Loading...
XTAI
2536
Market cap330mUSD
Jul 10, Last price  
29.05TWD
1D
-0.68%
1Q
-1.86%
Jan 2017
13.04%
Name

Hong Pu Real Estate Development Co Ltd

Chart & Performance

D1W1MN
P/E
47.37
P/S
3.95
EPS
0.61
Div Yield, %
1.72%
Shrs. gr., 5y
1.18%
Rev. gr., 5y
-3.23%
Revenues
2.45b
-24.24%
4,120,512,0005,038,706,0007,056,592,0005,017,499,0003,743,656,0002,951,199,0004,398,956,0004,005,958,0004,499,980,0005,050,755,0004,788,794,0002,685,328,0003,918,005,0002,885,896,0003,977,450,000322,542,000684,358,0003,233,143,0002,449,455,000
Net income
204m
-11.65%
934,897,0001,234,239,0001,587,649,0001,591,630,000996,426,000782,873,0001,090,175,000883,865,0001,138,675,0001,466,340,0001,068,361,000782,535,000444,704,000607,727,000613,989,000-34,661,000-62,507,000231,042,000204,116,000
CFO
-239m
L
-2,506,951,000606,458,000-231,145,0005,278,160,000-1,370,529,000-1,686,372,000659,440,000-2,201,255,0003,714,421,0004,255,528,000-412,351,000745,257,0001,089,985,000-2,751,695,000-3,549,665,000-9,451,830,000-3,389,368,000351,376,000-238,504,000
Dividend
Jul 16, 20240.5 TWD/sh
Earnings
Aug 06, 2025

Profile

Hong Pu Real Estate Development Co., Ltd. constructs, leases, and sells residential and commercial buildings in Taiwan. The company was incorporated in 1988 and is based in Taipei, Taiwan.
IPO date
Mar 14, 1996
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
2,449,455
-24.24%
3,233,143
372.43%
684,358
112.18%
Cost of revenue
2,140,706
2,562,036
386,157
Unusual Expense (Income)
NOPBT
308,749
671,107
298,201
NOPBT Margin
12.60%
20.76%
43.57%
Operating Taxes
18,884
23,220
85,468
Tax Rate
6.12%
3.46%
28.66%
NOPAT
289,865
647,887
212,733
Net income
204,116
-11.65%
231,042
-469.63%
(62,507)
80.34%
Dividends
(166,404)
(166,405)
Dividend yield
1.44%
1.67%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
19,953,253
19,640,311
19,334,723
Long-term debt
4,120,043
4,060,000
3,560,000
Deferred revenue
Other long-term liabilities
7,803
8,976
7,833
Net debt
18,771,971
22,610,261
17,380,043
Cash flow
Cash from operating activities
(238,504)
351,376
(3,389,368)
CAPEX
(480)
(52,984)
(562)
Cash from investing activities
556,068
(88,557)
264,063
Cash from financing activities
15,262
619,600
2,753,190
FCF
3,865,718
(1,639,753)
(2,194,920)
Balance
Cash
5,301,325
1,090,050
2,624,657
Long term investments
2,890,023
Excess cash
5,178,852
928,393
5,480,462
Stockholders' equity
8,350,648
8,518,651
10,253,690
Invested Capital
31,161,863
35,102,649
29,690,309
ROIC
0.87%
2.00%
0.75%
ROCE
0.85%
1.86%
0.85%
EV
Common stock shares outstanding
353,600
333,059
332,809
Price
32.60
8.67%
30.00
33.33%
22.50
-2.81%
Market cap
11,527,360
15.37%
9,991,770
33.43%
7,488,202
-2.81%
EV
30,930,159
33,197,167
25,474,478
EBITDA
341,213
700,709
328,333
EV/EBITDA
90.65
47.38
77.59
Interest
335,339
453,274
334,874
Interest/NOPBT
108.61%
67.54%
112.30%