Loading...
XTAI
5522
Market cap1.62bUSD
May 06, Last price  
61.90TWD
1D
-4.92%
1Q
-17.14%
Jan 2017
67.52%
Name

Farglory Land Development Co Ltd

Chart & Performance

D1W1MN
P/E
14.34
P/S
2.16
EPS
4.32
Div Yield, %
5.65%
Shrs. gr., 5y
-0.62%
Rev. gr., 5y
1.62%
Revenues
22.40b
+2.54%
20,983,256,00016,969,053,00017,972,198,00020,274,726,00020,060,587,00020,219,042,00018,338,425,00025,117,622,00017,824,201,00027,195,582,00027,716,626,00018,633,880,00024,241,619,00020,672,958,00026,845,946,00033,138,325,00026,581,940,00021,843,378,00022,399,065,000
Net income
3.37b
-9.28%
3,480,349,0004,431,762,0004,213,283,0006,370,407,0006,694,416,0005,894,690,0004,809,233,0006,694,437,0005,006,639,0006,467,327,0003,502,797,0002,008,885,0002,003,517,0003,138,954,0003,835,390,0006,080,658,0005,506,108,0003,717,627,0003,372,810,000
CFO
-3.32b
L
5,985,678,000-1,574,486,000-5,046,654,0006,163,483,0009,807,290,000-6,132,724,000-1,321,375,000-722,961,000-6,845,554,0001,687,574,0007,726,322,000306,342,0006,827,834,0003,973,549,0002,388,826,0008,084,675,000699,441,0001,632,055,000-3,323,407,000
Dividend
Jun 26, 20252.1 TWD/sh
Earnings
Aug 11, 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.
IPO date
Dec 22, 1999
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
22,399,065
2.54%
21,843,378
-17.83%
26,581,940
-19.78%
Cost of revenue
17,570,065
17,184,594
19,878,725
Unusual Expense (Income)
NOPBT
4,829,000
4,658,784
6,703,215
NOPBT Margin
21.56%
21.33%
25.22%
Operating Taxes
1,050,213
1,065,695
1,442,416
Tax Rate
21.75%
22.87%
21.52%
NOPAT
3,778,787
3,593,089
5,260,799
Net income
3,372,810
-9.28%
3,717,627
-32.48%
5,506,108
-9.45%
Dividends
(2,735,587)
(3,126,385)
(5,080,376)
Dividend yield
4.73%
7.03%
11.42%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
35,657,702
32,321,696
32,507,415
Long-term debt
2,560,049
2,118,313
2,171,946
Deferred revenue
Other long-term liabilities
448,897
471,223
485,523
Net debt
24,810,248
17,501,719
16,145,199
Cash flow
Cash from operating activities
(3,323,407)
1,632,055
699,441
CAPEX
(37,610)
(29,866)
(114,330)
Cash from investing activities
1,331,614
(2,954,750)
(523,628)
Cash from financing activities
333,295
(3,105,294)
(2,274,842)
FCF
1,349,127
(4,185,210)
(596,082)
Balance
Cash
9,844,825
8,019,469
15,344,932
Long term investments
3,562,678
8,918,821
3,189,230
Excess cash
12,287,550
15,846,121
17,205,065
Stockholders' equity
27,678,375
38,227,995
37,570,024
Invested Capital
71,917,890
63,708,046
61,081,956
ROIC
5.57%
5.76%
8.94%
ROCE
5.73%
5.86%
8.56%
EV
Common stock shares outstanding
782,520
782,688
783,108
Price
73.90
30.11%
56.80
0.00%
56.80
-8.09%
Market cap
57,828,247
30.08%
44,456,678
-0.05%
44,480,534
-8.09%
EV
82,638,495
61,958,397
60,625,733
EBITDA
5,080,575
4,884,557
6,937,738
EV/EBITDA
16.27
12.68
8.74
Interest
77,136
116,217
246,085
Interest/NOPBT
1.60%
2.49%
3.67%