Shunya International Brand Consulting Beijing Co Ltd Class A
Shunya International Martech (Beijing) Co., Ltd., together with its subsidiaries, provides digital marketing services, digital advertising services, and data technology product services in China. The company offers brand strategy, big data analysis, content marketing, media placement, overseas marketing, full-staff marketing, KOX system operation, and other aspects of digital marketing services t… Read more
Shunya International Brand Consulting Beijing Co Ltd Class A (300612) - Net Assets
Latest net assets as of September 2025: CN¥480.02 Million CNY
Based on the latest financial reports, Shunya International Brand Consulting Beijing Co Ltd Class A (300612) has net assets worth CN¥480.02 Million 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¥695.10 Million) and total liabilities (CN¥215.08 Million). 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¥480.02 Million |
| % of Total Assets | 69.06% |
| Annual Growth Rate | 16.21% |
| 5-Year Change | 64.6% |
| 10-Year Change | 227.73% |
| Growth Volatility | 53.24 |
Shunya International Brand Consulting Beijing Co Ltd Class A - Net Assets Trend (2012–2024)
This chart illustrates how Shunya International Brand Consulting Beijing Co Ltd Class A's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Shunya International Brand Consulting Beijing Co Ltd Class A (2012–2024)
The table below shows the annual net assets of Shunya International Brand Consulting Beijing Co Ltd Class A from 2012 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | CN¥469.42 Million | +101.29% |
| 2023-12-31 | CN¥233.21 Million | -29.35% |
| 2022-12-31 | CN¥330.08 Million | +12.78% |
| 2021-12-31 | CN¥292.68 Million | +2.63% |
| 2020-12-31 | CN¥285.19 Million | -37.40% |
| 2019-12-31 | CN¥455.57 Million | +8.70% |
| 2018-12-31 | CN¥419.12 Million | -14.94% |
| 2017-12-31 | CN¥492.77 Million | +156.91% |
| 2016-12-31 | CN¥191.81 Million | +33.91% |
| 2015-12-31 | CN¥143.23 Million | +52.61% |
| 2014-12-31 | CN¥93.85 Million | +1.16% |
| 2013-12-31 | CN¥92.78 Million | +19.91% |
| 2012-12-31 | CN¥77.38 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Shunya International Brand Consulting Beijing Co Ltd Class A'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 decreased by 65.6% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | CN¥10.48 Million | 2.18% |
| Common Stock | CN¥180.45 Million | 37.63% |
| Other Comprehensive Income | CN¥-18.56 Million | -3.87% |
| Other Components | CN¥307.21 Million | 64.06% |
| Total Equity | CN¥479.59 Million | 100.00% |
Shunya International Brand Consulting Beijing Co Ltd Class A Competitors by Market Cap
The table below lists competitors of Shunya International Brand Consulting Beijing Co Ltd Class A ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
International CSRC Investment Holdings Co Ltd
TW:2104
|
$293.17 Million |
|
Oma Saastopankki Oyj
HE:OMASP
|
$293.18 Million |
|
Leo Lithium Ltd
AU:LLL
|
$293.32 Million |
|
Hg Technologies Co Ltd
SHE:300847
|
$293.47 Million |
|
Changchun BCHT Biotechnology Co. A
SHG:688276
|
$293.03 Million |
|
X4 Pharmaceuticals Inc
NASDAQ:XFOR
|
$292.97 Million |
|
TSI Holdings Co.Ltd
PINK:TSIHF
|
$292.96 Million |
|
NUEV.EXP.TEX.INH.EO-016
F:B02
|
$292.96 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Shunya International Brand Consulting Beijing Co Ltd Class A's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 243,457,056 to 479,591,765, a change of 236,134,709 (97.0%).
- Net loss of 35,091,781 reduced equity.
- Dividend payments of 2,921,699 reduced retained earnings.
- Other comprehensive income decreased equity by 11,355,412.
- Other factors increased equity by 285,503,601.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | CN¥-35.09 Million | -7.32% |
| Dividends Paid | CN¥2.92 Million | -0.61% |
| Other Comprehensive Income | CN¥-11.36 Million | -2.37% |
| Other Changes | CN¥285.50 Million | +59.53% |
| Total Change | CN¥- | 96.99% |
Book Value vs Market Value Analysis
This analysis compares Shunya International Brand Consulting Beijing Co Ltd Class A'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: 5.86x
- 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 20.53x to 5.86x 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¥0.78 | CN¥16.02 | x |
| 2013-12-31 | CN¥0.90 | CN¥16.02 | x |
| 2014-12-31 | CN¥0.77 | CN¥16.02 | x |
| 2015-12-31 | CN¥1.16 | CN¥16.02 | x |
| 2016-12-31 | CN¥1.55 | CN¥16.02 | x |
| 2017-12-31 | CN¥3.07 | CN¥16.02 | x |
| 2018-12-31 | CN¥2.53 | CN¥16.02 | x |
| 2019-12-31 | CN¥2.60 | CN¥16.02 | x |
| 2020-12-31 | CN¥1.81 | CN¥16.02 | x |
| 2021-12-31 | CN¥1.87 | CN¥16.02 | x |
| 2022-12-31 | CN¥2.13 | CN¥16.02 | x |
| 2023-12-31 | CN¥1.52 | CN¥16.02 | x |
| 2024-12-31 | CN¥2.73 | CN¥16.02 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Shunya International Brand Consulting Beijing Co Ltd Class A 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): -7.32%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -5.14%
- • Asset Turnover: 0.93x
- • Equity Multiplier: 1.53x
- Recent ROE (-7.32%) is below the historical average (7.37%), 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 | 10.82% | 2.77% | 1.79x | 2.18x | CN¥633.66K |
| 2013 | 13.89% | 4.69% | 1.50x | 1.98x | CN¥3.51 Million |
| 2014 | 9.29% | 3.05% | 1.47x | 2.07x | CN¥-619.61K |
| 2015 | 37.96% | 13.71% | 1.62x | 1.71x | CN¥39.44 Million |
| 2016 | 31.02% | 12.56% | 1.47x | 1.68x | CN¥39.78 Million |
| 2017 | 15.65% | 14.86% | 0.82x | 1.29x | CN¥27.07 Million |
| 2018 | 5.15% | 5.70% | 0.74x | 1.22x | CN¥-19.87 Million |
| 2019 | 2.51% | 2.92% | 0.58x | 1.48x | CN¥-30.95 Million |
| 2020 | -9.97% | -4.65% | 0.73x | 2.96x | CN¥-57.62 Million |
| 2021 | 3.29% | 1.07% | 1.14x | 2.69x | CN¥-19.97 Million |
| 2022 | 15.80% | 4.83% | 1.25x | 2.62x | CN¥19.62 Million |
| 2023 | -32.26% | -7.49% | 1.44x | 2.99x | CN¥-102.88 Million |
| 2024 | -7.32% | -5.14% | 0.93x | 1.53x | CN¥-83.05 Million |
Industry Comparison
This section compares Shunya International Brand Consulting Beijing Co Ltd Class A's net assets metrics with peer companies in the Advertising Agencies industry.
Industry Context
- Industry: Advertising Agencies
- Average net assets among peers: $1,725,677,125
- Average return on equity (ROE) among peers: 53.25%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Shunya International Brand Consulting Beijing Co Ltd Class A (300612) | CN¥480.02 Million | 10.82% | 0.45x | $293.13 Million |
| Genimous Technology Co Ltd (000676) | $14.87 Million | 0.00% | 0.30x | $1.05 Billion |
| Hunan TV & Broadcast Intermediary Co Ltd (000917) | $755.42 Million | 8.03% | 0.57x | $1.58 Billion |
| Focus Media Information Technology Co Ltd (002027) | $495.40 Million | 487.45% | 0.19x | $9.11 Billion |
| NanJi ECommerce Co Ltd (002127) | $466.33 Million | 14.26% | 0.98x | $583.99 Million |
| Leo Group Co Ltd (002131) | $6.98 Billion | -26.66% | 1.03x | $5.66 Billion |
| Foshan Saturday Shoes Co Ltd (002291) | $1.46 Billion | 6.86% | 0.23x | $690.06 Million |
| Guangdong Advertising Co Ltd (002400) | $4.98 Billion | 3.08% | 1.14x | $1.71 Billion |
| Simei Media Co Ltd (002712) | $831.91 Million | 8.51% | 0.43x | $252.68 Million |
| Beijing Yuanlong Yato Culture Dissemination Co Ltd (002878) | $240.85 Million | 20.86% | 1.01x | $318.23 Million |
| Beijing Quanshi World Online Net (002995) | $1.04 Billion | 10.13% | 0.58x | $338.93 Million |