Loomis AB ser. B
Loomis AB (publ) provides secure payment solutions in the United States, France, Switzerland, Spain, the United Kingdom, Sweden, and internationally. The company offers transportation of cash and valuables with logistics systems to and from central banks, financial institutions, retailers, restaurants and other businesses; cash management services, and vault and cash storage outsourcing for centr… Read more
Loomis AB ser. B (LOOMIS) - Net Assets
Latest net assets as of December 2025: Skr12.00 Billion SEK
Based on the latest financial reports, Loomis AB ser. B (LOOMIS) has net assets worth Skr12.00 Billion SEK as of December 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Skr37.04 Billion) and total liabilities (Skr25.04 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 | Skr12.00 Billion |
| % of Total Assets | 32.4% |
| Annual Growth Rate | 15.47% |
| 5-Year Change | 19.26% |
| 10-Year Change | 80.55% |
| Growth Volatility | 69.29 |
Loomis AB ser. B - Net Assets Trend (2005–2025)
This chart illustrates how Loomis AB ser. B's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Loomis AB ser. B (2005–2025)
The table below shows the annual net assets of Loomis AB ser. B from 2005 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | Skr12.00 Billion | -11.95% |
| 2024-12-31 | Skr13.63 Billion | +7.51% |
| 2023-12-31 | Skr12.68 Billion | +1.72% |
| 2022-12-31 | Skr12.46 Billion | +23.86% |
| 2021-12-31 | Skr10.06 Billion | +14.70% |
| 2020-12-31 | Skr8.77 Billion | -8.54% |
| 2019-12-31 | Skr9.59 Billion | +13.89% |
| 2018-12-31 | Skr8.42 Billion | +19.68% |
| 2017-12-31 | Skr7.04 Billion | +5.87% |
| 2016-12-31 | Skr6.65 Billion | +13.74% |
| 2015-12-31 | Skr5.84 Billion | +19.07% |
| 2014-12-31 | Skr4.91 Billion | +17.84% |
| 2013-12-31 | Skr4.17 Billion | +15.86% |
| 2012-12-31 | Skr3.60 Billion | +5.83% |
| 2011-12-31 | Skr3.40 Billion | +8.77% |
| 2010-12-31 | Skr3.12 Billion | -0.19% |
| 2009-12-31 | Skr3.13 Billion | +5.14% |
| 2008-12-31 | Skr2.98 Billion | +97.77% |
| 2007-12-31 | Skr1.50 Billion | -45.38% |
| 2006-12-31 | Skr2.76 Billion | +307.57% |
| 2005-12-31 | Skr676.00 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Loomis AB ser. B'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 768810000000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Skr7.20 Billion | 59.98% |
| Common Stock | Skr376.00 Million | 3.13% |
| Other Components | Skr4.43 Billion | 36.89% |
| Total Equity | Skr12.00 Billion | 100.00% |
Loomis AB ser. B Competitors by Market Cap
The table below lists competitors of Loomis AB ser. B ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
SIASUN Robot Automation Co
SHE:300024
|
$2.53 Billion |
|
Ero Copper Corp
NYSE:ERO
|
$2.53 Billion |
|
Advanced Fiber Resources Zhuhai Ltd
SHE:300620
|
$2.53 Billion |
|
Great Microwave Technology Co. Ltd. A
SHG:688270
|
$2.53 Billion |
|
Northern Oil & Gas Inc
NYSE:NOG
|
$2.53 Billion |
|
Shanghai Xinmei Real Estate Co Ltd Class A
SHG:600732
|
$2.52 Billion |
|
Incitec Pivot Limited
PINK:ICPVF
|
$2.52 Billion |
|
Sendas Distribuidora S.A.
PINK:ASAIY
|
$2.52 Billion |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Loomis AB ser. B's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 13,630,000,000 to 12,001,000,000, a change of -1,629,000,000 (-12.0%).
- Net income of 1,582,000,000 contributed positively to equity growth.
- Dividend payments of 959,000,000 reduced retained earnings.
- Share repurchases of 600,000,000 reduced equity.
- Other comprehensive income decreased equity by 2,028,000,000.
- Other factors increased equity by 376,000,000.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Skr1.58 Billion | +13.18% |
| Dividends Paid | Skr959.00 Million | -7.99% |
| Share Repurchases | Skr600.00 Million | -5.0% |
| Other Comprehensive Income | Skr-2.03 Billion | -16.9% |
| Other Changes | Skr376.00 Million | +3.13% |
| Total Change | Skr- | -11.95% |
Book Value vs Market Value Analysis
This analysis compares Loomis AB ser. B'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: 2.41x
- 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 45.84x to 2.41x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2005-12-31 | Skr9.26 | Skr424.40 | x |
| 2006-12-31 | Skr37.74 | Skr424.40 | x |
| 2007-12-31 | Skr20.61 | Skr424.40 | x |
| 2008-12-31 | Skr40.76 | Skr424.40 | x |
| 2009-12-31 | Skr41.41 | Skr424.40 | x |
| 2010-12-31 | Skr42.78 | Skr424.40 | x |
| 2011-12-31 | Skr46.53 | Skr424.40 | x |
| 2012-12-31 | Skr49.24 | Skr424.40 | x |
| 2013-12-31 | Skr55.65 | Skr424.40 | x |
| 2014-12-31 | Skr65.23 | Skr424.40 | x |
| 2015-12-31 | Skr77.69 | Skr424.40 | x |
| 2016-12-31 | Skr88.36 | Skr424.40 | x |
| 2017-12-31 | Skr93.54 | Skr424.40 | x |
| 2018-12-31 | Skr111.94 | Skr424.40 | x |
| 2019-12-31 | Skr127.50 | Skr424.40 | x |
| 2020-12-31 | Skr116.61 | Skr424.40 | x |
| 2021-12-31 | Skr134.24 | Skr424.40 | x |
| 2022-12-31 | Skr170.56 | Skr424.40 | x |
| 2023-12-31 | Skr177.70 | Skr424.40 | x |
| 2024-12-31 | Skr194.78 | Skr424.40 | x |
| 2025-12-31 | Skr175.97 | Skr424.40 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Loomis AB ser. B 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): 13.18%
- The company shows good efficiency in utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 5.20%
- • Asset Turnover: 0.82x
- • Equity Multiplier: 3.09x
- Recent ROE (13.18%) is above the historical average (12.64%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2005 | 69.75% | 4.26% | 1.11x | 14.69x | Skr403.90 Million |
| 2006 | -23.24% | -5.58% | 1.32x | 3.16x | Skr-915.72 Million |
| 2007 | -58.51% | -7.73% | 1.36x | 5.56x | Skr-1.03 Billion |
| 2008 | 14.24% | 3.76% | 1.26x | 2.99x | Skr126.20 Million |
| 2009 | 15.98% | 4.17% | 1.47x | 2.61x | Skr187.10 Million |
| 2010 | 15.88% | 4.50% | 1.46x | 2.43x | Skr183.70 Million |
| 2011 | 15.10% | 4.68% | 1.21x | 2.67x | Skr173.30 Million |
| 2012 | 18.08% | 5.72% | 1.26x | 2.50x | Skr290.50 Million |
| 2013 | 17.67% | 6.48% | 1.23x | 2.22x | Skr319.50 Million |
| 2014 | 18.54% | 6.74% | 1.04x | 2.65x | Skr419.20 Million |
| 2015 | 18.29% | 6.64% | 1.12x | 2.47x | Skr484.60 Million |
| 2016 | 18.93% | 7.49% | 1.13x | 2.24x | Skr593.30 Million |
| 2017 | 20.29% | 8.29% | 1.14x | 2.15x | Skr724.30 Million |
| 2018 | 18.26% | 8.02% | 1.04x | 2.20x | Skr695.90 Million |
| 2019 | 17.16% | 7.82% | 0.79x | 2.77x | Skr686.90 Million |
| 2020 | 8.16% | 3.81% | 0.76x | 2.84x | Skr-161.20 Million |
| 2021 | 10.97% | 5.60% | 0.72x | 2.71x | Skr97.70 Million |
| 2022 | 12.85% | 6.33% | 0.80x | 2.55x | Skr355.60 Million |
| 2023 | 11.79% | 5.21% | 0.79x | 2.85x | Skr227.20 Million |
| 2024 | 12.04% | 5.39% | 0.75x | 2.96x | Skr278.00 Million |
| 2025 | 13.18% | 5.20% | 0.82x | 3.09x | Skr381.90 Million |
Industry Comparison
This section compares Loomis AB ser. B's net assets metrics with peer companies in the Security & Protection Services industry.
Industry Context
- Industry: Security & Protection Services
- Average net assets among peers: $1,232,538,996
- Average return on equity (ROE) among peers: -0.43%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Loomis AB ser. B (LOOMIS) | Skr12.00 Billion | 69.75% | 2.09x | $2.53 Billion |
| Careium AB (CARE) | $566.60 Million | -1.52% | 0.75x | $32.11 Million |
| Irisity AB (IRIS) | $21.25 Million | -13.66% | 0.71x | $660.22K |
| Nordic LEVEL Group AB (LEVEL) | $199.31 Million | -3.03% | 0.91x | $10.14 Million |
| SIBEK (SIBEK) | $36.83 Million | 43.74% | 0.61x | $34.90K |
| Tempest Security AB (TSEC) | $51.42 Million | -24.47% | 2.82x | $4.38 Million |
| Verisure Plc (VSURE) | $6.52 Billion | -3.64% | 1.51x | $7.54K |