SinterCast AB
SinterCast AB (publ) provides process control technology to produce compacted graphite iron (CGI) for the foundry and automotive industries in Brazil, Mexico, Sweden, the United States of America, Korea, China, Spain, Japan, the United Kingdom, and internationally. The company offers the fully automated System 4000, which comprises individual hardware modules that can be configured to suit the la… Read more
SinterCast AB (SINT) - Net Assets
Latest net assets as of September 2025: Skr72.40 Million SEK
Based on the latest financial reports, SinterCast AB (SINT) has net assets worth Skr72.40 Million SEK as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Skr110.20 Million) and total liabilities (Skr37.80 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 | Skr72.40 Million |
| % of Total Assets | 65.7% |
| Annual Growth Rate | 2.71% |
| 5-Year Change | -5.33% |
| 10-Year Change | 10.52% |
| Growth Volatility | 32.9 |
SinterCast AB - Net Assets Trend (2000–2024)
This chart illustrates how SinterCast AB's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for SinterCast AB (2000–2024)
The table below shows the annual net assets of SinterCast AB from 2000 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Skr103.00 Million | -9.33% |
| 2023-12-31 | Skr113.60 Million | +1.43% |
| 2022-12-31 | Skr112.00 Million | -1.67% |
| 2021-12-31 | Skr113.90 Million | +4.69% |
| 2020-12-31 | Skr108.80 Million | -2.60% |
| 2019-12-31 | Skr111.70 Million | +12.60% |
| 2018-12-31 | Skr99.20 Million | +15.62% |
| 2017-12-31 | Skr85.80 Million | -10.44% |
| 2016-12-31 | Skr95.80 Million | +2.79% |
| 2015-12-31 | Skr93.20 Million | +5.43% |
| 2014-12-31 | Skr88.40 Million | +4.37% |
| 2013-12-31 | Skr84.70 Million | +8.73% |
| 2012-12-31 | Skr77.90 Million | -16.42% |
| 2011-12-31 | Skr93.20 Million | +14.64% |
| 2010-12-31 | Skr81.30 Million | +60.99% |
| 2009-12-31 | Skr50.50 Million | +48.09% |
| 2008-12-31 | Skr34.10 Million | +70.50% |
| 2007-12-31 | Skr20.00 Million | -14.53% |
| 2006-12-31 | Skr23.40 Million | -29.09% |
| 2005-12-31 | Skr33.00 Million | -26.17% |
| 2004-12-31 | Skr44.70 Million | -18.28% |
| 2003-12-31 | Skr54.70 Million | +16.14% |
| 2002-12-31 | Skr47.10 Million | +97.90% |
| 2001-12-31 | Skr23.80 Million | -56.09% |
| 2000-12-31 | Skr54.20 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to SinterCast AB'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 4960000000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | Skr49.60 Million | 48.16% |
| Common Stock | Skr7.10 Million | 6.89% |
| Other Comprehensive Income | Skr1.40 Million | 1.36% |
| Other Components | Skr44.90 Million | 43.59% |
| Total Equity | Skr103.00 Million | 100.00% |
SinterCast AB Competitors by Market Cap
The table below lists competitors of SinterCast AB ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
OCI International Holdings Limited
PINK:DGTLF
|
$38.60 Million |
|
theglobe.com Inc
PINK:TGLO
|
$38.60 Million |
|
Infraset Public Company Limited
BK:INSET
|
$38.60 Million |
|
BitNine Co. Ltd.
KQ:357880
|
$38.60 Million |
|
SinoMedia Holding Limited
F:SJY
|
$38.58 Million |
|
3S KOREA Co. Ltd
KQ:060310
|
$38.57 Million |
|
Precious Shipping Public Company Limited
PINK:PSGFF
|
$38.56 Million |
|
Sai Gon Mien Trung Beer JSC
VN:SMB
|
$38.55 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in SinterCast AB's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 113,600,000 to 103,000,000, a change of -10,600,000 (-9.3%).
- Net income of 34,300,000 contributed positively to equity growth.
- Dividend payments of 43,100,000 reduced retained earnings.
- Share repurchases of 2,200,000 reduced equity.
- Other comprehensive income increased equity by 400,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Skr34.30 Million | +33.3% |
| Dividends Paid | Skr43.10 Million | -41.84% |
| Share Repurchases | Skr2.20 Million | -2.14% |
| Other Comprehensive Income | Skr400.00K | +0.39% |
| Total Change | Skr- | -9.33% |
Book Value vs Market Value Analysis
This analysis compares SinterCast AB'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: 6.24x
- 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 9.20x to 6.24x 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 | Skr9.89 | Skr91.00 | x |
| 2003-12-31 | Skr10.99 | Skr91.00 | x |
| 2004-12-31 | Skr8.27 | Skr91.00 | x |
| 2005-12-31 | Skr5.94 | Skr91.00 | x |
| 2006-12-31 | Skr4.10 | Skr91.00 | x |
| 2007-12-31 | Skr3.60 | Skr91.00 | x |
| 2008-12-31 | Skr6.14 | Skr91.00 | x |
| 2009-12-31 | Skr8.68 | Skr91.00 | x |
| 2010-12-31 | Skr12.37 | Skr91.00 | x |
| 2011-12-31 | Skr13.36 | Skr91.00 | x |
| 2012-12-31 | Skr11.17 | Skr91.00 | x |
| 2013-12-31 | Skr12.13 | Skr91.00 | x |
| 2014-12-31 | Skr12.47 | Skr91.00 | x |
| 2015-12-31 | Skr13.15 | Skr91.00 | x |
| 2016-12-31 | Skr13.51 | Skr91.00 | x |
| 2017-12-31 | Skr12.10 | Skr91.00 | x |
| 2018-12-31 | Skr13.99 | Skr91.00 | x |
| 2019-12-31 | Skr15.75 | Skr91.00 | x |
| 2020-12-31 | Skr15.35 | Skr91.00 | x |
| 2021-12-31 | Skr16.06 | Skr91.00 | x |
| 2022-12-31 | Skr15.80 | Skr91.00 | x |
| 2023-12-31 | Skr16.02 | Skr91.00 | x |
| 2024-12-31 | Skr14.57 | Skr91.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently SinterCast AB 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): 33.30%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 25.29%
- • Asset Turnover: 1.09x
- • Equity Multiplier: 1.21x
- Recent ROE (33.30%) is above the historical average (9.81%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2002 | -34.82% | -169.07% | 0.17x | 1.20x | Skr-21.11 Million |
| 2003 | -36.56% | -289.86% | 0.11x | 1.15x | Skr-25.47 Million |
| 2004 | -42.28% | -205.43% | 0.18x | 1.14x | Skr-23.37 Million |
| 2005 | -37.58% | -72.09% | 0.41x | 1.28x | Skr-15.70 Million |
| 2007 | -22.50% | -19.74% | 0.81x | 1.41x | Skr-6.50 Million |
| 2008 | 38.42% | 52.82% | 0.61x | 1.19x | Skr9.69 Million |
| 2009 | -5.35% | -13.50% | 0.34x | 1.17x | Skr-7.75 Million |
| 2010 | 20.30% | 41.88% | 0.43x | 1.13x | Skr8.37 Million |
| 2011 | 15.56% | 29.59% | 0.49x | 1.07x | Skr5.18 Million |
| 2012 | -4.75% | -8.06% | 0.55x | 1.07x | Skr-11.49 Million |
| 2013 | 9.56% | 15.61% | 0.55x | 1.12x | Skr-370.00K |
| 2014 | 13.91% | 22.57% | 0.56x | 1.10x | Skr3.46 Million |
| 2015 | 27.04% | 34.81% | 0.68x | 1.14x | Skr15.88 Million |
| 2016 | 27.97% | 35.54% | 0.70x | 1.12x | Skr17.22 Million |
| 2017 | 21.68% | 28.35% | 0.69x | 1.10x | Skr10.02 Million |
| 2018 | 32.96% | 37.29% | 0.80x | 1.11x | Skr22.78 Million |
| 2019 | 43.15% | 41.37% | 0.91x | 1.14x | Skr37.03 Million |
| 2020 | 20.40% | 23.27% | 0.75x | 1.17x | Skr11.32 Million |
| 2021 | 28.88% | 30.63% | 0.82x | 1.15x | Skr21.51 Million |
| 2022 | 29.55% | 27.89% | 0.91x | 1.17x | Skr21.90 Million |
| 2023 | 37.06% | 31.32% | 1.02x | 1.16x | Skr30.74 Million |
| 2024 | 33.30% | 25.29% | 1.09x | 1.21x | Skr24.00 Million |
Industry Comparison
This section compares SinterCast AB's net assets metrics with peer companies in the Specialty Industrial Machinery industry.
Industry Context
- Industry: Specialty Industrial Machinery
- Average net assets among peers: $491,515,064
- Average return on equity (ROE) among peers: -36.93%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| SinterCast AB (SINT) | Skr72.40 Million | -34.82% | 0.52x | $38.59 Million |
| Alimak Hek Group AB (ALIG) | $673.43 Million | 11.74% | 3.06x | $554.10 Million |
| Beijer Alma AB (publ) (BEIA-B) | $3.64 Billion | 14.83% | 1.24x | $1.09 Billion |
| Berner Industrier B (BERNER-B) | $18.62 Million | 51.52% | 5.07x | $62.33 Million |
| BoMill AB (BOMILL) | $22.84 Million | -99.46% | 0.12x | $2.56 Million |
| Cavotec SA (CCC) | $108.77 Million | 9.65% | 1.02x | $35.30 Million |
| FlexQube AB (FLEXQ) | $42.47 Million | -47.42% | 0.77x | $6.59 Million |
| Freemelt Holding AB (FREEM) | $239.52 Million | -34.60% | 0.06x | $22.69 Million |
| Guideline Geo AB (publ) (GGEO) | $126.58 Million | 3.00% | 0.33x | $3.64 Million |
| Impact Coatings publ AB (IMPC) | $28.22 Million | -102.27% | 0.12x | $10.84 Million |
| Mantex AB (MANTEX) | $15.59 Million | -176.33% | 0.71x | $1.25 Million |