Scandic Hotels Group AB (publ) (SHOT) - Net Assets
Based on the latest financial reports, Scandic Hotels Group AB (publ) (SHOT) has net assets worth Skr2.76 Billion SEK (≈ $296.70 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 (Skr53.04 Billion ≈ $5.71 Billion USD) and total liabilities (Skr50.29 Billion ≈ $5.41 Billion 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 Scandic Hotels Group AB (publ) (SHOT) tangible net worth to evaluate the tangible quality of the company's equity base.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Skr2.76 Billion |
| % of Total Assets | 5.2% |
| Annual Growth Rate | -0.63% |
| 5-Year Change | 156.97% |
| 10-Year Change | -58.21% |
| Growth Volatility | 43.12 |
Scandic Hotels Group AB (publ) - Net Assets Trend (2012–2025)
This chart illustrates how Scandic Hotels Group AB (publ)'s net assets have evolved over time, based on quarterly financial data. See SHOT defensive asset coverage days to measure how many days the company can operate on defensive assets alone.
Annual Net Assets for Scandic Hotels Group AB (publ) (2012–2025)
The table below shows the annual net assets of Scandic Hotels Group AB (publ) from 2012 to 2025. For live valuation and market cap data, see Scandic Hotels Group AB (publ) (SHOT) market capitalisation.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | Skr2.97 Billion ≈ $319.40 Million |
-11.98% |
| 2024-12-31 | Skr3.37 Billion ≈ $362.88 Million |
+55.68% |
| 2023-12-31 | Skr2.17 Billion ≈ $233.10 Million |
-4.75% |
| 2022-12-31 | Skr2.27 Billion ≈ $244.72 Million |
+96.88% |
| 2021-12-31 | Skr1.16 Billion ≈ $124.30 Million |
-44.23% |
| 2020-12-31 | Skr2.07 Billion ≈ $222.87 Million |
-68.62% |
| 2019-12-31 | Skr6.60 Billion ≈ $710.27 Million |
-15.44% |
| 2018-12-31 | Skr7.80 Billion ≈ $839.94 Million |
+6.10% |
| 2017-12-31 | Skr7.36 Billion ≈ $791.62 Million |
+3.56% |
| 2016-12-31 | Skr7.10 Billion ≈ $764.40 Million |
+14.48% |
| 2015-12-31 | Skr6.20 Billion ≈ $667.70 Million |
+71.68% |
| 2014-12-31 | Skr3.61 Billion ≈ $388.91 Million |
+15.60% |
| 2013-12-31 | Skr3.13 Billion ≈ $336.43 Million |
-2.95% |
| 2012-12-31 | Skr3.22 Billion ≈ $346.66 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Scandic Hotels Group 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 684900000000.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | Skr55.00 Million | 1.90% |
| Other Comprehensive Income | Skr-155.00 Million | -5.35% |
| Other Components | Skr10.80 Billion | 373.10% |
| Total Equity | Skr2.90 Billion | 100.00% |
Scandic Hotels Group AB (publ) Competitors by Market Cap
The table below lists competitors of Scandic Hotels Group AB (publ) ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Multipolar Technology Tbk
JK:MLPT
|
$2.11 Billion |
|
Anhui Shenjian New Materials Co Ltd
SHE:002361
|
$2.11 Billion |
|
Kardex
SW:KARN
|
$2.11 Billion |
|
SHARP CORP. ADR/1 O.N.
F:SRPB
|
$2.11 Billion |
|
TietoEVRY Corp
HE:TIETO
|
$2.11 Billion |
|
Compania Cervecerias Unidas SA
SN:CCU
|
$2.11 Billion |
|
Eris Lifesciences Limited
NSE:ERIS
|
$2.11 Billion |
|
Jiangsu Lihua Animal Husbandry Co Ltd
SHE:300761
|
$2.11 Billion |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Scandic Hotels Group AB (publ)'s equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 3,265,000,000 to 2,896,000,000, a change of -369,000,000 (-11.3%).
- Net income of 625,000,000 contributed positively to equity growth.
- Dividend payments of 585,000,000 reduced retained earnings.
- Share repurchases of 248,000,000 reduced equity.
- Other comprehensive income decreased equity by 242,000,000.
- Other factors increased equity by 81,000,000.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Skr625.00 Million | +21.58% |
| Dividends Paid | Skr585.00 Million | -20.2% |
| Share Repurchases | Skr248.00 Million | -8.56% |
| Other Comprehensive Income | Skr-242.00 Million | -8.36% |
| Other Changes | Skr81.00 Million | +2.8% |
| Total Change | Skr- | -11.30% |
Book Value vs Market Value Analysis
This analysis compares Scandic Hotels Group 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: 6.78x
- 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 increased from 4.02x to 6.78x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2012-12-31 | Skr22.64 | Skr91.10 | x |
| 2013-12-31 | Skr21.97 | Skr91.10 | x |
| 2014-12-31 | Skr31.09 | Skr91.10 | x |
| 2015-12-31 | Skr53.55 | Skr91.10 | x |
| 2016-12-31 | Skr48.97 | Skr91.10 | x |
| 2017-12-31 | Skr50.43 | Skr91.10 | x |
| 2018-12-31 | Skr53.45 | Skr91.10 | x |
| 2019-12-31 | Skr45.14 | Skr91.10 | x |
| 2020-12-31 | Skr13.69 | Skr91.10 | x |
| 2021-12-31 | Skr5.83 | Skr91.10 | x |
| 2022-12-31 | Skr9.44 | Skr91.10 | x |
| 2023-12-31 | Skr8.91 | Skr91.10 | x |
| 2024-12-31 | Skr14.90 | Skr91.10 | x |
| 2025-12-31 | Skr13.43 | Skr91.10 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Scandic Hotels Group 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): 21.58%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 2.80%
- • Asset Turnover: 0.42x
- • Equity Multiplier: 18.14x
- Recent ROE (21.58%) is above the historical average (-23.56%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2012 | 4.61% | 1.85% | 0.72x | 3.45x | Skr-173.73 Million |
| 2013 | -7.93% | -3.14% | 0.70x | 3.62x | Skr-560.42 Million |
| 2014 | -12.17% | -3.81% | 0.83x | 3.85x | Skr-795.26 Million |
| 2015 | 1.89% | 0.96% | 0.95x | 2.09x | Skr-501.07 Million |
| 2016 | 12.43% | 6.72% | 0.92x | 2.00x | Skr171.80 Million |
| 2017 | 9.65% | 4.85% | 0.86x | 2.32x | Skr-25.30 Million |
| 2018 | 8.68% | 3.74% | 1.02x | 2.28x | Skr-102.70 Million |
| 2019 | 11.01% | 3.81% | 0.44x | 6.64x | Skr66.30 Million |
| 2020 | -292.43% | -79.67% | 0.20x | 18.81x | Skr-6.15 Billion |
| 2021 | -150.58% | -16.65% | 0.23x | 40.14x | Skr-1.79 Billion |
| 2022 | 17.93% | 2.05% | 0.38x | 23.19x | Skr174.30 Million |
| 2023 | 25.84% | 2.43% | 0.41x | 26.20x | Skr326.10 Million |
| 2024 | 19.69% | 2.93% | 0.41x | 16.49x | Skr316.50 Million |
| 2025 | 21.58% | 2.80% | 0.42x | 18.14x | Skr335.40 Million |
Industry Comparison
This section compares Scandic Hotels Group AB (publ)'s net assets metrics with peer companies in the Lodging industry.
No peer company data available for comparison.
About Scandic Hotels Group AB (publ)
Scandic Hotels Group AB (publ), together with its subsidiaries, engages in the operation and franchising of hotels in Sweden, Norway, Finland, Denmark, Ireland, the United Kingdom, Germany, and Poland. It operates hotels under the Scandic, Scandic Go, Signature Collection, Hilton, Holiday Inn, Maldron, Indigo, Clayton, and Crowne Plaza brand names. The company was founded in 1963 and is headquart… Read more