Amadeus Fire AG (AAD) - Net Assets
Based on the latest financial reports, Amadeus Fire AG (AAD) has net assets worth €132.67 Million EUR (≈ $155.10 Million USD) as of September 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (€362.83 Million ≈ $424.18 Million USD) and total liabilities (€230.16 Million ≈ $269.08 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 AAD cash and liquid asset ratio to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | €132.67 Million |
| % of Total Assets | 36.57% |
| Annual Growth Rate | 7.97% |
| 5-Year Change | 36.0% |
| 10-Year Change | 247.35% |
| Growth Volatility | 25.68 |
Amadeus Fire AG - Net Assets Trend (2001–2024)
This chart illustrates how Amadeus Fire AG's net assets have evolved over time, based on quarterly financial data. Also explore AAD total assets for the complete picture of this company's asset base.
Annual Net Assets for Amadeus Fire AG (2001–2024)
The table below shows the annual net assets of Amadeus Fire AG from 2001 to 2024. For live valuation and market cap data, see Amadeus Fire AG market cap and net worth.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | €154.98 Million ≈ $181.18 Million |
+2.29% |
| 2023-12-31 | €151.50 Million ≈ $177.13 Million |
-10.05% |
| 2022-12-31 | €168.43 Million ≈ $196.91 Million |
+20.01% |
| 2021-12-31 | €140.34 Million ≈ $164.07 Million |
+23.15% |
| 2020-12-31 | €113.95 Million ≈ $133.22 Million |
+123.62% |
| 2019-12-31 | €50.96 Million ≈ $59.58 Million |
-0.02% |
| 2018-12-31 | €50.97 Million ≈ $59.59 Million |
+8.15% |
| 2017-12-31 | €47.12 Million ≈ $55.09 Million |
+3.82% |
| 2016-12-31 | €45.39 Million ≈ $53.07 Million |
+1.73% |
| 2015-12-31 | €44.62 Million ≈ $52.16 Million |
+1.88% |
| 2014-12-31 | €43.79 Million ≈ $51.20 Million |
+7.28% |
| 2013-12-31 | €40.82 Million ≈ $47.73 Million |
-1.17% |
| 2012-12-31 | €41.31 Million ≈ $48.29 Million |
-3.25% |
| 2011-12-31 | €42.69 Million ≈ $49.91 Million |
+17.44% |
| 2010-12-31 | €36.35 Million ≈ $42.50 Million |
+14.26% |
| 2009-12-31 | €31.82 Million ≈ $37.20 Million |
+9.26% |
| 2008-12-31 | €29.12 Million ≈ $34.04 Million |
+9.59% |
| 2007-12-31 | €26.57 Million ≈ $31.07 Million |
+12.06% |
| 2006-12-31 | €23.71 Million ≈ $27.72 Million |
-0.56% |
| 2005-12-31 | €23.85 Million ≈ $27.88 Million |
+3.37% |
| 2004-12-31 | €23.07 Million ≈ $26.97 Million |
+2.27% |
| 2003-12-31 | €22.56 Million ≈ $26.37 Million |
-9.64% |
| 2002-12-31 | €24.96 Million ≈ $29.18 Million |
-6.00% |
| 2001-12-31 | €26.55 Million ≈ $31.04 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Amadeus Fire AG'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 1065.3% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | €86.63 Million | 56.15% |
| Common Stock | €5.43 Million | 3.52% |
| Other Components | €62.23 Million | 40.33% |
| Total Equity | €154.28 Million | 100.00% |
Amadeus Fire AG Competitors by Market Cap
The table below lists competitors of Amadeus Fire AG ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Cash Converters International
AU:CCV
|
$153.12 Million |
|
Alam Sutera Realty Tbk
JK:ASRI
|
$153.13 Million |
|
Asara Resources Ltd
AU:AS1
|
$153.14 Million |
|
SMC Global Securities Limited
NSE:SMCGLOBAL
|
$153.20 Million |
|
Tachan Securities Co Ltd
TWO:6020
|
$153.05 Million |
|
One Point One Solutions Limited
NSE:ONEPOINT
|
$153.04 Million |
|
Wonder Electricals Limited
NSE:WEL
|
$153.03 Million |
|
Etga Group Ltd
TA:ETGA
|
$153.01 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Amadeus Fire AG's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 148,829,000 to 154,285,000, a change of 5,456,000 (3.7%).
- Net income of 32,633,000 contributed positively to equity growth.
- Dividend payments of 27,161,000 reduced retained earnings.
- Share repurchases of 16,000 reduced equity.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | €32.63 Million | +21.15% |
| Dividends Paid | €27.16 Million | -17.6% |
| Share Repurchases | €16.00K | -0.01% |
| Total Change | €- | 3.67% |
Book Value vs Market Value Analysis
This analysis compares Amadeus Fire AG'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: 0.85x
- The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
- The price-to-book ratio has decreased from 5.83x to 0.85x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2001-12-31 | €4.13 | €24.10 | x |
| 2002-12-31 | €4.29 | €24.10 | x |
| 2003-12-31 | €3.76 | €24.10 | x |
| 2004-12-31 | €4.23 | €24.10 | x |
| 2005-12-31 | €4.44 | €24.10 | x |
| 2006-12-31 | €4.56 | €24.10 | x |
| 2007-12-31 | €5.11 | €24.10 | x |
| 2008-12-31 | €5.60 | €24.10 | x |
| 2009-12-31 | €6.12 | €24.10 | x |
| 2010-12-31 | €6.99 | €24.10 | x |
| 2011-12-31 | €8.20 | €24.10 | x |
| 2012-12-31 | €7.96 | €24.10 | x |
| 2013-12-31 | €7.84 | €24.10 | x |
| 2014-12-31 | €8.37 | €24.10 | x |
| 2015-12-31 | €8.54 | €24.10 | x |
| 2016-12-31 | €8.66 | €24.10 | x |
| 2017-12-31 | €8.96 | €24.10 | x |
| 2018-12-31 | €9.66 | €24.10 | x |
| 2019-12-31 | €9.62 | €24.10 | x |
| 2020-12-31 | €20.81 | €24.10 | x |
| 2021-12-31 | €24.22 | €24.10 | x |
| 2022-12-31 | €29.09 | €24.10 | x |
| 2023-12-31 | €26.22 | €24.10 | x |
| 2024-12-31 | €28.40 | €24.10 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Amadeus Fire AG 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): 21.15%
- The company demonstrates strong efficiency in generating profits from shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 7.47%
- • Asset Turnover: 1.32x
- • Equity Multiplier: 2.14x
- Recent ROE (21.15%) is below the historical average (27.88%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2001 | 18.77% | 6.27% | 1.68x | 1.79x | €2.02 Million |
| 2002 | 7.55% | 2.93% | 1.83x | 1.41x | €-583.64K |
| 2003 | -2.47% | -1.09% | 1.59x | 1.42x | €-2.60 Million |
| 2004 | 5.90% | 4.01% | 1.10x | 1.34x | €-918.90K |
| 2005 | 8.43% | 3.81% | 1.51x | 1.46x | €-369.20K |
| 2008 | 31.69% | 8.05% | 2.38x | 1.65x | €6.31 Million |
| 2009 | 30.92% | 8.88% | 2.32x | 1.50x | €6.65 Million |
| 2010 | 33.19% | 10.26% | 2.15x | 1.50x | €8.43 Million |
| 2011 | 34.52% | 11.32% | 2.08x | 1.46x | €10.45 Million |
| 2012 | 32.63% | 9.85% | 2.29x | 1.44x | €9.36 Million |
| 2013 | 36.09% | 10.35% | 2.31x | 1.51x | €10.63 Million |
| 2014 | 40.22% | 10.87% | 2.37x | 1.56x | €13.16 Million |
| 2015 | 41.38% | 10.82% | 2.36x | 1.62x | €13.92 Million |
| 2016 | 42.21% | 10.97% | 2.38x | 1.62x | €14.50 Million |
| 2017 | 44.17% | 11.15% | 2.37x | 1.68x | €15.91 Million |
| 2018 | 48.25% | 11.77% | 2.46x | 1.66x | €19.20 Million |
| 2019 | 48.03% | 10.30% | 0.72x | 6.44x | €19.01 Million |
| 2020 | 15.80% | 6.35% | 0.80x | 3.09x | €6.53 Million |
| 2021 | 24.58% | 9.14% | 1.08x | 2.48x | €20.20 Million |
| 2022 | 23.08% | 9.43% | 1.21x | 2.02x | €21.76 Million |
| 2023 | 27.17% | 9.14% | 1.23x | 2.41x | €25.56 Million |
| 2024 | 21.15% | 7.47% | 1.32x | 2.14x | €17.20 Million |
Industry Comparison
This section compares Amadeus Fire AG's net assets metrics with peer companies in the Staffing & Employment Services industry.
Industry Context
- Industry: Staffing & Employment Services
- Average net assets among peers: $3,722,000,000
- Average return on equity (ROE) among peers: 19.43%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Amadeus Fire AG (AAD) | €132.67 Million | 18.77% | 1.73x | $153.05 Million |
| Adecco Group AG (ADIA) | $3.72 Billion | 19.43% | 1.71x | $3.28 Billion |
About Amadeus Fire AG
Amadeus FiRe AG provides personnel and training services in Germany. It offers specialized personnel services, such as specialist temporary staffing, permanent placement, interim and project management for professional and management staff in commercial professions and IT fields. The company provides retraining and advanced vocational training options with a focus on commercial and IT sectors; an… Read more