Loading...
XTAI2528
Market cap493mUSD
Dec 23, Last price  
39.00TWD
1D
3.86%
1Q
0.00%
Jan 2017
555.05%
Name

Crowell Development Corp

Chart & Performance

D1W1MN
XTAI:2528 chart
P/E
66.73
P/S
8.71
EPS
0.58
Div Yield, %
1.18%
Shrs. gr., 5y
18.84%
Rev. gr., 5y
53.31%
Revenues
1.85b
+7.00%
363,356,00010,189,00051,951,000447,0001,866,518,000348,912,000135,552,000127,699,00065,082,000218,448,0001,361,0001,174,984,0003,193,914,0001,728,983,0001,849,978,000
Net income
242m
+1.35%
154,825,000-60,419,000-48,224,00033,340,000161,132,00056,126,000815,000-19,490,000-157,145,000-70,025,000-94,242,000-210,459,000490,154,000238,391,000241,599,000
CFO
-1.81b
L+53.46%
231,975,000-55,110,000-74,159,000-383,931,0001,096,131,000129,037,000-298,967,000-28,257,000-590,937,000-4,094,468,000-1,530,443,000-3,235,330,000-3,313,785,000-1,176,304,000-1,805,147,000
Dividend
Apr 02, 20240.49569 TWD/sh
Earnings
Jun 06, 2025

Profile

Crowell Development Corp. engages in the construction of commercial and residential buildings for rental and sale in Taiwan. It also constructs parking lots and townhouses. Crowell Development Corp. was founded in 1974 and is based in Taoyuan, Taiwan.
URL
https://crowell.com.tw/
IPO date
Mar 10, 1995
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
1,849,978
7.00%
1,728,983
-45.87%
3,193,914
171.83%
Cost of revenue
1,490,103
1,418,858
2,626,330
Unusual Expense (Income)
NOPBT
359,875
310,125
567,584
NOPBT Margin
19.45%
17.94%
17.77%
Operating Taxes
65,308
57,195
73,530
Tax Rate
18.15%
18.44%
12.95%
NOPAT
294,567
252,930
494,054
Net income
241,599
1.35%
238,391
-51.36%
490,154
-332.90%
Dividends
(189,999)
(177,652)
Dividend yield
1.33%
2.74%
Proceeds from repurchase of equity
870,000
BB yield
-13.42%
Debt
Debt current
10,483,801
6,177,318
4,771,123
Long-term debt
1,382,237
3,952,686
5,048,818
Deferred revenue
Other long-term liabilities
44
44
44
Net debt
11,746,888
9,108,937
8,619,844
Cash flow
Cash from operating activities
(1,805,147)
(1,176,304)
(3,313,785)
CAPEX
(26,292)
(1,209)
(2,179)
Cash from investing activities
(23,067)
2,780
4,942
Cash from financing activities
1,618,818
991,717
3,625,667
FCF
(2,766,928)
(1,165,897)
(3,434,972)
Balance
Cash
61,554
963,029
1,141,764
Long term investments
57,596
58,038
58,333
Excess cash
26,651
934,618
1,040,401
Stockholders' equity
4,211,414
4,081,503
3,520,764
Invested Capital
17,126,197
14,295,385
12,936,763
ROIC
1.87%
1.86%
4.33%
ROCE
2.10%
2.04%
4.06%
EV
Common stock shares outstanding
413,225
405,163
360,910
Price
34.55
115.94%
16.00
-26.44%
21.75
-8.23%
Market cap
14,276,924
120.23%
6,482,608
-17.42%
7,849,792
14.39%
EV
26,023,812
15,591,545
16,469,636
EBITDA
365,729
314,688
572,955
EV/EBITDA
71.16
49.55
28.75
Interest
13,887
20,479
6,574
Interest/NOPBT
3.86%
6.60%
1.16%