OEM International AB (publ)
OEM International AB (publ), together with its subsidiaries, operates as a technology trading company. The company sells a range of industrial automation components in the areas of electrical components, flow technology, motors, transmissions and brakes, appliance components, installation components, and bearing solutions and seals. It serves the machinery and appliance manufacturing industries; … Read more
OEM International AB (publ) (OEM-B) - Net Assets
Latest net assets as of December 2025: Skr2.68 Billion SEK
Based on the latest financial reports, OEM International AB (publ) (OEM-B) has net assets worth Skr2.68 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 (Skr3.60 Billion) and total liabilities (Skr913.00 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 | Skr2.68 Billion |
| % of Total Assets | 74.61% |
| Annual Growth Rate | 8.46% |
| 5-Year Change | 95.28% |
| 10-Year Change | 278.21% |
| Growth Volatility | 13.06 |
OEM International AB (publ) - Net Assets Trend (2002–2025)
This chart illustrates how OEM International 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 OEM International AB (publ) (2002–2025)
The table below shows the annual net assets of OEM International AB (publ) from 2002 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | Skr2.68 Billion | +12.26% |
| 2024-12-31 | Skr2.39 Billion | +20.03% |
| 2023-12-31 | Skr1.99 Billion | +25.26% |
| 2022-12-31 | Skr1.59 Billion | +15.70% |
| 2021-12-31 | Skr1.37 Billion | +0.59% |
| 2020-12-31 | Skr1.37 Billion | +28.07% |
| 2019-12-31 | Skr1.07 Billion | +15.17% |
| 2018-12-31 | Skr926.00 Million | +15.22% |
| 2017-12-31 | Skr803.70 Million | +13.29% |
| 2016-12-31 | Skr709.40 Million | +14.03% |
| 2015-12-31 | Skr622.10 Million | +12.72% |
| 2014-12-31 | Skr551.90 Million | -23.87% |
| 2013-12-31 | Skr724.90 Million | +5.21% |
| 2012-12-31 | Skr689.00 Million | +6.38% |
| 2011-12-31 | Skr647.70 Million | +9.08% |
| 2010-12-31 | Skr593.80 Million | +5.19% |
| 2009-12-31 | Skr564.50 Million | -4.50% |
| 2008-12-31 | Skr591.10 Million | +11.51% |
| 2007-12-31 | Skr530.10 Million | -17.26% |
| 2006-12-31 | Skr640.70 Million | +34.07% |
| 2005-12-31 | Skr477.90 Million | +16.65% |
| 2004-12-31 | Skr409.70 Million | +4.76% |
| 2003-12-31 | Skr391.07 Million | -5.71% |
| 2002-12-31 | Skr414.74 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to OEM International 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 decreased by 100.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Other Components | Skr2.68 Billion | 100.00% |
| Total Equity | Skr2.68 Billion | 100.00% |
OEM International AB (publ) Competitors by Market Cap
The table below lists competitors of OEM International AB (publ) ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Tong Yang Industry Co Ltd
TW:1319
|
$989.33 Million |
|
Digi Communications NV
RO:DIGI
|
$989.72 Million |
|
Schaeffler AG
PINK:SFFLY
|
$989.80 Million |
|
Starlake Bioscience Co Inc Zhaoqing Guangdong
SHG:600866
|
$990.13 Million |
|
Dno ASA
PINK:DTNOF
|
$989.01 Million |
|
IDT Corporation
NYSE:IDT
|
$988.87 Million |
|
VIX Securities JSC
VN:VIX
|
$988.83 Million |
|
Fevertree Drinks PLC
PINK:FQVTY
|
$988.71 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in OEM International AB (publ)'s equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 2,390,000,000 to 2,683,000,000, a change of 293,000,000 (12.3%).
- Net income of 593,000,000 contributed positively to equity growth.
- Dividend payments of 243,000,000 reduced retained earnings.
- Other comprehensive income decreased equity by 125,800,000.
- Other factors increased equity by 68,800,000.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Skr593.00 Million | +22.1% |
| Dividends Paid | Skr243.00 Million | -9.06% |
| Other Comprehensive Income | Skr-125.80 Million | -4.69% |
| Other Changes | Skr68.80 Million | +2.56% |
| Total Change | Skr- | 12.26% |
Book Value vs Market Value Analysis
This analysis compares OEM International 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: 6.30x
- 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 41.25x to 6.30x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2002-12-31 | Skr2.95 | Skr121.60 | x |
| 2003-12-31 | Skr2.66 | Skr121.60 | x |
| 2004-12-31 | Skr2.93 | Skr121.60 | x |
| 2005-12-31 | Skr3.42 | Skr121.60 | x |
| 2006-12-31 | Skr4.59 | Skr121.60 | x |
| 2007-12-31 | Skr3.81 | Skr121.60 | x |
| 2008-12-31 | Skr4.25 | Skr121.60 | x |
| 2009-12-31 | Skr4.06 | Skr121.60 | x |
| 2010-12-31 | Skr4.27 | Skr121.60 | x |
| 2011-12-31 | Skr4.66 | Skr121.60 | x |
| 2012-12-31 | Skr4.97 | Skr121.60 | x |
| 2013-12-31 | Skr5.23 | Skr121.60 | x |
| 2014-12-31 | Skr3.98 | Skr121.60 | x |
| 2015-12-31 | Skr4.49 | Skr121.60 | x |
| 2016-12-31 | Skr5.12 | Skr121.60 | x |
| 2017-12-31 | Skr5.80 | Skr121.60 | x |
| 2018-12-31 | Skr6.68 | Skr121.60 | x |
| 2019-12-31 | Skr7.69 | Skr121.60 | x |
| 2020-12-31 | Skr9.85 | Skr121.60 | x |
| 2021-12-31 | Skr9.91 | Skr121.60 | x |
| 2022-12-31 | Skr11.47 | Skr121.60 | x |
| 2023-12-31 | Skr14.36 | Skr121.60 | x |
| 2024-12-31 | Skr17.24 | Skr121.60 | x |
| 2025-12-31 | Skr19.30 | Skr121.60 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently OEM International 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): 22.10%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 11.15%
- • Asset Turnover: 1.48x
- • Equity Multiplier: 1.34x
- Recent ROE (22.10%) is above the historical average (21.76%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2002 | 3.55% | 0.96% | 2.05x | 1.80x | Skr-26.75 Million |
| 2003 | 8.05% | 2.20% | 2.23x | 1.64x | Skr-7.62 Million |
| 2004 | 14.02% | 4.10% | 2.07x | 1.66x | Skr16.48 Million |
| 2005 | 18.58% | 6.50% | 1.79x | 1.60x | Skr41.01 Million |
| 2006 | 28.34% | 12.54% | 1.52x | 1.49x | Skr117.53 Million |
| 2007 | 19.39% | 6.94% | 1.65x | 1.70x | Skr49.79 Million |
| 2008 | 19.79% | 7.05% | 1.66x | 1.70x | Skr57.89 Million |
| 2009 | 7.62% | 3.23% | 1.46x | 1.62x | Skr-13.45 Million |
| 2010 | 16.08% | 6.68% | 1.54x | 1.57x | Skr36.12 Million |
| 2011 | 19.75% | 8.05% | 1.55x | 1.58x | Skr63.13 Million |
| 2012 | 18.35% | 7.75% | 1.48x | 1.60x | Skr57.50 Million |
| 2013 | 16.71% | 7.26% | 1.52x | 1.52x | Skr48.61 Million |
| 2014 | 24.77% | 7.24% | 1.68x | 2.04x | Skr81.51 Million |
| 2015 | 27.84% | 7.76% | 1.83x | 1.96x | Skr110.99 Million |
| 2016 | 28.32% | 8.43% | 1.78x | 1.89x | Skr129.96 Million |
| 2017 | 26.60% | 7.81% | 1.85x | 1.84x | Skr133.43 Million |
| 2018 | 26.81% | 7.98% | 1.99x | 1.69x | Skr155.70 Million |
| 2019 | 27.10% | 8.76% | 1.91x | 1.62x | Skr182.35 Million |
| 2020 | 23.23% | 9.67% | 1.65x | 1.46x | Skr180.71 Million |
| 2021 | 33.26% | 12.11% | 1.84x | 1.49x | Skr319.61 Million |
| 2022 | 36.22% | 12.17% | 1.69x | 1.76x | Skr416.74 Million |
| 2023 | 30.49% | 11.80% | 1.75x | 1.47x | Skr408.08 Million |
| 2024 | 25.36% | 11.57% | 1.57x | 1.39x | Skr367.00 Million |
| 2025 | 22.10% | 11.15% | 1.48x | 1.34x | Skr324.70 Million |
Industry Comparison
This section compares OEM International AB (publ)'s net assets metrics with peer companies in the Industrial Distribution industry.
Industry Context
- Industry: Industrial Distribution
- Average net assets among peers: $925,153,714
- Average return on equity (ROE) among peers: 13.19%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| OEM International AB (publ) (OEM-B) | Skr2.68 Billion | 3.55% | 0.34x | $989.11 Million |
| Alligo AB Series B (ALLIGO-B) | $3.41 Billion | 14.09% | 1.45x | $332.94 Million |
| Beijer Ref AB (publ) (BEIJ-B) | $404.89 Million | 9.62% | 1.22x | $4.68 Billion |
| Bufab Holding AB (BUFAB) | $363.40 Million | -15.30% | 4.59x | $1.26 Billion |
| Ferronordic AB (publ) (FNM) | $890.34 Million | 28.17% | 2.34x | $15.24 Million |
| Indutrade AB (INDT) | $688.00 Million | 16.72% | 1.42x | $5.01 Billion |
| Inission AB (publ) (INISS-B) | $60.44 Million | 13.13% | 1.39x | $43.37 Million |
| Momentum Group AB (publ) (MMGR-B) | $656.00 Million | 25.91% | 1.84x | $205.25 Million |