Loading...
XTAI
2539
Market cap2.12bUSD
May 07, Last price  
64.00TWD
1D
1.11%
1Q
22.69%
Jan 2017
444.83%
Name

Sakura Development Co Ltd

Chart & Performance

D1W1MN
P/E
22.48
P/S
7.06
EPS
2.85
Div Yield, %
0.73%
Shrs. gr., 5y
3.12%
Rev. gr., 5y
3.95%
Revenues
9.02b
+27.69%
674,295,0001,381,245,0001,137,781,000628,092,0003,120,522,0003,706,382,0003,346,134,0003,342,989,0004,181,348,0003,792,103,0007,431,114,0004,616,492,0004,274,315,0006,263,951,0007,062,994,0009,018,617,000
Net income
2.83b
+47.81%
53,805,000212,794,000230,458,000129,201,000990,874,0001,106,322,0001,004,245,000976,215,000986,778,000450,294,0001,488,505,000822,140,000753,993,0001,505,410,0001,914,869,0002,830,457,000
CFO
451m
+9.77%
-119,244,000265,016,000-1,343,513,000-246,870,00011,784,000-126,215,000-257,520,000804,241,000-2,011,453,000-748,383,0001,496,368,000-3,585,539,000-1,561,731,0001,134,757,000410,886,000451,029,000
Dividend
Aug 15, 20240.464 TWD/sh
Earnings
Jun 13, 2025

Profile

Sakura Development Co.,Ltd engages in the sale and lease of residential properties with focus on the Zhongzhangtou area in Taiwan. The company was founded in 1976 and is based in Taichung, Taiwan.
URL
https://www.sakurad.com.tw/
IPO date
Jul 16, 1997
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
9,018,617
27.69%
7,062,994
12.76%
6,263,951
46.55%
Cost of revenue
5,450,484
4,595,947
4,337,036
Unusual Expense (Income)
NOPBT
3,568,133
2,467,047
1,926,915
NOPBT Margin
39.56%
34.93%
30.76%
Operating Taxes
753,745
556,854
409,359
Tax Rate
21.12%
22.57%
21.24%
NOPAT
2,814,388
1,910,193
1,517,556
Net income
2,830,457
47.81%
1,914,869
27.20%
1,505,410
99.66%
Dividends
(342,846)
(147,127)
(128,209)
Dividend yield
0.65%
0.31%
0.54%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
7,106,633
5,860,639
5,473,475
Long-term debt
2,394,034
3,150,135
3,064,413
Deferred revenue
Other long-term liabilities
2,280
1,872
Net debt
4,399,712
6,169,766
7,322,555
Cash flow
Cash from operating activities
451,029
410,886
1,134,757
CAPEX
(1,250)
(470)
(577)
Cash from investing activities
406
1,610
10,573
Cash from financing activities
180,707
351,470
(1,208,241)
FCF
2,173,172
603,298
890,330
Balance
Cash
5,100,955
2,797,812
1,191,913
Long term investments
43,196
23,420
Excess cash
4,650,024
2,487,858
902,135
Stockholders' equity
12,928,654
10,632,530
9,966,760
Invested Capital
19,131,861
18,320,147
17,326,481
ROIC
15.03%
10.72%
8.92%
ROCE
15.00%
11.86%
10.57%
EV
Common stock shares outstanding
999,407
994,285
856,889
Price
53.00
9.50%
48.40
75.87%
27.52
17.16%
Market cap
52,968,579
10.07%
48,123,380
104.07%
23,581,579
17.29%
EV
57,368,291
54,293,146
30,904,134
EBITDA
3,572,565
2,471,710
1,931,955
EV/EBITDA
16.06
21.97
16.00
Interest
4,662
4,726
13,946
Interest/NOPBT
0.13%
0.19%
0.72%