Loading...
XTAI
9940
Market cap653mUSD
Jul 14, Last price  
26.35TWD
1D
1.17%
1Q
-8.48%
Jan 2017
-6.06%
Name

Sinyi Realty Inc

Chart & Performance

D1W1MN
No data to show
P/E
10.88
P/S
1.52
EPS
2.42
Div Yield, %
6.18%
Shrs. gr., 5y
-0.01%
Rev. gr., 5y
0.55%
Revenues
12.78b
-10.02%
5,893,133,0006,149,309,0005,973,575,0007,677,182,00010,150,956,0008,669,276,0007,911,062,00012,091,555,0008,899,215,0007,523,143,0007,588,820,00017,806,781,00012,902,958,00012,438,032,00013,061,441,00018,792,321,00013,723,726,00014,204,918,00012,781,951,000
Net income
1.78b
+1.33%
1,264,447,0001,160,226,000841,349,0001,481,968,0001,979,328,0001,309,486,0001,351,115,0002,475,027,0001,072,157,000563,865,000919,865,0002,802,827,0001,504,587,0001,262,934,0001,552,287,0002,349,841,0001,223,336,0001,760,980,0001,784,390,000
CFO
2.07b
-38.90%
1,170,466,0002,588,331,0001,216,163,0001,746,663,0002,178,597,0001,169,917,0002,330,312,000-162,115,000-619,053,0001,647,964,0002,987,511,000-6,314,366,0001,965,263,0005,822,175,0003,554,297,0007,032,338,000-457,749,0003,389,063,0002,070,848,000
Dividend
Jun 07, 20241.6 TWD/sh

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.
IPO date
Nov 09, 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
12,781,951
-10.02%
14,204,918
3.51%
13,723,726
-26.97%
Cost of revenue
10,983,845
12,150,257
12,144,498
Unusual Expense (Income)
NOPBT
1,798,106
2,054,661
1,579,228
NOPBT Margin
14.07%
14.46%
11.51%
Operating Taxes
407,286
598,470
425,817
Tax Rate
22.65%
29.13%
26.96%
NOPAT
1,390,820
1,456,191
1,153,411
Net income
1,784,390
1.33%
1,760,980
43.95%
1,223,336
-47.94%
Dividends
(1,178,954)
(884,216)
(2,063,170)
Dividend yield
5.57%
4.00%
10.40%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
2,094,167
2,139,795
5,325,329
Long-term debt
13,423,111
13,000,595
12,981,695
Deferred revenue
1,514,707
Other long-term liabilities
1,062,852
745,871
(292,318)
Net debt
10,957,808
4,730,240
8,888,850
Cash flow
Cash from operating activities
2,070,848
3,389,063
(457,749)
CAPEX
(623,486)
(502,510)
(150,971)
Cash from investing activities
(1,710,065)
(1,784,737)
(2,733,743)
Cash from financing activities
(1,571,133)
(4,289,744)
1,821,530
FCF
(306,393)
2,709,262
(1,357,806)
Balance
Cash
9,617,756
10,196,925
10,757,455
Long term investments
(5,058,286)
213,225
(1,339,281)
Excess cash
3,920,372
9,699,904
8,731,988
Stockholders' equity
10,073,837
9,861,808
13,463,827
Invested Capital
23,375,095
15,563,507
19,075,363
ROIC
7.14%
8.41%
6.92%
ROCE
6.56%
8.10%
5.66%
EV
Common stock shares outstanding
737,138
737,648
737,544
Price
28.70
-4.17%
29.95
11.34%
26.90
-23.25%
Market cap
21,155,866
-4.24%
22,092,558
11.35%
19,839,934
-23.30%
EV
32,250,286
26,946,832
30,373,628
EBITDA
2,505,321
2,755,508
2,297,317
EV/EBITDA
12.87
9.78
13.22
Interest
184,832
175,956
157,532
Interest/NOPBT
10.28%
8.56%
9.98%