Nordic Waterproofing Holding AB (publ)
Nordic Waterproofing Holding AB (publ) develops, manufactures, and distributes waterproofing products and services for buildings and infrastructure in Sweden, Norway, Denmark, Finland, rest of Europe, and internationally. The company operates in two segments, Products & Solutions, and Installation Services. It offers roofing products for various types of roofing and needs, including flat and pitc… Read more
Nordic Waterproofing Holding AB (publ) (NWG) - Net Assets
Latest net assets as of December 2024: Skr1.88 Billion SEK
Based on the latest financial reports, Nordic Waterproofing Holding AB (publ) (NWG) has net assets worth Skr1.88 Billion SEK as of December 2024.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Skr3.51 Billion) and total liabilities (Skr1.63 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 | Skr1.88 Billion |
| % of Total Assets | 53.48% |
| Annual Growth Rate | 11.14% |
| 5-Year Change | 32.34% |
| 10-Year Change | 150.92% |
| Growth Volatility | 7.59 |
Nordic Waterproofing Holding AB (publ) - Net Assets Trend (2012–2024)
This chart illustrates how Nordic Waterproofing Holding AB (publ)'s net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Nordic Waterproofing Holding AB (publ) (2012–2024)
The table below shows the annual net assets of Nordic Waterproofing Holding AB (publ) from 2012 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Skr1.88 Billion | +5.63% |
| 2023-12-31 | Skr1.78 Billion | +1.27% |
| 2022-12-31 | Skr1.75 Billion | +20.16% |
| 2021-12-31 | Skr1.46 Billion | +2.96% |
| 2020-12-31 | Skr1.42 Billion | +17.23% |
| 2019-12-31 | Skr1.21 Billion | +9.41% |
| 2018-12-31 | Skr1.11 Billion | +9.48% |
| 2017-12-31 | Skr1.01 Billion | +4.80% |
| 2016-12-31 | Skr963.60 Million | +28.84% |
| 2015-12-31 | Skr747.90 Million | +9.12% |
| 2014-12-31 | Skr685.39 Million | +14.35% |
| 2013-12-31 | Skr599.38 Million | +13.47% |
| 2012-12-31 | Skr528.24 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Nordic Waterproofing Holding AB (publ)'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 218.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Skr1.68 Billion | 89.64% |
| Common Stock | Skr24.10 Million | 1.29% |
| Other Components | Skr169.50 Million | 9.07% |
| Total Equity | Skr1.87 Billion | 100.00% |
Nordic Waterproofing Holding AB (publ) Competitors by Market Cap
The table below lists competitors of Nordic Waterproofing Holding AB (publ) ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
q.beyond AG
PINK:QSCGF
|
$66.58 Million |
|
Hotel Majestic Cannes
PA:MLHMC
|
$66.58 Million |
|
Exsitec Holding AB
ST:EXS
|
$66.59 Million |
|
Galan Lithium Limited
PINK:GLNLF
|
$66.62 Million |
|
Nordic Waterproofing Holding A/S
LSE:0RH9
|
$66.57 Million |
|
coocon Corp.
KQ:294570
|
$66.56 Million |
|
Himatsingka Seide Limited
NSE:HIMATSEIDE
|
$66.56 Million |
|
Orosur Mining Inc
PINK:OROXF
|
$66.54 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Nordic Waterproofing Holding AB (publ)'s equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 1,763,900,000 to 1,869,200,000, a change of 105,300,000 (6.0%).
- Net income of 170,900,000 contributed positively to equity growth.
- Dividend payments of 120,000,000 reduced retained earnings.
- Other comprehensive income decreased equity by 126,700,000.
- Other factors increased equity by 181,100,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Skr170.90 Million | +9.14% |
| Dividends Paid | Skr120.00 Million | -6.42% |
| Other Comprehensive Income | Skr-126.70 Million | -6.78% |
| Other Changes | Skr181.10 Million | +9.69% |
| Total Change | Skr- | 5.97% |
Book Value vs Market Value Analysis
This analysis compares Nordic Waterproofing Holding AB (publ)'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: 2.35x
- 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 3.88x to 2.35x 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 | Skr46.95 | Skr182.40 | x |
| 2013-12-31 | Skr51.58 | Skr182.40 | x |
| 2014-12-31 | Skr59.15 | Skr182.40 | x |
| 2015-12-31 | Skr32.42 | Skr182.40 | x |
| 2016-12-31 | Skr40.02 | Skr182.40 | x |
| 2017-12-31 | Skr41.91 | Skr182.40 | x |
| 2018-12-31 | Skr45.26 | Skr182.40 | x |
| 2019-12-31 | Skr49.64 | Skr182.40 | x |
| 2020-12-31 | Skr58.41 | Skr182.40 | x |
| 2021-12-31 | Skr60.25 | Skr182.40 | x |
| 2022-12-31 | Skr72.10 | Skr182.40 | x |
| 2023-12-31 | Skr73.24 | Skr182.40 | x |
| 2024-12-31 | Skr77.61 | Skr182.40 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Nordic Waterproofing Holding AB (publ) 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): 9.14%
- The company has moderate efficiency in generating returns from equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 4.18%
- • Asset Turnover: 1.17x
- • Equity Multiplier: 1.88x
- Recent ROE (9.14%) is below the historical average (13.52%), 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 | 5.12% | 1.61% | 1.37x | 2.33x | Skr-25.62 Million |
| 2013 | 11.92% | 4.26% | 1.35x | 2.08x | Skr11.42 Million |
| 2014 | 11.35% | 4.62% | 1.25x | 1.97x | Skr9.21 Million |
| 2015 | 10.93% | 4.76% | 1.28x | 1.80x | Skr6.97 Million |
| 2016 | 16.21% | 8.62% | 1.16x | 1.63x | Skr59.82 Million |
| 2017 | 13.56% | 6.26% | 1.25x | 1.74x | Skr35.96 Million |
| 2018 | 13.95% | 5.68% | 1.26x | 1.95x | Skr43.10 Million |
| 2019 | 16.55% | 6.34% | 1.23x | 2.12x | Skr78.35 Million |
| 2020 | 18.17% | 7.74% | 1.15x | 2.04x | Skr114.92 Million |
| 2021 | 17.82% | 7.06% | 1.16x | 2.18x | Skr113.50 Million |
| 2022 | 19.08% | 7.63% | 1.17x | 2.14x | Skr157.66 Million |
| 2023 | 12.02% | 4.75% | 1.23x | 2.06x | Skr35.61 Million |
| 2024 | 9.14% | 4.18% | 1.17x | 1.88x | Skr-16.02 Million |
Industry Comparison
This section compares Nordic Waterproofing Holding AB (publ)'s net assets metrics with peer companies in the Building Products & Equipment industry.
Industry Context
- Industry: Building Products & Equipment
- Average net assets among peers: $1,838,246,211
- Average return on equity (ROE) among peers: -5.91%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Nordic Waterproofing Holding AB (publ) (NWG) | Skr1.88 Billion | 5.12% | 0.87x | $66.57 Million |
| ABAS Protect AB (ABAS) | $5.23 Million | 2.08% | 5.18x | $6.17K |
| Concejo AB (publ) (CNCJO-B) | $735.10 Million | -6.31% | 0.43x | $9.05 Million |
| Ecoclime Group AB Series B (ECC-B) | $68.87 Million | 9.90% | 0.39x | $457.44K |
| ES Energy Save Holding AB (ESGR-B) | $14.72 Million | -30.81% | 1.82x | $3.63 Million |
| Firefly AB (publ) (FIRE) | $49.57 Million | 26.70% | 1.68x | $42.31 Million |
| FM Mattsson Mora Group AB (publ) (FMM-B) | $483.15 Million | 14.77% | 0.98x | $182.97 Million |
| Inwido AB (INWI) | $13.87 Billion | 0.00% | 1.65x | $710.69 Million |
| Lindab International AB (LIAB) | $1.31 Billion | 0.00% | 1.50x | $928.43 Million |
| PolyPlank publ AB (POLY) | $10.57 Million | -69.54% | 1.81x | $843.62K |