Data International Co Ltd (5432) - Net Assets
Based on the latest financial reports, Data International Co Ltd (5432) has net assets worth NT$401.94 Million TWD (≈ $12.66 Million USD) as of December 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (NT$467.50 Million ≈ $14.73 Million USD) and total liabilities (NT$65.56 Million ≈ $2.07 Million 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 tangible equity quality of Data International Co Ltd to evaluate the tangible quality of the company's equity base.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | NT$401.94 Million |
| % of Total Assets | 85.98% |
| Annual Growth Rate | 5.77% |
| 5-Year Change | 19.22% |
| 10-Year Change | N/A |
| Growth Volatility | 7.15 |
Data International Co Ltd - Net Assets Trend (2017–2025)
This chart illustrates how Data International Co Ltd's net assets have evolved over time, based on quarterly financial data. See operational self-sufficiency of Data International Co Ltd to measure how many days the company can operate on defensive assets alone.
Annual Net Assets for Data International Co Ltd (2017–2025)
The table below shows the annual net assets of Data International Co Ltd from 2017 to 2025. For live valuation and market cap data, see Data International Co Ltd market capitalisation.
| Year | Net Assets | Change |
|---|---|---|
| 2025-12-31 | NT$401.94 Million ≈ $12.66 Million |
+3.68% |
| 2024-12-31 | NT$387.67 Million ≈ $12.21 Million |
+0.38% |
| 2023-12-31 | NT$386.21 Million ≈ $12.17 Million |
+2.26% |
| 2022-12-31 | NT$377.67 Million ≈ $11.90 Million |
+12.02% |
| 2021-12-31 | NT$337.13 Million ≈ $10.62 Million |
+2.17% |
| 2020-12-31 | NT$329.98 Million ≈ $10.40 Million |
-1.70% |
| 2019-12-31 | NT$335.69 Million ≈ $10.58 Million |
+21.66% |
| 2018-12-31 | NT$275.93 Million ≈ $8.69 Million |
+7.55% |
| 2017-12-31 | NT$256.57 Million ≈ $8.08 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Data International Co Ltd'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 266.1% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | NT$181.91 Million | 45.26% |
| Other Components | NT$220.03 Million | 54.74% |
| Total Equity | NT$401.94 Million | 100.00% |
Data International Co Ltd Competitors by Market Cap
The table below lists competitors of Data International Co Ltd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Vascon Engineers Limited
NSE:VASCONEQ
|
$91.91 Million |
|
Highlight Event Entertainment
SW:HLEE
|
$91.91 Million |
|
Fullerton Technology Co Ltd
TW:6136
|
$91.91 Million |
|
Semen Baturaja Persero Tbk
JK:SMBR
|
$91.96 Million |
|
DY Power Corp
KO:210540
|
$91.84 Million |
|
Triunfo Participações e Investimentos S.A
SA:TPIS3
|
$91.84 Million |
|
Tripar Multivision Plus
JK:RAAM
|
$91.83 Million |
|
Sao Mai Group Corp
VN:ASM
|
$91.74 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Data International Co Ltd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 387,669,000 to 401,936,000, a change of 14,267,000 (3.7%).
- Net income of 47,489,000 contributed positively to equity growth.
- Dividend payments of 20,688,000 reduced retained earnings.
- Other factors decreased equity by 12,534,000.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | NT$47.49 Million | +11.82% |
| Dividends Paid | NT$20.69 Million | -5.15% |
| Other Changes | NT$-12.53 Million | -3.12% |
| Total Change | NT$- | 3.68% |
Book Value vs Market Value Analysis
This analysis compares Data International Co Ltd'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: 7.26x
- 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 11.37x to 7.26x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2017-12-31 | NT$12.40 | NT$141.00 | x |
| 2018-12-31 | NT$13.34 | NT$141.00 | x |
| 2019-12-31 | NT$16.23 | NT$141.00 | x |
| 2020-12-31 | NT$15.95 | NT$141.00 | x |
| 2021-12-31 | NT$16.30 | NT$141.00 | x |
| 2022-12-31 | NT$18.26 | NT$141.00 | x |
| 2023-12-31 | NT$18.67 | NT$141.00 | x |
| 2024-12-31 | NT$18.74 | NT$141.00 | x |
| 2025-12-31 | NT$19.43 | NT$141.00 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Data International Co Ltd utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 11.82%
- The company shows good efficiency in utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 23.91%
- • Asset Turnover: 0.42x
- • Equity Multiplier: 1.16x
- Recent ROE (11.82%) is above the historical average (6.26%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2017 | -8.75% | -26.22% | 0.31x | 1.08x | NT$-48.10 Million |
| 2018 | 6.94% | 22.54% | 0.29x | 1.08x | NT$-8.44 Million |
| 2019 | 20.73% | 104.63% | 0.19x | 1.07x | NT$36.02 Million |
| 2020 | -1.76% | -10.32% | 0.16x | 1.08x | NT$-38.79 Million |
| 2021 | 1.99% | 6.67% | 0.27x | 1.11x | NT$-27.01 Million |
| 2022 | 10.50% | 19.04% | 0.49x | 1.12x | NT$1.89 Million |
| 2023 | 7.56% | 11.27% | 0.60x | 1.12x | NT$-9.42 Million |
| 2024 | 7.27% | 15.06% | 0.44x | 1.09x | NT$-10.58 Million |
| 2025 | 11.82% | 23.91% | 0.42x | 1.16x | NT$7.30 Million |
Industry Comparison
This section compares Data International Co Ltd's net assets metrics with peer companies in the Electronic Components industry.
Industry Context
- Industry: Electronic Components
- Average net assets among peers: $159,345,053,500
- Average return on equity (ROE) among peers: 6.80%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Data International Co Ltd (5432) | NT$401.94 Million | -8.75% | 0.16x | $91.90 Million |
| Syncmold Enterprise Corp (1582) | $184.49 Million | 15.30% | 0.73x | $415.89 Million |
| Fulltech Fiber Glass (1815) | $6.62 Billion | -7.24% | 1.18x | $1.56 Billion |
| Delta Electronics Inc (2308) | $33.12 Billion | 20.11% | 0.96x | $176.36 Billion |
| Compeq Manufacturing Co Ltd (2313) | $15.58 Billion | 6.24% | 1.23x | $9.91 Billion |
| WUS Printed Circuit Co Ltd (2316) | $5.86 Billion | -8.61% | 1.01x | $1.07 Billion |
| Hon Hai Precision Industry Co Ltd (2317) | $1.48 Trillion | 6.88% | 1.48x | $119.65 Billion |
| Yageo Corp (2327) | $31.33 Billion | 21.85% | 1.22x | $64.25 Billion |
| Pan-International Industrial Corp (2328) | $11.32 Billion | 2.51% | 0.66x | $859.00 Million |
| Chin-Poon Industrial Co Ltd (2355) | $6.89 Billion | 10.93% | 0.75x | $726.35 Million |
| Solomon Technology Corp (2359) | $3.80 Billion | 0.00% | 1.33x | $712.68 Million |
About Data International Co Ltd
Solomon Data International Corporation manufactures, processes, and sells solar system components and liquid crystal display modules in Taiwan, the United States, the Asia Pacific, and Europe. It provides solar inverters and power optimizers. The company was founded in 1979 and is based in Taipei, Taiwan. Solomon Data International Corporation is a subsidiary of Solomon Co., Ltd.