XTAI
2509
Market cap98mUSD
Aug 01, Last price
13.05TWD
1D
-0.38%
1Q
-11.22%
Jan 2017
5.76%
Name
Chainqui Construction Development Co Ltd
Chart & Performance
Profile
Chainqui Construction Development Co., Ltd., together with its subsidiaries, engages in the construction, sale, and leasing of residential and commercial buildings in Taiwan and internationally. The company operates in two segments, Real Estate Transaction Group and Construction Group. It is also involved in the provision of mansion management, security, and investing services; and operation of supermarkets. The company was formerly known as Chain Qui Development Co. Ltd. Chainqui Construction Development Co., Ltd. was founded in 1972 and is headquartered in New Taipei City, Taiwan.
Valuation
Title TWD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 1,422,565 536.58% | 223,470 10.32% | 202,562 -74.45% | |||||||
Cost of revenue | 1,228,543 | 305,512 | 281,541 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 194,022 | (82,042) | (78,979) | |||||||
NOPBT Margin | 13.64% | |||||||||
Operating Taxes | 8,156 | 310 | (147) | |||||||
Tax Rate | 4.20% | |||||||||
NOPAT | 185,866 | (82,352) | (78,832) | |||||||
Net income | 47,302 -119.26% | (245,635) 64.67% | (149,167) -438.13% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 3,310,511 | 2,742,569 | 1,970,711 | |||||||
Long-term debt | 1,219,659 | 1,160,033 | 1,177,023 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 1,539 | 6,040 | 6,443 | |||||||
Net debt | 3,113,902 | (2,193) | 1,418,078 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (74,399) | (1,169,572) | (885,793) | |||||||
CAPEX | (4,360) | (1,266) | (904) | |||||||
Cash from investing activities | (224,697) | (164,277) | (4,634) | |||||||
Cash from financing activities | 434,961 | 716,871 | 192,877 | |||||||
FCF | 362,680 | (1,111,350) | (805,610) | |||||||
Balance | ||||||||||
Cash | 2,390,200 | 1,418,558 | 1,972,282 | |||||||
Long term investments | (973,932) | 2,486,237 | (242,626) | |||||||
Excess cash | 1,345,140 | 3,893,622 | 1,719,528 | |||||||
Stockholders' equity | 3,990,715 | 3,844,053 | 4,941,101 | |||||||
Invested Capital | 7,807,783 | 4,438,099 | 6,011,514 | |||||||
ROIC | 3.04% | |||||||||
ROCE | 2.12% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 227,474 | 224,551 | 224,551 | |||||||
Price | 16.15 -4.15% | 16.85 14.63% | 14.70 -20.33% | |||||||
Market cap | 3,673,711 -2.91% | 3,783,684 14.63% | 3,300,900 -20.36% | |||||||
EV | 7,177,872 | 4,153,484 | 5,086,132 | |||||||
EBITDA | 254,762 | (23,358) | (19,820) | |||||||
EV/EBITDA | 28.17 | |||||||||
Interest | 175,774 | 166,300 | 88,345 | |||||||
Interest/NOPBT | 90.59% |