Sijin Intelligent Forming Machinery (003025) - Net Assets
Based on the latest financial reports, Sijin Intelligent Forming Machinery (003025) has net assets worth CN¥1.24 Billion CNY (≈ $181.61 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¥1.54 Billion ≈ $225.28 Million USD) and total liabilities (CN¥298.46 Million ≈ $43.67 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 Sijin Intelligent Forming Machinery (003025) liquid assets ratio to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | CN¥1.24 Billion |
| % of Total Assets | 80.61% |
| Annual Growth Rate | 21.22% |
| 5-Year Change | 40.95% |
| 10-Year Change | 472.72% |
| Growth Volatility | 27.91 |
Sijin Intelligent Forming Machinery - Net Assets Trend (2012–2024)
This chart illustrates how Sijin Intelligent Forming Machinery's net assets have evolved over time, based on quarterly financial data. Also explore 003025 total asset value for the complete picture of this company's asset base.
Annual Net Assets for Sijin Intelligent Forming Machinery (2012–2024)
The table below shows the annual net assets of Sijin Intelligent Forming Machinery from 2012 to 2024. For live valuation and market cap data, see Sijin Intelligent Forming Machinery stock valuation.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | CN¥1.18 Billion ≈ $172.25 Million |
+12.89% |
| 2023-12-31 | CN¥1.04 Billion ≈ $152.58 Million |
+3.87% |
| 2022-12-31 | CN¥1.00 Billion ≈ $146.90 Million |
+9.69% |
| 2021-12-31 | CN¥915.18 Million ≈ $133.92 Million |
+9.59% |
| 2020-12-31 | CN¥835.13 Million ≈ $122.21 Million |
+113.47% |
| 2019-12-31 | CN¥391.21 Million ≈ $57.25 Million |
+14.78% |
| 2018-12-31 | CN¥340.83 Million ≈ $49.87 Million |
+11.20% |
| 2017-12-31 | CN¥306.52 Million ≈ $44.85 Million |
+28.88% |
| 2016-12-31 | CN¥237.82 Million ≈ $34.80 Million |
+15.71% |
| 2015-12-31 | CN¥205.54 Million ≈ $30.08 Million |
+19.66% |
| 2014-12-31 | CN¥171.77 Million ≈ $25.13 Million |
+17.57% |
| 2013-12-31 | CN¥146.09 Million ≈ $21.38 Million |
+24.93% |
| 2012-12-31 | CN¥116.94 Million ≈ $17.11 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Sijin Intelligent Forming Machinery'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 6067.4% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | CN¥574.72 Million | 48.82% |
| Common Stock | CN¥236.63 Million | 20.10% |
| Other Comprehensive Income | CN¥82.61 Million | 7.02% |
| Other Components | CN¥283.19 Million | 24.06% |
| Total Equity | CN¥1.18 Billion | 100.00% |
Sijin Intelligent Forming Machinery Competitors by Market Cap
The table below lists competitors of Sijin Intelligent Forming Machinery ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Shanghai Phoenix Enterprise Group Co Ltd A
SHG:600679
|
$564.79 Million |
|
Pilani Investment and Industries Corporation Limited
NSE:PILANIINVS
|
$564.85 Million |
|
uPI Semiconductor Corp
TW:6719
|
$564.87 Million |
|
Regulus Therapeutics Inc
NASDAQ:RGLS
|
$564.95 Million |
|
Shenzhen Huijie Group Co Ltd
SHE:002763
|
$564.46 Million |
|
ICRA Limited
NSE:ICRA
|
$564.29 Million |
|
SandRidge Energy Inc
NYSE:SD
|
$564.11 Million |
|
Huasu Holdings Co Ltd
SHE:000509
|
$563.75 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Sijin Intelligent Forming Machinery's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 1,042,695,918 to 1,177,149,686, a change of 134,453,768 (12.9%).
- Net income of 181,779,365 contributed positively to equity growth.
- Dividend payments of 47,325,593 reduced retained earnings.
- Other comprehensive income increased equity by 82,605,515.
- Other factors decreased equity by 82,605,519.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | CN¥181.78 Million | +15.44% |
| Dividends Paid | CN¥47.33 Million | -4.02% |
| Other Comprehensive Income | CN¥82.61 Million | +7.02% |
| Other Changes | CN¥-82.61 Million | -7.02% |
| Total Change | CN¥- | 12.89% |
Book Value vs Market Value Analysis
This analysis compares Sijin Intelligent Forming Machinery'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: 3.27x
- 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 17.06x to 3.27x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2012-12-31 | CN¥0.80 | CN¥13.59 | x |
| 2013-12-31 | CN¥0.97 | CN¥13.59 | x |
| 2014-12-31 | CN¥1.14 | CN¥13.59 | x |
| 2015-12-31 | CN¥1.34 | CN¥13.59 | x |
| 2016-12-31 | CN¥1.19 | CN¥13.59 | x |
| 2017-12-31 | CN¥1.52 | CN¥13.59 | x |
| 2018-12-31 | CN¥1.60 | CN¥13.59 | x |
| 2019-12-31 | CN¥1.84 | CN¥13.59 | x |
| 2020-12-31 | CN¥3.92 | CN¥13.59 | x |
| 2021-12-31 | CN¥3.24 | CN¥13.59 | x |
| 2022-12-31 | CN¥3.54 | CN¥13.59 | x |
| 2023-12-31 | CN¥3.65 | CN¥13.59 | x |
| 2024-12-31 | CN¥4.16 | CN¥13.59 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Sijin Intelligent Forming Machinery 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): 15.44%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 29.14%
- • Asset Turnover: 0.43x
- • Equity Multiplier: 1.22x
- Recent ROE (15.44%) is below the historical average (15.79%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2012 | 12.80% | 12.66% | 0.51x | 1.97x | CN¥3.27 Million |
| 2013 | 19.96% | 20.47% | 0.52x | 1.87x | CN¥14.55 Million |
| 2014 | 14.95% | 17.44% | 0.48x | 1.80x | CN¥8.49 Million |
| 2015 | 16.43% | 20.50% | 0.49x | 1.64x | CN¥13.22 Million |
| 2016 | 17.92% | 20.28% | 0.59x | 1.50x | CN¥18.82 Million |
| 2017 | 16.75% | 17.27% | 0.67x | 1.45x | CN¥20.69 Million |
| 2018 | 22.45% | 23.28% | 0.68x | 1.42x | CN¥42.43 Million |
| 2019 | 20.61% | 24.71% | 0.64x | 1.30x | CN¥41.51 Million |
| 2020 | 11.21% | 24.13% | 0.39x | 1.19x | CN¥10.12 Million |
| 2021 | 13.49% | 25.85% | 0.42x | 1.25x | CN¥31.94 Million |
| 2022 | 13.88% | 27.41% | 0.40x | 1.26x | CN¥38.93 Million |
| 2023 | 9.36% | 20.09% | 0.38x | 1.23x | CN¥-6.68 Million |
| 2024 | 15.44% | 29.14% | 0.43x | 1.22x | CN¥64.06 Million |
Industry Comparison
This section compares Sijin Intelligent Forming Machinery's net assets metrics with peer companies in the Specialty Industrial Machinery industry.
Industry Context
- Industry: Specialty Industrial Machinery
- Average net assets among peers: $2,004,947,424
- Average return on equity (ROE) among peers: -24.91%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Sijin Intelligent Forming Machinery (003025) | CN¥1.24 Billion | 12.80% | 0.24x | $564.68 Million |
| Huayi Compressor Co Ltd (000404) | $4.89 Billion | 8.55% | 1.57x | $843.29 Million |
| Shenyang Machine Tool Co Ltd (000410) | $824.03 Million | -170.30% | 29.09x | $2.39 Billion |
| North Industries Group Red Arrow Co Ltd (000519) | $319.51 Million | 4.81% | 0.48x | $3.61 Billion |
| Bingshan Refrigeration & Heat Transfer Technologies Co Ltd (000530) | $3.45 Billion | 2.58% | 0.60x | $520.37 Million |
| Changchai Co Ltd (000570) | $3.36 Billion | 2.28% | 0.55x | $522.04 Million |
| Jiangsu Youli Investment Holding Co Ltd (000584) | $327.45 Million | -65.69% | 8.93x | $32.29 Million |
| Baota Industry Co Ltd (000595) | $746.32 Million | -18.39% | 0.62x | $1.06 Billion |
| SUFA Technology Industry Co Ltd CNNC (000777) | $280.92 Million | 8.98% | 0.50x | $1.11 Billion |
| J.S. Corrugating Machinery Co Ltd (000821) | $2.30 Billion | -22.46% | 1.14x | $938.81 Million |
| Qinchuan Machine Tool & Tool Group Share Co Ltd (000837) | $3.55 Billion | 0.54% | 0.80x | $1.66 Billion |
About Sijin Intelligent Forming Machinery
Sijin Intelligent Forming Machinery Co., Ltd. engages in the research, development, production, and sale of multi-station high-speed automatic cold forming equipment and die casting equipment in China. The company offers bolt and nut-former machines, thread rolling machines, one die two blow headers, and die casting machines. Sijin Intelligent Forming Machinery Co., Ltd. was founded in 1993 and i… Read more