Loading...
XTAI
2520
Market cap904mUSD
Jun 20, Last price  
49.90TWD
1D
-0.20%
1Q
-14.26%
Jan 2017
155.24%
Name

Kindom Development Co Ltd

Chart & Performance

D1W1MN
P/E
4.87
P/S
0.94
EPS
10.25
Div Yield, %
3.64%
Shrs. gr., 5y
—
Rev. gr., 5y
13.35%
Revenues
28.68b
+47.50%
4,320,295,0005,772,997,0006,964,306,00010,542,452,00014,666,181,00015,175,879,00013,947,153,0007,284,392,00013,165,659,00010,760,103,00011,689,095,0009,932,819,00014,435,680,00015,326,899,00027,345,405,00025,191,138,00021,506,102,00019,442,501,00028,677,524,000
Net income
5.55b
+131.74%
154,804,000320,832,000392,682,0001,176,919,0001,686,600,000980,665,0001,027,370,0001,197,081,0002,873,495,000572,325,000735,690,000346,285,000507,248,0001,283,526,0003,353,971,0003,508,103,0003,129,697,0002,395,148,0005,550,477,000
CFO
9.86b
+499.68%
-1,169,763,000357,744,000638,422,000-3,390,554,000-1,497,418,000-442,700,000-4,518,086,000-103,978,000937,103,0002,611,624,0001,187,612,000-885,380,0001,948,110,0003,196,373,0009,885,454,0009,037,252,0002,761,181,0001,643,848,0009,857,752,000
Dividend
Jul 29, 20241.8 TWD/sh
Earnings
Aug 07, 2025

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.
URL
https://www.kindom.com.tw/
IPO date
Oct 27, 1993
Employees
Domiciled in
TW
Incorporated in
TW

Valuation

Title
TWD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
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%