Sijin Intelligent Forming Machinery (003025) - Net Assets
Based on the latest financial reports, Sijin Intelligent Forming Machinery (003025) has net assets worth CN¥1.30 Billion CNY (≈ $190.30 Million USD) as of March 2026. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (CN¥1.60 Billion ≈ $233.63 Million USD) and total liabilities (CN¥296.09 Million ≈ $43.33 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 003025 tangible net worth ratio to evaluate the tangible quality of the company's equity base.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | CN¥1.30 Billion |
| % of Total Assets | 81.45% |
| Annual Growth Rate | 20.15% |
| 5-Year Change | 38.94% |
| 10-Year Change | 434.66% |
| Growth Volatility | 27.13 |
Sijin Intelligent Forming Machinery - Net Assets Trend (2012–2025)
This chart illustrates how Sijin Intelligent Forming Machinery's net assets have evolved over time, based on quarterly financial data. See Sijin Intelligent Forming Machinery liquidity coverage in days to measure how many days the company can operate on defensive assets alone.
Annual Net Assets for Sijin Intelligent Forming Machinery (2012–2025)
The table below shows the annual net assets of Sijin Intelligent Forming Machinery from 2012 to 2025. For live valuation and market cap data, see Sijin Intelligent Forming Machinery stock valuation.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | CN¥1.27 Billion ≈ $186.07 Million |
+8.02% |
| 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 7030.4% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | CN¥664.46 Million | 52.26% |
| Other Components | CN¥607.08 Million | 47.74% |
| Total Equity | CN¥1.27 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 |
|---|---|
|
Media and Games Invest PLC
F:M8G
|
$706.46 Million |
|
COSCO SHIPPING Technology Co Ltd
SHE:002401
|
$706.48 Million |
|
Giti Tire Corp
SHG:600182
|
$706.49 Million |
|
Cicor Technologies Ltd
SW:CICN
|
$706.84 Million |
|
Kardemir Karabuk Demir Celik Sanayi ve Ticaret AS Class D
IS:KRDMD
|
$706.34 Million |
|
PharmaResources (Shanghai) Co. Ltd. A
SHE:301230
|
$706.33 Million |
|
Anhui Ronds Science & Technology Inc Co
SHG:688768
|
$706.09 Million |
|
Propel Holdings Inc
TO:PRL
|
$706.01 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 2024 to 2025, total equity changed from 1,177,149,686 to 1,271,540,955, a change of 94,391,269 (8.0%).
- Net income of 154,549,998 contributed positively to equity growth.
- Dividend payments of 52,058,152 reduced retained earnings.
- Other comprehensive income decreased equity by 82,605,515.
- Other factors increased equity by 74,504,938.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | CN¥154.55 Million | +12.15% |
| Dividends Paid | CN¥52.06 Million | -4.09% |
| Other Comprehensive Income | CN¥-82.61 Million | -6.5% |
| Other Changes | CN¥74.50 Million | +5.86% |
| Total Change | CN¥- | 8.02% |
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: 3.80x
- 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 21.34x to 3.80x 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¥17.00 | x |
| 2013-12-31 | CN¥0.97 | CN¥17.00 | x |
| 2014-12-31 | CN¥1.14 | CN¥17.00 | x |
| 2015-12-31 | CN¥1.34 | CN¥17.00 | x |
| 2016-12-31 | CN¥1.19 | CN¥17.00 | x |
| 2017-12-31 | CN¥1.52 | CN¥17.00 | x |
| 2018-12-31 | CN¥1.60 | CN¥17.00 | x |
| 2019-12-31 | CN¥1.84 | CN¥17.00 | x |
| 2020-12-31 | CN¥3.92 | CN¥17.00 | x |
| 2021-12-31 | CN¥3.24 | CN¥17.00 | x |
| 2022-12-31 | CN¥3.54 | CN¥17.00 | x |
| 2023-12-31 | CN¥3.65 | CN¥17.00 | x |
| 2024-12-31 | CN¥4.16 | CN¥17.00 | x |
| 2025-12-31 | CN¥4.48 | CN¥17.00 | 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): 12.15%
- The company shows good efficiency in utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 21.06%
- • Asset Turnover: 0.44x
- • Equity Multiplier: 1.31x
- Recent ROE (12.15%) is below the historical average (15.53%), 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 |
| 2025 | 12.15% | 21.06% | 0.44x | 1.31x | CN¥27.40 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: $2,053,540,271
- Average return on equity (ROE) among peers: 4.45%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Sijin Intelligent Forming Machinery (003025) | CN¥1.30 Billion | 12.80% | 0.23x | $706.37 Million |
| Huayi Compressor Co Ltd (000404) | $2.70 Billion | 6.94% | 1.45x | $768.94 Million |
| Shenyang Machine Tool Co Ltd (000410) | $1.11 Billion | 8.63% | 3.77x | $1.98 Billion |
| North Industries Group Red Arrow Co Ltd (000519) | $9.75 Billion | 8.40% | 0.54x | $4.14 Billion |
| Bingshan Refrigeration & Heat Transfer Technologies Co Ltd (000530) | $657.04 Million | 17.35% | 0.68x | $478.11 Million |
| Changchai Co Ltd (000570) | $2.06 Billion | 3.02% | 0.72x | $409.83 Million |
| Jiangsu Youli Investment Holding Co Ltd (000584) | $437.03 Million | 6.41% | 1.13x | $32.29 Million |
| Baota Industry Co Ltd (000595) | $356.47 Million | -22.08% | 1.87x | $1.07 Billion |
| SUFA Technology Industry Co Ltd CNNC (000777) | $303.55 Million | 4.59% | 0.79x | $1.10 Billion |
| J.S. Corrugating Machinery Co Ltd (000821) | $2.36 Billion | 2.28% | 1.62x | $788.41 Million |
| Qinchuan Machine Tool & Tool Group Share Co Ltd (000837) | $803.92 Million | 9.00% | 0.67x | $1.83 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