Loading...
XTAI
2528
Market cap408mUSD
Jul 28, Last price  
29.30TWD
1D
0.00%
1Q
-18.50%
Jan 2017
392.12%
Name

Crowell Development Corp

Chart & Performance

D1W1MN
P/E
9.32
P/S
2.27
EPS
3.14
Div Yield, %
1.69%
Shrs. gr., 5y
10.33%
Rev. gr., 5y
423.10%
Revenues
5.33b
+188.14%
363,356,00010,189,00051,951,000447,0001,866,518,000348,912,000135,552,000127,699,00065,082,000218,448,0001,361,0001,174,984,0003,193,914,0001,728,983,0001,849,978,0005,330,608,000
Net income
1.30b
+437.67%
154,825,000-60,419,000-48,224,00033,340,000161,132,00056,126,000815,000-19,490,000-157,145,000-70,025,000-94,242,000-210,459,000490,154,000238,391,000241,599,0001,299,010,000
CFO
-1.87b
L+3.61%
231,975,000-55,110,000-74,159,000-383,931,0001,096,131,000129,037,000-298,967,000-28,257,000-590,937,000-4,094,468,000-1,530,443,000-3,235,330,000-3,313,785,000-1,176,304,000-1,805,147,000-1,870,223,000
Dividend
Apr 02, 20240.49569 TWD/sh

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
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
5,330,608
188.14%
1,849,978
7.00%
1,728,983
-45.87%
Cost of revenue
3,670,027
1,490,103
1,418,858
Unusual Expense (Income)
NOPBT
1,660,581
359,875
310,125
NOPBT Margin
31.15%
19.45%
17.94%
Operating Taxes
367,963
65,308
57,195
Tax Rate
22.16%
18.15%
18.44%
NOPAT
1,292,618
294,567
252,930
Net income
1,299,010
437.67%
241,599
1.35%
238,391
-51.36%
Dividends
(192,490)
(189,999)
(177,652)
Dividend yield
1.11%
1.33%
2.74%
Proceeds from repurchase of equity
870,000
BB yield
-13.42%
Debt
Debt current
13,265,006
10,483,801
6,177,318
Long-term debt
1,766,570
1,382,237
3,952,686
Deferred revenue
Other long-term liabilities
23,547
44
44
Net debt
12,701,135
11,746,888
9,108,937
Cash flow
Cash from operating activities
(1,870,223)
(1,805,147)
(1,176,304)
CAPEX
(25,764)
(26,292)
(1,209)
Cash from investing activities
(297,887)
(23,067)
2,780
Cash from financing activities
3,708,374
1,618,818
991,717
FCF
(1,204,256)
(2,766,928)
(1,165,897)
Balance
Cash
2,330,441
61,554
963,029
Long term investments
57,596
58,038
Excess cash
2,063,911
26,651
934,618
Stockholders' equity
5,474,666
4,211,414
4,081,503
Invested Capital
20,088,269
17,126,197
14,295,385
ROIC
6.95%
1.87%
1.86%
ROCE
7.50%
2.10%
2.04%
EV
Common stock shares outstanding
409,411
413,225
405,163
Price
42.50
23.01%
34.55
115.94%
16.00
-26.44%
Market cap
17,399,972
21.87%
14,276,924
120.23%
6,482,608
-17.42%
EV
30,101,107
26,023,812
15,591,545
EBITDA
1,665,482
365,729
314,688
EV/EBITDA
18.07
71.16
49.55
Interest
25,898
13,887
20,479
Interest/NOPBT
1.56%
3.86%
6.60%