Loading...
XTAI5522
Market cap1.92bUSD
Dec 23, Last price  
80.10TWD
1D
-1.11%
1Q
14.92%
Jan 2017
116.78%
Name

Farglory Land Development Co Ltd

Chart & Performance

D1W1MN
XTAI:5522 chart
P/E
16.84
P/S
2.87
EPS
4.76
Div Yield, %
4.99%
Shrs. gr., 5y
-1.18%
Rev. gr., 5y
-2.06%
Revenues
21.84b
-17.83%
20,983,256,00016,969,053,00017,972,198,00020,274,726,00020,060,587,00020,219,042,00018,338,425,00025,117,622,00017,824,201,00027,195,582,00027,716,626,00018,633,880,00024,241,619,00020,672,958,00026,845,946,00033,138,325,00026,581,940,00021,843,378,000
Net income
3.72b
-32.48%
3,480,349,0004,431,762,0004,213,283,0006,370,407,0006,694,416,0005,894,690,0004,809,233,0006,694,437,0005,006,639,0006,467,327,0003,502,797,0002,008,885,0002,003,517,0003,138,954,0003,835,390,0006,080,658,0005,506,108,0003,717,627,000
CFO
1.63b
+133.34%
5,985,678,000-1,574,486,000-5,046,654,0006,163,483,0009,807,290,000-6,132,724,000-1,321,375,000-722,961,000-6,845,554,0001,687,574,0007,726,322,000306,342,0006,827,834,0003,973,549,0002,388,826,0008,084,675,000699,441,0001,632,055,000
Dividend
Oct 31, 20241 TWD/sh
Earnings
Mar 13, 2025

Profile

Farglory Land Development Co., Ltd. operates as a construction company in Taiwan. The company builds, leases, and sells residential buildings and commercial buildings; invests in the construction of public buildings; and develops professional areas. The company was formerly known as Metropolitan Construction Co., Ltd. and changed its name to Farglory Land Development Co., Ltd. in December 2005. Farglory Land Development Co., Ltd. was founded in 1967 and is based in Taipei, Taiwan.
URL
https://www.farglory-land.com.tw/
IPO date
Dec 22, 1999
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
21,843,378
-17.83%
26,581,940
-19.78%
33,138,325
23.44%
Cost of revenue
17,184,594
19,878,725
25,087,922
Unusual Expense (Income)
NOPBT
4,658,784
6,703,215
8,050,403
NOPBT Margin
21.33%
25.22%
24.29%
Operating Taxes
1,065,695
1,442,416
1,874,174
Tax Rate
22.87%
21.52%
23.28%
NOPAT
3,593,089
5,260,799
6,176,229
Net income
3,717,627
-32.48%
5,506,108
-9.45%
6,080,658
58.54%
Dividends
(3,126,385)
(5,080,376)
(3,517,183)
Dividend yield
7.03%
11.42%
7.27%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
32,321,696
32,507,415
29,423,629
Long-term debt
2,118,313
2,171,946
2,216,225
Deferred revenue
Other long-term liabilities
471,223
485,523
469,014
Net debt
17,501,719
16,145,199
11,999,860
Cash flow
Cash from operating activities
1,632,055
699,441
8,084,675
CAPEX
(29,866)
(114,330)
(113,854)
Cash from investing activities
(2,954,750)
(523,628)
1,201,747
Cash from financing activities
(3,105,294)
(2,274,842)
(5,613,944)
FCF
(4,185,210)
(596,082)
5,420,925
Balance
Cash
8,019,469
15,344,932
18,310,235
Long term investments
8,918,821
3,189,230
1,329,759
Excess cash
15,846,121
17,205,065
17,983,078
Stockholders' equity
38,227,995
37,570,024
37,126,903
Invested Capital
63,708,046
61,081,956
56,570,463
ROIC
5.76%
8.94%
10.94%
ROCE
5.86%
8.56%
10.80%
EV
Common stock shares outstanding
782,688
783,108
783,101
Price
56.80
0.00%
56.80
-8.09%
61.80
9.77%
Market cap
44,456,678
-0.05%
44,480,534
-8.09%
48,395,642
8.72%
EV
61,958,397
60,625,733
60,395,502
EBITDA
4,884,557
6,937,738
8,265,584
EV/EBITDA
12.68
8.74
7.31
Interest
116,217
246,085
251,400
Interest/NOPBT
2.49%
3.67%
3.12%