Loading...
XTAI9940
Market cap648mUSD
Dec 25, Last price  
28.80TWD
1D
0.35%
1Q
-6.49%
Jan 2017
4.46%
Name

Sinyi Realty Inc

Chart & Performance

D1W1MN
XTAI:9940 chart
P/E
12.05
P/S
1.49
EPS
2.39
Div Yield, %
4.17%
Shrs. gr., 5y
-0.01%
Rev. gr., 5y
1.94%
Revenues
14.20b
+3.51%
5,893,133,0006,149,309,0005,973,575,0007,677,182,00010,150,956,0008,669,276,0007,911,062,00012,091,555,0008,899,215,0007,523,143,0007,588,820,00017,806,781,00012,902,958,00012,438,032,00013,061,441,00018,792,321,00013,723,726,00014,204,918,000
Net income
1.76b
+43.95%
1,264,447,0001,160,226,000841,349,0001,481,968,0001,979,328,0001,309,486,0001,351,115,0002,475,027,0001,072,157,000563,865,000919,865,0002,802,827,0001,504,587,0001,262,934,0001,552,287,0002,349,841,0001,223,336,0001,760,980,000
CFO
3.39b
P
1,170,466,0002,588,331,0001,216,163,0001,746,663,0002,178,597,0001,169,917,0002,330,312,000-162,115,000-619,053,0001,647,964,0002,987,511,000-6,314,366,0001,965,263,0005,822,175,0003,554,297,0007,032,338,000-457,749,0003,389,063,000
Dividend
Jun 07, 20241.6 TWD/sh
Earnings
May 22, 2025

Profile

Sinyi Realty Inc., together with its subsidiaries, operates in the real-estate brokerage and development businesses in Taiwan, Mainland China, and internationally. The company develops, constructs, rents, and sells residential buildings and factories. It is also involved in the real estate management and identification, and real estate marketing planning activities; market information consultation business; provision of management consulting, information software, data processing, and electronic information services; and publication business. In addition, the company offers professional construction, building, decoration construction, hardware, and general merchandise; and construction materials, furniture, sanitary ware, and ceramic products, as well as engages in the wholesale of building materials. Further, it provides equipment lease and tourism services; develops commercial buildings and auxiliary facilities; and offers manpower dispatch and merchandise delivery services. The company was incorporated in 1987 and is headquartered in Taipei, Taiwan.
URL
https://www.sinyi.com.tw/
IPO date
Nov 09, 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
14,204,918
3.51%
13,723,726
-26.97%
18,792,321
43.88%
Cost of revenue
12,150,257
12,144,498
15,660,614
Unusual Expense (Income)
NOPBT
2,054,661
1,579,228
3,131,707
NOPBT Margin
14.46%
11.51%
16.66%
Operating Taxes
598,470
425,817
858,582
Tax Rate
29.13%
26.96%
27.42%
NOPAT
1,456,191
1,153,411
2,273,125
Net income
1,760,980
43.95%
1,223,336
-47.94%
2,349,841
51.38%
Dividends
(884,216)
(2,063,170)
(1,252,639)
Dividend yield
4.00%
10.40%
4.84%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
2,139,795
5,325,329
579,283
Long-term debt
13,000,595
12,981,695
13,536,686
Deferred revenue
1,514,707
175,797
Other long-term liabilities
745,871
(292,318)
1,343,151
Net debt
4,730,240
8,888,850
3,950,802
Cash flow
Cash from operating activities
3,389,063
(457,749)
7,032,338
CAPEX
(502,510)
(150,971)
(150,755)
Cash from investing activities
(1,784,737)
(2,733,743)
(159,358)
Cash from financing activities
(4,289,744)
1,821,530
(3,682,440)
FCF
2,709,262
(1,357,806)
5,078,914
Balance
Cash
10,196,925
10,757,455
10,168,903
Long term investments
213,225
(1,339,281)
(3,736)
Excess cash
9,699,904
8,731,988
9,225,551
Stockholders' equity
9,861,808
13,463,827
15,339,662
Invested Capital
15,563,507
19,075,363
14,269,508
ROIC
8.41%
6.92%
13.65%
ROCE
8.10%
5.66%
13.21%
EV
Common stock shares outstanding
737,648
737,544
738,004
Price
29.95
11.34%
26.90
-23.25%
35.05
20.45%
Market cap
22,092,558
11.35%
19,839,934
-23.30%
25,867,039
20.51%
EV
26,946,832
30,373,628
32,722,029
EBITDA
2,755,508
2,297,317
3,860,667
EV/EBITDA
9.78
13.22
8.48
Interest
175,956
157,532
149,904
Interest/NOPBT
8.56%
9.98%
4.79%