis
This analysis compares Nanjing Yunhai Special Metals 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: 3.34x
- 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 28.08x to 3.34x 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¥0.64 | CN¥17.96 | x |
| 2005-12-31 | CN¥2.04 | CN¥17.96 | x |
| 2006-12-31 | CN¥0.69 | CN¥17.96 | x |
| 2007-12-31 | CN¥1.90 | CN¥17.96 | x |
| 2008-12-31 | CN¥1.54 | CN¥17.96 | x |
| 2009-12-31 | CN¥1.72 | CN¥17.96 | x |
| 2010-12-31 | CN¥2.36 | CN¥17.96 | x |
| 2011-12-31 | CN¥1.53 | CN¥17.96 | x |
| 2012-12-31 | CN¥1.56 | CN¥17.96 | x |
| 2013-12-31 | CN¥1.59 | CN¥17.96 | x |
| 2014-12-31 | CN¥1.59 | CN¥17.96 | x |
| 2015-12-31 | CN¥1.59 | CN¥17.96 | x |
| 2016-12-31 | CN¥2.27 | CN¥17.96 | x |
| 2017-12-31 | CN¥2.40 | CN¥17.96 | x |
| 2018-12-31 | CN¥2.83 | CN¥17.96 | x |
| 2019-12-31 | CN¥4.13 | CN¥17.96 | x |
| 2020-12-31 | CN¥4.36 | CN¥17.96 | x |
| 2021-12-31 | CN¥5.24 | CN¥17.96 | x |
| 2022-12-31 | CN¥6.09 | CN¥17.96 | x |
| 2023-12-31 | CN¥5.64 | CN¥17.96 | x |
| 2024-12-31 | CN¥5.38 | CN¥17.96 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Nanjing Yunhai Special Metals 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): 2.99%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 1.78%
- • Asset Turnover: 0.66x
- • Equity Multiplier: 2.54x
- Recent ROE (2.99%) is below the historical average (11.20%), 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 | 32.83% | 3.83% | 2.11x | 4.06x | CN¥13.83 Million |
| 2005 | 26.01% | 6.95% | 1.62x | 2.31x | CN¥30.82 Million |
| 2006 | 27.68% | 6.41% | 1.82x | 2.37x | CN¥45.53 Million |
| 2007 | 7.00% | 3.61% | 1.17x | 1.66x | CN¥-25.57 Million |
| 2008 | 4.75% | 1.82% | 1.28x | 2.04x | CN¥-45.92 Million |
| 2009 | 0.58% | 0.34% | 0.74x | 2.32x | CN¥-82.01 Million |
| 2010 | 3.17% | 0.99% | 1.09x | 2.94x | CN¥-60.69 Million |
| 2011 | 0.42% | 0.11% | 1.49x | 2.65x | CN¥-85.48 Million |
| 2012 | 2.20% | 0.57% | 1.25x | 3.10x | CN¥-70.20 Million |
| 2013 | 2.76% | 0.68% | 1.35x | 3.00x | CN¥-66.33 Million |
| 2014 | 3.03% | 0.86% | 1.18x | 2.98x | CN¥-63.65 Million |
| 2015 | 3.29% | 0.97% | 1.06x | 3.20x | CN¥-61.37 Million |
| 2016 | 11.87% | 4.18% | 1.16x | 2.44x | CN¥26.66 Million |
| 2017 | 10.00% | 3.14% | 1.32x | 2.40x | CN¥-73.67K |
| 2018 | 18.04% | 6.46% | 1.13x | 2.48x | CN¥146.83 Million |
| 2019 | 34.06% | 16.34% | 1.09x | 1.92x | CN¥643.12 Million |
| 2020 | 8.65% | 4.10% | 1.03x | 2.05x | CN¥-38.13 Million |
| 2021 | 14.55% | 6.07% | 1.10x | 2.19x | CN¥154.05 Million |
| 2022 | 15.52% | 6.71% | 1.00x | 2.30x | CN¥217.27 Million |
| 2023 | 5.81% | 4.00% | 0.66x | 2.19x | CN¥-220.62 Million |
| 2024 | 2.99% | 1.78% | 0.66x | 2.54x | CN¥-374.18 Million |
Industry Comparison
This section compares Nanjing Yunhai Special Metals Co Ltd's net assets metrics with peer companies in the Aluminum industry.
Industry Context
- Industry: Aluminum
- Average net assets among peers: $5,264,324,824
- Average return on equity (ROE) among peers: 5.96%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Nanjing Yunhai Special Metals Co Ltd (002182) | CN¥6.24 Billion | 32.83% | 1.31x | $1.49 Billion |
| Jiaozuo Wanfang Aluminum (000612) | $5.30 Billion | 5.72% | 0.48x | $1.56 Billion |
| Yunnan Aluminium Co Ltd (000807) | $20.91 Billion | 15.94% | 0.81x | $8.73 Billion |
| Henan Shenhuo Coal & Power Co Ltd (000933) | $10.42 Billion | -3.52% | 3.91x | $6.78 Billion |
| Guangdong Hongtu Technology Holdings Co Ltd (002101) | $1.35 Billion | 8.74% | 0.89x | $589.47 Million |
| Jiangsu Alcha Aluminium Co Ltd (002160) | $2.90 Billion | -14.82% | 1.20x | $644.16 Million |
| ZYF Lopsking Aluminum Co Ltd (002333) | $146.13 Million | 24.51% | 1.53x | $135.36 Million |
| Shandong Hongchuang Aluminum Industry Holding Co Ltd (002379) | $1.96 Billion | -3.52% | 0.60x | $3.60 Billion |
| Jilin Liyuan Precision Manufacturing Co Ltd (002501) | $3.44 Billion | 11.58% | 0.95x | $703.83 Million |
| Tianshan Aluminum Group Co Ltd (002532) | $958.82 Million | 9.00% | 0.33x | $5.67 Billion |