XTAI
2520
Market cap966mUSD
Jun 06, Last price
53.40TWD
1D
-0.93%
1Q
-5.65%
Jan 2017
173.15%
Name
Kindom Development Co Ltd
Chart & Performance
Profile
Kindom Development Co., Ltd. engages in the real estate development business. The company develops residential properties; leases and sells commercial buildings; undertakes construction projects, such as corporate headquarters, civil workshops, medical buildings and residential buildings, as well as civil projects, including land preparation and rezoning, roads and bridges; and operates department stores and supermarkets. It also engages in the installation and engineering of electrical and fire safety equipment; and investment and operation of shopping malls, as well as non-store retailing business. In addition, the company offers business management and consulting; corporate marketing planning; conference; exhibition; parking lot operation and management services. Further, it is involved in the general investment activities. Kindom Development Co., Ltd. was founded in 1979 and is headquartered in Taipei, 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 | 28,677,524 47.50% | 19,442,501 -9.60% | 21,506,102 -14.63% | |||||||
Cost of revenue | 21,174,846 | 15,510,023 | 17,479,114 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 7,502,678 | 3,932,478 | 4,026,988 | |||||||
NOPBT Margin | 26.16% | 20.23% | 18.72% | |||||||
Operating Taxes | 1,292,009 | 759,690 | 710,215 | |||||||
Tax Rate | 17.22% | 19.32% | 17.64% | |||||||
NOPAT | 6,210,669 | 3,172,788 | 3,316,773 | |||||||
Net income | 5,550,477 131.74% | 2,395,148 -23.47% | 3,129,697 -10.79% | |||||||
Dividends | (974,663) | (949,302) | (1,356,198) | |||||||
Dividend yield | 3.52% | 4.50% | 8.54% | |||||||
Proceeds from repurchase of equity | (27,506) | |||||||||
BB yield | 0.17% | |||||||||
Debt | ||||||||||
Debt current | 13,218,235 | 16,917,125 | 17,814,220 | |||||||
Long-term debt | 8,797,273 | 9,017,939 | 9,876,106 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 111,470 | 95,271 | 113,361 | |||||||
Net debt | 2,558,214 | 9,938,116 | 10,945,213 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 9,857,752 | 1,643,848 | 2,761,181 | |||||||
CAPEX | (71,389) | (56,953) | (145,560) | |||||||
Cash from investing activities | 88,467 | 68,675 | (1,197,536) | |||||||
Cash from financing activities | (5,917,751) | (2,561,200) | (2,121,476) | |||||||
FCF | 10,768,959 | (2,616,906) | 3,711,797 | |||||||
Balance | ||||||||||
Cash | 19,992,902 | 14,296,518 | 19,296,158 | |||||||
Long term investments | (535,608) | 1,700,430 | (2,551,045) | |||||||
Excess cash | 18,023,418 | 15,024,823 | 15,669,808 | |||||||
Stockholders' equity | 26,833,490 | 22,293,875 | 23,040,440 | |||||||
Invested Capital | 29,160,777 | 31,202,942 | 29,732,072 | |||||||
ROIC | 20.58% | 10.41% | 11.30% | |||||||
ROCE | 15.90% | 8.51% | 8.87% | |||||||
EV | ||||||||||
Common stock shares outstanding | 543,539 | 543,160 | 543,883 | |||||||
Price | 50.90 31.02% | 38.85 33.05% | 29.20 -22.65% | |||||||
Market cap | 27,666,125 31.11% | 21,101,766 32.87% | 15,881,384 -22.72% | |||||||
EV | 33,887,119 | 34,446,850 | 29,875,566 | |||||||
EBITDA | 7,970,531 | 4,401,408 | 4,454,234 | |||||||
EV/EBITDA | 4.25 | 7.83 | 6.71 | |||||||
Interest | 212,361 | 268,110 | 302,865 | |||||||
Interest/NOPBT | 2.83% | 6.82% | 7.52% |