Loading...
XTAI
3266
Market cap170mUSD
Aug 05, Last price  
14.45TWD
1D
-0.69%
1Q
-10.53%
Jan 2017
25.65%
IPO
-24.74%
Name

Sunty Development Co Ltd

Chart & Performance

D1W1MN
P/E
7.49
P/S
1.09
EPS
1.93
Div Yield, %
15.57%
Shrs. gr., 5y
-0.43%
Rev. gr., 5y
18.90%
Revenues
4.68b
+10.31%
419,796,000379,040,000327,643,000240,649,000531,265,0001,066,260,000466,304,0006,606,777,0005,167,677,0001,884,387,0001,481,603,0001,461,374,0002,725,277,0001,969,081,0003,216,269,0001,016,956,0002,908,371,0004,242,350,0004,679,558,000
Net income
680m
-0.62%
35,229,000134,0001,826,0002,817,00098,828,000124,646,00053,320,0001,725,228,0001,416,704,000-461,955,00041,020,00026,479,000106,414,000209,901,000141,319,00041,165,000158,073,000683,723,000679,506,000
CFO
1.65b
-4.93%
49,257,00045,402,000-377,979,000-313,760,000-633,172,000541,001,00016,083,0002,896,650,000-2,251,850,000-1,228,962,000107,032,000-340,843,000-1,068,958,00098,301,000289,180,000-1,144,089,000-659,728,0001,738,973,0001,653,289,000
Dividend
Jul 26, 20240.75 TWD/sh

Profile

Sunty Development Co., LTD builds, rents, and sells residential and commercial building projects in Greater Taipei, Taiwan. The company operates through two departments, Real Estate Transaction department and Construction department. It undertakes residential unit, office space, and parking facility projects, as well as undertakes civil engineering contracts. The company was founded in 1987 and is based in Taipei City, Taiwan.
URL
https://www.sunty.com.tw/
IPO date
Oct 14, 2003
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
4,679,558
10.31%
4,242,350
45.87%
2,908,371
185.99%
Cost of revenue
3,757,671
3,496,430
2,722,225
Unusual Expense (Income)
NOPBT
921,887
745,920
186,146
NOPBT Margin
19.70%
17.58%
6.40%
Operating Taxes
224,596
81,011
32,092
Tax Rate
24.36%
10.86%
17.24%
NOPAT
697,291
664,909
154,054
Net income
679,506
-0.62%
683,723
332.54%
158,073
284.00%
Dividends
(264,236)
(176,157)
Dividend yield
4.39%
2.62%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
3,234,775
3,823,561
4,720,478
Long-term debt
304,591
374,737
404,652
Deferred revenue
Other long-term liabilities
69,465
50,374
45,467
Net debt
1,551,102
2,879,537
4,536,084
Cash flow
Cash from operating activities
1,653,289
1,738,973
(659,728)
CAPEX
(1,002)
(375)
(1,798)
Cash from investing activities
76,207
(49,306)
278
Cash from financing activities
(892,771)
(1,102,218)
668,659
FCF
1,677,378
1,243,666
(971,612)
Balance
Cash
2,238,103
1,288,336
1,365,197
Long term investments
(249,839)
30,425
(776,151)
Excess cash
1,754,286
1,106,644
443,627
Stockholders' equity
5,647,497
5,232,445
5,739,796
Invested Capital
8,245,516
9,098,350
10,466,288
ROIC
8.04%
6.80%
1.54%
ROCE
9.22%
7.31%
1.71%
EV
Common stock shares outstanding
345,292
353,432
352,991
Price
17.45
-8.40%
19.05
60.76%
11.85
-13.82%
Market cap
6,025,351
-10.51%
6,732,880
60.96%
4,182,943
-13.73%
EV
7,611,994
9,649,755
9,112,297
EBITDA
953,061
777,971
219,954
EV/EBITDA
7.99
12.40
41.43
Interest
3,090
32,622
23,606
Interest/NOPBT
0.34%
4.37%
12.68%