Loading...
XTAI1436
Market cap489mUSD
Dec 25, Last price  
127.50TWD
1D
2.41%
1Q
-5.90%
Jan 2017
307.74%
Name

Hua Yu Lien Development Co Ltd

Chart & Performance

D1W1MN
XTAI:1436 chart
P/E
16.93
P/S
9.83
EPS
7.53
Div Yield, %
3.12%
Shrs. gr., 5y
7.02%
Rev. gr., 5y
-9.08%
Revenues
1.63b
-58.67%
7,145,00014,364,0001,383,487,0005,036,00093,268,0001,581,330,000268,587,0001,306,962,0002,228,136,0002,621,467,0002,074,771,0001,631,881,0002,579,156,0003,939,725,0001,628,411,000
Net income
946m
+50.00%
-33,197,000259,127,0001,005,124,000-171,852,000-11,041,000321,082,000-38,046,00043,045,000238,882,000357,376,000234,652,000179,648,000486,380,000630,641,000945,938,000
CFO
-1.07b
L
-931,987,000234,673,0001,054,178,000773,750,000-3,625,012,000-573,128,000-755,364,000176,258,000-152,368,000838,940,000-1,180,358,000-1,668,515,000-1,345,849,0001,633,119,000-1,067,419,000
Dividend
Jul 26, 20246.1498 TWD/sh
Earnings
Jun 19, 2025

Profile

Hua Yu Lien Development Co., Ltd. develops, leases, and sells residential units and buildings in Taiwan. It is also involved in the leisure and restaurant businesses. The company was formerly known as Fui Industrial Co., Ltd. and changed its name to Hua Yu Lien Development Co., Ltd. in June 2013. Hua Yu Lien Development Co., Ltd. was founded in 1967 and is based in Taipei City, Taiwan.
URL
https://www.huakai.com.tw/
IPO date
Apr 11, 1988
Employees
Domiciled in
TW
Incorporated in
TW

Valuation

Title
TWD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
1,628,411
-58.67%
3,939,725
52.75%
2,579,156
58.05%
Cost of revenue
534,305
3,076,737
2,042,179
Unusual Expense (Income)
NOPBT
1,094,106
862,988
536,977
NOPBT Margin
67.19%
21.90%
20.82%
Operating Taxes
83,898
162,865
2,154
Tax Rate
7.67%
18.87%
0.40%
NOPAT
1,010,208
700,123
534,823
Net income
945,938
50.00%
630,641
29.66%
486,380
170.74%
Dividends
(500,000)
(400,000)
(191,268)
Dividend yield
4.49%
5.41%
2.84%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
6,814,184
7,070,322
6,610,319
Long-term debt
2,784,617
1,398,246
2,709,120
Deferred revenue
Other long-term liabilities
4,407
3,291
2,298
Net debt
7,882,169
7,273,722
8,499,125
Cash flow
Cash from operating activities
(1,067,419)
1,633,119
(1,345,849)
CAPEX
(1,087)
(2,111)
(6,679)
Cash from investing activities
(38,123)
(16,096)
40,726
Cash from financing activities
848,572
(1,240,663)
1,449,718
FCF
(762,315)
1,298,495
(1,666,900)
Balance
Cash
1,667,381
1,435,666
1,430,000
Long term investments
49,251
(240,820)
(609,686)
Excess cash
1,635,211
997,860
691,356
Stockholders' equity
3,690,637
3,037,203
2,779,343
Invested Capital
11,860,457
10,538,848
11,608,438
ROIC
9.02%
6.32%
4.95%
ROCE
8.11%
7.48%
4.37%
EV
Common stock shares outstanding
134,300
131,350
124,938
Price
82.90
47.25%
56.30
4.26%
54.00
41.55%
Market cap
11,133,470
50.55%
7,395,005
9.61%
6,746,652
74.61%
EV
19,132,281
14,668,727
15,245,777
EBITDA
1,118,771
887,147
559,753
EV/EBITDA
17.10
16.53
27.24
Interest
93,225
87,291
71,846
Interest/NOPBT
8.52%
10.11%
13.38%