Loading...
XTAI6177
Market cap572mUSD
Dec 25, Last price  
45.50TWD
1D
0.46%
1Q
-9.27%
Jan 2017
184.08%
Name

Da-Li Development Co Ltd

Chart & Performance

D1W1MN
XTAI:6177 chart
P/E
9.44
P/S
1.26
EPS
4.82
Div Yield, %
1.99%
Shrs. gr., 5y
6.05%
Rev. gr., 5y
60.29%
Revenues
15.43b
+79.61%
02,466,966,0001,450,551,0002,782,581,000960,491,0004,812,063,0004,633,035,0002,456,238,0005,617,170,0001,457,868,0006,627,484,0002,103,343,00010,078,567,0008,588,481,00015,425,734,000
Net income
2.07b
+72.51%
0349,505,000259,093,000761,637,00038,337,0001,523,417,000715,135,000368,519,0001,135,994,00047,311,000922,045,000158,075,0001,564,460,0001,198,817,0002,068,023,000
CFO
6.16b
+121.71%
0-1,326,738,0001,518,801,000-1,233,814,000-1,610,192,000-895,835,0001,715,101,000-1,462,773,000-317,367,000-3,667,620,000-2,608,245,000-6,560,319,000-2,756,866,0002,779,237,0006,161,979,000
Dividend
Jul 30, 20243 TWD/sh
Earnings
Jun 19, 2025

Profile

Da-Li Development Co.,Ltd. operates as a full-service, multi-family, and diversified real estate investment and development company. Da-Li Development Co.,Ltd. was founded in 1977 and is headquartered in Taipei, Taiwan.
URL
https://www.da-li.com.tw/
IPO date
Jan 02, 2002
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
15,425,734
79.61%
8,588,481
-14.78%
10,078,567
379.17%
Cost of revenue
12,867,481
7,124,143
8,337,027
Unusual Expense (Income)
NOPBT
2,558,253
1,464,338
1,741,540
NOPBT Margin
16.58%
17.05%
17.28%
Operating Taxes
572,195
296,528
85,433
Tax Rate
22.37%
20.25%
4.91%
NOPAT
1,986,058
1,167,810
1,656,107
Net income
2,068,023
72.51%
1,198,817
-23.37%
1,564,460
889.69%
Dividends
(387,911)
(1,163,731)
Dividend yield
2.60%
10.12%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
14,034,674
16,604,271
17,298,791
Long-term debt
5,311,237
6,370,455
7,140,495
Deferred revenue
Other long-term liabilities
28,925
24,630
19,548
Net debt
17,037,460
18,630,769
21,359,337
Cash flow
Cash from operating activities
6,161,979
2,779,237
(2,756,866)
CAPEX
(4,395)
(78,355)
(8,772)
Cash from investing activities
457,791
(168,970)
(268,704)
Cash from financing activities
(4,954,592)
(2,707,065)
2,926,059
FCF
4,556,502
2,982,383
(2,756,941)
Balance
Cash
2,300,362
632,522
414,202
Long term investments
8,089
3,711,435
2,665,747
Excess cash
1,537,164
3,914,533
2,576,021
Stockholders' equity
8,380,200
6,596,871
6,338,938
Invested Capital
26,401,855
25,657,158
28,344,763
ROIC
7.63%
4.33%
6.42%
ROCE
9.16%
4.95%
5.63%
EV
Common stock shares outstanding
428,719
407,918
407,921
Price
34.85
23.63%
28.19
-2.79%
29.00
3.53%
Market cap
14,940,864
29.93%
11,499,198
-2.79%
11,829,703
9.96%
EV
32,259,344
30,315,178
33,326,524
EBITDA
2,696,465
1,561,579
1,782,923
EV/EBITDA
11.96
19.41
18.69
Interest
78,580
94,399
136,435
Interest/NOPBT
3.07%
6.45%
7.83%